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 526 Campus St, Troy, TX, 76579 offers a 11.85% rental yield on a $179,990 purchase with $1,777/mo rent. Total monthly income registers $1,777/mo, and a $881/mo payment leaves $472/mo available for distribution. Annual cash flow reaches $5,664/yr on $59,667 to close, and return on cash invested stands at 29.4% in year one. Equity gained on principal adds $1,161/yr while 5% annual appreciation supports $49,728 over five years. Portfolio math shows five-year ROI at 155.22% and total cumulative return in cash at $92,618. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,777/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2024-12-19 | Listed for sale | $179,990 |
| 2024-11-26 | Pending sale | $179,990 |
| 2024-10-03 | Price change | $179,990 |
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: #223881
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: 2024-12-26 22:55:31 PST
