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% |
Rental property for sale in Troy at 248 Poplin Ln, Troy, TX, 76579 priced at $254,900 pairs $2,309/mo rent with $422/mo cash flow after a $1,248/mo payment. Total monthly income equals $2,309/mo, and annual cash flow comes to $5,062/yr on $84,499 invested. Return on cash invested is 25.9% in year one, and rental yield stands at 10.87% on a $254,900 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,424 by year five. Five-year ROI measures 136.56% and total cumulative return in cash reaches $115,392. For financing, Ziffy Mortgage’s DSCR program evaluates $2,309/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
6,442 sqft lot
$N/A/sqft
$240 annually 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 |
|---|---|---|
| 2024-11-22 | Price change | $254,900 |
| 2024-09-30 | Price change | $264,900 |
| 2024-09-10 | Listed for sale | $259,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $270,195 | -7.14% |
| 2023-12-27 | $4882.21 | 15.22% | $290,959 | 33.69% |
| 2022-12-27 | $4237.30 | N/A | $217,632 | N/A |
Listed by: Ricky Gates • J R Grace Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #542969
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for 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 is deemed reliable but not guaranteed. Copyright 2024 Central Texas MLS, All Rights Reserved.
