510 University Ave, Troy, TX, 76579 | $478/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

510 University Ave, Troy, TX, 76579 | $478/mo Cash Flow | Ziffy

For Sale

Listed for sale 3 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2043 sft

The 2082 Plan, The Village at Elm Creek, Troy, TX, 76579

4 Bed
2 Bath
1626 sft

1237 8876th Spur, Troy, TX, 76579

4 Bed
3 Bath
2043 sft

325 State Loop, Troy, TX, 76579

4 Bed
2 Bath
1662 sft

213 State Loop, Troy, TX, 76579

Nearby investment properties with comparable prices

3 Bed
2 Bath
1675 sft

1326 Long Creek Ln, Belton, TX, 76513

4 Bed
2 Bath
1796 sft

8620 Cantera Ridge Rd, Temple, TX, 76502

Motivated Seller+ 1 more

3 Bed
3 Bath
1572 sft

9803 Tully Weary Ln, Temple, TX, 76502

3 Bed
2 Bath
1886 sft

5153 Goliad Dr, 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 510 University Ave, Troy, TX, 76579 listed at $270,300 pairs $2,400/mo rent with a $1,323/mo payment to leave $478/mo cash flow. Total monthly income runs $2,400/mo, and annual cash flow reaches $5,734/yr on $89,604 cash to close. Return on cash invested measures 26.31% in year one, and rental yield registers 10.65% at a $270,300 basis. Equity gained on principal adds $1,744/yr, and annual property appreciation at 5% supports $74,679 by year five. Five-year ROI tracks 138.37% and total cumulative return in cash totals $123,983. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,400/mo property income relative to a $1,323/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

More details about the property

This four-bedroom, two bath home is a great option for those looking for more bedrooms without a second story! You won't believe your eyes as you walk into the great space that is the open concept living room, dining room, and kitchen. With all of its wonderful features, to include walk-in closets, granite countertops, and corner kitchen with island, you are sure to love this home! Additional options included: Stainless steel appliances, painted cabinets throughout, a level 2 decorative tile backsplash, level 2 granite countertops throughout, additional LED recessed lighting, walk in shower with tile walls, tile floor, and bench in primary bathroom, a dual primary bathroom vanity, and operable windows in 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