601 Campus St, Troy, TX, 76579 | $1,062/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

601 Campus St, Troy, TX, 76579 | $1,062/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2801 sft

Glade Dr #XDF0L4, Temple, TX, 76502

- Bed
- Bath
2126 sft

927 Antelope Trl, Temple, TX, 76504

3 Bed
2 Bath
1943 sft

3902 Lark Trl, Temple, TX, 76502

4 Bed
2 Bath
2255 sft

Colorado Plan, Hills of Westwood West, Temple, TX, 76502

Nearby investment properties with comparable prices

3 Bed
2 Bath
1484 sft

3903 Keller Rd, Temple, TX, 76504

3 Bed
2 Bath
1592 sft

230 Nolan Ridge Dr, Nolanville, TX, 76559

3 Bed
2 Bath
1491 sft

Plan 1491 Plan, Hidden Trails, Belton, TX, 76513

3 Bed
2 Bath
1536 sft

611 Man O War Dr, Harker Heights, TX, 76548

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 601 Campus St, Troy, TX, 76579 with 5% annual appreciation on a $229,990 basis while $2,698/mo rent supports operations. Total monthly income totals $2,698/mo and a $1,126/mo payment preserves $1,062/mo for cash returns. Annual cash flow comes to $12,746/yr on $76,242 deployed, and return on cash invested reaches 36.63% in year one. Equity gained on principal adds $1,484/yr, and five-year appreciation sums $63,542 alongside rental yield of 14.08%. Five-year ROI measures 193.74% and total cumulative return in cash totals $147,712.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,698/mo property income versus a $1,126/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover College Park in Troy - the hidden gem of Central Texas, right along the IH-35 corridor between Temple and Waco! This isn't just a town; it's a family-friendly haven with all the perks and none of the compromises. Think of College Park as a small town with a heart as big as Texas itself. Living, learning, and working here is more than just a routine; it's an exceptional experience. Plus, let's talk about convenience - just a breezy 25-minute drive and you're in the heart of Waco, TX, soaking in the vibrant city vibes. Living at College Park puts you minutes away from major hotspots like Scott and White Hospital, the Walmart Distribution Center, H-E-B Warehouse, and the legendary Buc-ees. College Park in Troy - where the heart is big, and the possibilities are endless!

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