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 518 Campus St, Troy, TX, 76579 listed at $189,990 pairs $2,616/mo rent with a $930/mo payment to leave $1,240/mo cash flow. Total monthly income runs $2,616/mo, and annual cash flow reaches $14,878/yr on $62,982 cash to close. Return on cash invested measures 43.53% in year one, and rental yield registers 16.52% at a $189,990 basis. Equity gained on principal adds $1,226/yr, and annual property appreciation at 5% supports $52,491 by year five. Five-year ROI tracks 230.9% and total cumulative return in cash totals $145,425. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,616/mo property income relative to a $930/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2024
3,963 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2024-08-01 | Price change | $189,990 |
| 2024-05-22 | Listed for sale | $219,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Desmond Graham • The Graham Team
Mls Name: WMLS
Mls Provider:
Mls ID: #221902
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-08-16 00:54:49 PDT
