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 522 Campus St, Troy, TX, 76579 uses $62,982 cash to close to unlock $14,878/yr annual cash flow and $1,240/mo monthly cash flow. Total monthly income runs $2,616/mo, and a $930/mo payment keeps the spread at $1,240/mo. Purchase price stands at $189,990, and rental yield measures 16.52% with $2,616/mo rent. Return on cash invested shows 43.53% in year one, and 5% annual appreciation builds toward $52,491 over five years. Five-year ROI reaches 230.9% and total cumulative return in cash records $145,425. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,616/mo property income covering a $930/mo payment rather than investor’s personal income.
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: #221903
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
