The 1443 Plan, The Village at Elm Creek, Troy, TX, 76579 | $1,613/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 1443 Plan, The Village at Elm Creek, Troy, TX, 76579 | $1,613/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1620 sft

S-1613 Plan, South Pointe, Temple, TX, 76504

4 Bed
4 Bath
3239 sft

5909 Turtle Creek Trl, Temple, TX, 76502

5 Bed
3 Bath
2924 sft

Greene St #XEW48E, Nolanville, TX, 76559

4 Bed
3 Bath
3389 sft

3919 Scenic Trail Dr, Harker Heights, TX, 76548

Nearby investment properties with comparable prices

3 Bed
2 Bath
1263 sft

2512 Leno Dr, Temple, TX, 76504

3 Bed
2 Bath
1860 sft

1168 Mildred Lee Ln, Harker Heights, TX, 76548

3 Bed
2 Bath
1355 sft

8510 Starview St, Temple, TX, 76502

3 Bed
2 Bath
1292 sft

132 S Circle Dr, Belton, TX, 76513

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

Rental property for sale in Troy at The 1443 Plan, The Village at Elm Creek, Troy, TX, 76579 offers $3,326/mo rent that, after a $1,179/mo payment, leaves $1,613/mo cash flow. Total monthly income is $3,326/mo, and annual cash flow is $19,356/yr on $79,858 cash. Return on cash invested measures 44.15% in year one, and rental yield stands at 16.57% at a $240,900 entry. Equity gained on principal adds $1,554/yr while 5% annual appreciation compounds into $66,556 by year five. Five-year ROI records 234.02% and total cumulative return in cash reaches $186,885. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,326/mo property income versus a $1,179/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

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!Upon entering this exceptional floor plan, you're immediately greeted with a formal dining room. Walking into the open-concept kitchen and living room, you'll be stunned by the amount of space you have to gather. This three-bedroom, two bath home has perfectly placed windows in the living room, primary bedroom, and dining room, crafting a home that is filled with natural light and charm. Granite countertops throughout and large walk-in primary closet top it all off and make this home exceptional.

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