The 1363 Plan, The Village at Elm CreekTroyTX76579
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 The 1363 Plan, The Village at Elm Creek, Troy, TX, 76579 earns $214/mo cash flow from $2,034/mo rent with a $1,253/mo payment. Total monthly income totals $2,034/mo, and annual cash flow totals $2,565/yr on $84,831 capital. ROI tracks 22.93% on current figures, and rental yield reads 9.54% at a $255,900 purchase. Equity gained on principal adds $1,651/yr, and 5% annual appreciation supports $70,700 over five years. Five-year ROI reaches 120.27% and total cumulative return in cash sums $102,026. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,034/mo property income instead of your personal income.
Single Family
Built in 2025
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
