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 513 Gingham Trl, Troy, TX, 76579 priced at $274,278 pairs $3,216/mo rent with $1,266/mo cash flow after a $1,342/mo payment. Total monthly income equals $3,216/mo, and annual cash flow comes to $15,192/yr on $90,923 invested. Return on cash invested is 36.62% in year one, and rental yield stands at 14.07% on a $274,278 basis. Equity gained on principal adds $1,770/yr, and 5% annual appreciation accumulates to $75,778 by year five. Five-year ROI measures 193.71% and total cumulative return in cash reaches $176,124. For financing, Ziffy Mortgage’s DSCR program evaluates $3,216/mo property income against a $1,342/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-04-11 | Listed for sale | $274,278 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Anyce Mascari • Omega Builders
Mls Name: Omega Builders
Mls ID: #N/A
