The 1613 Plan, The Village at Elm Creek, Troy, TX, 76579 | $1,768/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 1613 Plan, The Village at Elm Creek, Troy, TX, 76579 | $1,768/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2113 sft

4006 Robinhood Dr, Temple, TX, 76502

5 Bed
4 Bath
3115 sft

Three Creeks Blvd #OC76BM, Belton, TX, 76513

4 Bed
2 Bath
1615 sft

2668 Belle Hubbard Trl, Belton, TX, 76513

3 Bed
3 Bath
3881 sft

4997 Comanche Dr, Temple, TX, 76502

Nearby investment properties with comparable prices

3 Bed
2 Bath
1620 sft

The 1613 Plan, The Village at Elm Creek, Troy, TX, 76579

3 Bed
2 Bath
1354 sft

The 1363 Plan, The Village at Elm Creek, Troy, TX, 76579

4 Bed
2 Bath
1545 sft

Colorado Plan, Hillside Village, Temple, TX, 76502

3 Bed
2 Bath
1263 sft

1303 Merritt St, 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

Investment property for sale in Troy at The 1613 Plan, The Village at Elm Creek, Troy, TX, 76579 at $255,900 posts ROI 44.92% with $1,768/mo cash flow from $3,588/mo rent. Total monthly income equals $3,588/mo, and annual cash flow records $21,213/yr on $84,831 to close. Return on cash invested measures 44.92% and rental yield reads 16.83% at the current $255,900. Equity gained on principal adds $1,651/yr, and 5% annual appreciation supports $70,700 by year five. Five-year ROI prints 238.16% and total cumulative return in cash totals $202,034.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,588/mo property income rather than your personal income records (W2s, Paystubs, 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!Our most popular floor plan! This charming 3 bedroom, 2 bath home is known for its intelligent use of space and now features an even more open living area. The large kitchen granite-topped island opens up to your living room to provide a cozy flow throughout the home. Your dining room features the most charming front window you'll ever see, which is accented by your gorgeous front elevation. Featuring large walk-in closets, luxury flooring, and volume ceilings - the 1613 certainly delivers when it comes to affordable luxury.

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