Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Troy at The 1651 Plan, The Village at Elm Creek, Troy, TX, 76579 priced at $264,900 pairs $2,400/mo rent with $516/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,400/mo, and annual cash flow comes to $6,190/yr on $87,814 invested. Return on cash invested is 26.96% in year one, and rental yield stands at 10.87% on a $264,900 basis. Equity gained on principal adds $1,709/yr, and 5% annual appreciation accumulates to $73,187 by year five. Five-year ROI measures 141.85% and total cumulative return in cash reaches $124,568. For financing, Ziffy Mortgage’s DSCR program evaluates $2,400/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76579, Troy, TX area.
| 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 |
Residential
2,280
Single Family
2,225
Multi-Family
55
Businesses
117
Date | Event | Price |
|---|---|---|
| 2025-11-24 | Price change | $264,900 |
| 2025-11-22 | Price change | $263,900 |
| 2024-10-16 | Listed for sale | $262,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Stylecraft
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
