The 2082 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 2082 Plan, The Village at Elm Creek, Troy, TX, 76579 offers a 16.78% rental yield on a $287,900 purchase with $4,025/mo rent. Total monthly income registers $4,025/mo, and a $1,409/mo payment leaves $1,978/mo available for distribution. Annual cash flow reaches $23,734/yr on $95,439 to close, and return on cash invested stands at 44.78% in year one. Equity gained on principal adds $1,858/yr while 5% annual appreciation supports $79,541 over five years. Portfolio math shows five-year ROI at 237.42% and total cumulative return in cash at $226,589. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,025/mo property income against a $1,409/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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
