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% |
Investment property for sale in Troy at Walsh Plan, The Enclave of Troy: Classic Collection, Troy, TX, 76579 offers a 9.14% rental yield on a $314,990 purchase with $2,400/mo rent. Total monthly income registers $2,400/mo, and a $1,542/mo payment leaves $160/mo available for distribution. Annual cash flow reaches $1,917/yr on $104,419 to close, and return on cash invested stands at 21.75% in year one. Equity gained on principal adds $2,033/yr while 5% annual appreciation supports $87,026 over five years. Portfolio math shows five-year ROI at 113.9% and total cumulative return in cash at $118,934. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $1,542/mo payment rather than investor’s personal income documents like W2s, Salary slips, and 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 |
|---|---|---|
| 2024-10-15 | Listed for sale | $314,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-18 | N/A | N/A | $270,949 | 867.68% |
| 2024-10-18 | $258.73 | -44.93% | $28,000 | N/A |
| 2023-10-18 | $469.83 | N/A | $28,000 | N/A |
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
