Newlin Plan, The Enclave of Troy: Watermill Collection, Troy, TX, 76579 | $14/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

Newlin Plan, The Enclave of Troy: Watermill Collection, Troy, TX, 76579 | $14/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1352 sft

2701 N Burlington, Temple, TX, 76504

3 Bed
2 Bath
1240 sft

2315 Stoneham, Temple, TX, 76504

3 Bed
2 Bath
1334 sft

2410 Vicksburg, Temple, TX, 76504

3 Bed
2 Bath
1352 sft

2701 Burlington, Temple, TX, 76504

Nearby investment properties with comparable prices

4 Bed
3 Bath
1898 sft

3003 Gillespie Ct, Temple, TX, 76501

4 Bed
3 Bath
1898 sft

Eastgate Plan, County View, Temple, TX, 76501

Newlin Plan, The Enclave of Troy : Watermill Collection

3 Bed
2 Bath
1484 sft

Newlin Plan, The Enclave of Troy : Watermill Collection, Troy, TX, 76579

3 Bed
3 Bath
1700 sft

Emma Plan, Pecan Creek, Temple, TX, 76504

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 Newlin Plan, The Enclave of Troy: Watermill Collection, Troy, TX, 76579 with 5% annual appreciation on a $283,990 basis while $2,034/mo rent supports operations. Total monthly income totals $2,034/mo and a $1,390/mo payment preserves $14/mo for cash returns. Annual cash flow comes to $174/yr on $94,143 deployed, and return on cash invested reaches 20.09% in year one. Equity gained on principal adds $1,833/yr, and five-year appreciation sums $78,461 alongside rental yield of 8.59%. Five-year ROI measures 105.06% and total cumulative return in cash totals $98,905.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,034/mo property income versus a $1,390/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

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

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