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 510 Campus St, Troy, TX, 76579 at $196,900 posts ROI 32.37% with $678/mo cash flow from $2,078/mo rent. Total monthly income equals $2,078/mo, and annual cash flow records $8,130/yr on $65,272 to close. Return on cash invested measures 32.37% and rental yield reads 12.66% at the current $196,900. Equity gained on principal adds $1,271/yr, and 5% annual appreciation supports $54,400 by year five. Five-year ROI prints 170.89% and total cumulative return in cash totals $111,547.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,078/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-02-08 | Pending sale | $179,990 |
| 2024-12-06 | Price change | $179,990 |
| 2024-07-03 | Price change | $219,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-09 | N/A | N/A | $205,837 | 1186.48% |
| 2024-10-09 | $275.95 | 2.78% | $16,000 | N/A |
| 2023-10-09 | $268.49 | N/A | $16,000 | N/A |
Listed by: N/A • N/A
Mls Name: Flintrock Builders
Mls ID: #N/A
