418 University Ave, Troy, TX, 76579 | $216/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

418 University Ave, Troy, TX, 76579 | $216/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1352 sft

2701 N Burlington, Temple, TX, 76504

3 Bed
2 Bath
1334 sft

2410 Vicksburg, Temple, TX, 76504

3 Bed
2 Bath
1240 sft

2315 Stoneham, Temple, TX, 76504

3 Bed
2 Bath
1315 sft

2821 Burlington, Temple, TX, 76504

Nearby investment properties with comparable prices

3 Bed
2 Bath
1501 sft

2215 Turmeric Ct, Temple, TX, 76501

3 Bed
2 Bath
1519 sft

The 1475 Plan, South Pointe, Temple, TX, 76504

3 Bed
2 Bath
1263 sft

1303 Merritt St, Temple, TX, 76504

4 Bed
2 Bath
1545 sft

Colorado Plan, Hillside Village, Temple, TX, 76502

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Troy at 418 University Ave, Troy, TX, 76579 offers a 9.55% rental yield on a $255,600 purchase with $2,034/mo rent. Total monthly income registers $2,034/mo, and a $1,251/mo payment leaves $216/mo available for distribution. Annual cash flow reaches $2,597/yr on $84,731 to close, and return on cash invested stands at 22.97% in year one. Equity gained on principal adds $1,649/yr while 5% annual appreciation supports $70,618 over five years. Portfolio math shows five-year ROI at 120.51% and total cumulative return in cash at $102,112. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,034/mo property income against a $1,251/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

More details about the property

Some images shown may be from a previously built Stylecraft home of similar design. Actual options, colors, and selections may vary. Contact us for details! A popular choice among families seeking large gathering spaces and ample storage, the 1514 offers luxury living with 3 bedrooms and 2 baths. This beautiful home features large secondary bedrooms with walk-in closets. Open living, dining and kitchen provides abundant space, without all of the cost. Picture yourself washing your dishes as you look out your window as your children play after dinner. The primary bedroom suite is fit for a king-sized bed, and features a large walk-in closet. Secondary bedrooms gleam with natural light and tall ceilings. Additional options included: A Full Lite back door with integral miniblinds, 42" upper kitchen cabinets, a dual primary bathroom vanity, a ceiling fan, additional LED recessed lighting, a single basin kitchen sink, stainless steel appliances, and operable windows in the common areas

Neighborhood Data

Neighborhood data shown for ZIP Code: 76579, Troy, TX area.

Housing Distribution

Housing Statistics

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