The 1363 Plan, The Village at Elm Creek, Troy, TX, 76579 | $1,533/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

The 1363 Plan, The Village at Elm Creek, Troy, TX, 76579 | $1,533/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1690 sft

2057 Stillwell St, Nolanville, TX, 76559

3 Bed
2 Bath
1507 sft

8003 Montclair Dr, Belton, TX, 76513

5 Bed
4 Bath
2814 sft

3405 Waggoner Dr, Belton, TX, 76513

4 Bed
3 Bath
2630 sft

Becker Dr #CVD4GL, Temple, TX, 76502

Nearby investment properties with comparable prices

Plan 1246 Modeled Plan, West Canyon Trails

3 Bed
2 Bath
1246 sft

Plan 1246 Modeled Plan, West Canyon Trails, Belton, TX, 76513

3 Bed
2 Bath
1286 sft

1614 Bent Oak Dr, Temple, TX, 76502

3 Bed
2 Bath
1263 sft

625 Eaton Dr, Temple, TX, 76504

3 Bed
2 Bath
1263 sft

2237 Oregano Ct, Temple, TX, 76501

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 The 1363 Plan, The Village at Elm Creek, Troy, TX, 76579 listed at $235,900 pairs $3,211/mo rent with a $1,155/mo payment to leave $1,533/mo cash flow. Total monthly income runs $3,211/mo, and annual cash flow reaches $18,397/yr on $78,201 cash to close. Return on cash invested measures 43.43% in year one, and rental yield registers 16.33% at a $235,900 basis. Equity gained on principal adds $1,522/yr, and annual property appreciation at 5% supports $65,175 by year five. Five-year ROI tracks 230.27% and total cumulative return in cash totals $180,071. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,211/mo property income relative to a $1,155/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Some images shown may be from a previously built Stylecraft home of similar design. Actual options, colors, and selections may vary. Contact us for details!This charming 3 bedroom, 2 bath home is spacious with a versatile design! Featuring a foyer and galley way entrance, this home feels elegant and special immediately upon your entrance. Some of our favorite things about this floor plan are its large primary bedroom, which includes a massive closet, and enough space for a sitting area in front of the window beaming with natural light. This home is great for entertaining, with so much counter space and its separate formal dining room that flows seamlessly into the kitchen.

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