The 1818 Plan, The Village at Elm CreekTroyTX76579
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Troy at The 1818 Plan, The Village at Elm Creek, Troy, TX, 76579 earns $1,837/mo cash flow from $3,799/mo rent with a $1,350/mo payment. Total monthly income totals $3,799/mo, and annual cash flow totals $22,049/yr on $91,461 capital. ROI tracks 44.02% on current figures, and rental yield reads 16.52% at a $275,900 purchase. Equity gained on principal adds $1,780/yr, and 5% annual appreciation supports $76,226 over five years. Five-year ROI reaches 233.35% and total cumulative return in cash sums $213,425. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,799/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
2,280
Single Family
2,225
Multi-Family
55
Businesses
117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
