Sophie Plan, CottonwoodTroyTX76579
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Troy at Sophie Plan, Cottonwood, Troy, TX, 76579 uses $90,069 cash to close to unlock $12,513/yr annual cash flow and $1,043/mo monthly cash flow. Total monthly income runs $2,975/mo, and a $1,330/mo payment keeps the spread at $1,043/mo. Purchase price stands at $271,700, and rental yield measures 13.14% with $2,975/mo rent. Return on cash invested shows 33.8% in year one, and 5% annual appreciation builds toward $75,066 over five years. Five-year ROI reaches 178.55% and total cumulative return in cash records $160,819. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,975/mo property income covering a $1,330/mo payment rather than investor’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
2,280
Single Family
2,225
Multi-Family
55
Businesses
117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices