The 1514 Plan, The Village at Elm Creek, Troy, TX, 76579 | $1,623/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 1514 Plan, The Village at Elm Creek, Troy, TX, 76579 | $1,623/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2296 sft

819 Trail Crest Dr, Harker Heights, TX, 76548

3 Bed
2 Bath
1519 sft

The 1475 Plan, The Village at Elm Creek, Troy, TX, 76579

5 Bed
4 Bath
3014 sft

318 N 4th St, Temple, TX, 76501

4 Bed
4 Bath
2870 sft

805 Van Bibber Rd, Salado, TX, 76571

Nearby investment properties with comparable prices

3 Bed
2 Bath
1486 sft

1013 Shelby Dr, Belton, TX, 76513

3 Bed
2 Bath
1486 sft

1045 Shelby Dr, Belton, TX, 76513

3 Bed
2 Bath
1443 sft

1109 Monte Verde Dr, Temple, TX, 76504

3 Bed
2 Bath
1354 sft

1952 Meridian Loop, 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

Rental property for sale in Troy at The 1514 Plan, The Village at Elm Creek, Troy, TX, 76579 priced at $251,900 pairs $3,414/mo rent with $1,623/mo cash flow after a $1,233/mo payment. Total monthly income equals $3,414/mo, and annual cash flow comes to $19,471/yr on $83,505 invested. Return on cash invested is 43.23% in year one, and rental yield stands at 16.26% on a $251,900 basis. Equity gained on principal adds $1,625/yr, and 5% annual appreciation accumulates to $69,595 by year five. Five-year ROI measures 229.1% and total cumulative return in cash reaches $191,310. For financing, Ziffy Mortgage’s DSCR program evaluates $3,414/mo property income against a $1,233/mo payment instead of your W2s, 1099s, or 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! A popular choice among families seeking large gathering spaces and ample storage, the 1514 offers luxury living with 3 bedrooms and 2 baths. This beautiful home features large secondary bedrooms with walk-in closets. Open living, dining and kitchen provides abundant space, without all of the cost. Picture yourself washing your dishes as you look out your window as your children play after dinner. The primary bedroom suite is fit for a king-sized bed, and features a large walk-in closet. Secondary bedrooms gleam with natural light and tall ceilings.

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