Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Troy at 218 E Bell St, Troy, TX, 76579 listed at $258,300 pairs $2,453/mo rent with a $1,264/mo payment to leave $616/mo cash flow. Total monthly income runs $2,453/mo, and annual cash flow reaches $7,397/yr on $85,626 cash to close. Return on cash invested measures 28.55% in year one, and rental yield registers 11.4% at a $258,300 basis. Equity gained on principal adds $1,667/yr, and annual property appreciation at 5% supports $71,364 by year five. Five-year ROI tracks 150.42% and total cumulative return in cash totals $128,796. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,453/mo property income relative to a $1,264/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1928
0.55 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76579, Troy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,376 (100%) |
| Owner Occupied HU | 1,715 (72.2%) |
| Renter Occupied HU | 465 (19.6%) |
| Vacant Housing Units | 196 ( 8.2%) |
| Median Home Value | $312,327 |
| Average Home Value | $353,136 |
Residential
2,280
Single Family
2,225
Multi-Family
55
Businesses
117
Date | Event | Price |
|---|---|---|
| 2025-02-13 | Price change | $258,300 |
| 2025-02-11 | Price change | $258,400 |
| 2025-02-10 | Price change | $258,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $313.65 | 27.18% | $84,748 | 115.38% |
| 2023-02-13 | $246.61 | 1.57% | $39,348 | 10.00% |
| 2022-02-13 | $242.80 | N/A | $35,771 | 10.00% |
Listed by: Jeff Richardson • All City Real Estate Ltd. Co
Mls Name: WMLS
Mls Provider:
Mls ID: #227575
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 04:23:25 PST
