101 Adaline Bnd, McGregor, TX, 76657 | $872/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

101 Adaline Bnd, McGregor, TX, 76657 | $872/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2488 sft

1501 W 6th St, Mc Gregor, TX, 76657

4 Bed
2 Bath
2285 sft

10613 Wistan Dr, Mc Gregor, TX, 76657

4 Bed
3 Bath
2103 sft

352 Evening Star, McGregor, TX, 76657

4 Bed
4 Bath
2815 sft

16383 Charlya Dr, Temple, TX, 76502

Nearby investment properties with comparable prices

3 Bed
2 Bath
1852 sft

103 Pamela Dr, Gatesville, TX, 76528

4 Bed
2 Bath
1818 sft

144 Brim, Gatesville, TX, 76528

4 Bed
3 Bath
2538 sft

707 Park St, Gatesville, TX, 76528

3 Bed
2 Bath
1509 sft

4914 Goliad Dr, Temple, TX, 76502

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

Rental property for sale in McGregor at 101 Adaline Bnd, McGregor, TX, 76657 offers $3,240/mo rent that, after a $1,630/mo payment, leaves $872/mo cash flow. Total monthly income is $3,240/mo, and annual cash flow is $10,460/yr on $110,423 cash. Return on cash invested measures 29.38% in year one, and rental yield stands at 11.67% at a $333,100 entry. Equity gained on principal adds $2,149/yr while 5% annual appreciation compounds into $92,029 by year five. Five-year ROI records 154.85% and total cumulative return in cash reaches $170,988. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,240/mo property income versus a $1,630/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

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! If charm and elegance are what you're looking for - Welcome home! A favorite of many, the 1818 has several features that make it stand out from the rest. From the moment your eyes catch the stunning exterior, you're captivated. Interior features include dual living areas to use as you choose, a large kitchen with granite-topped island that is open through the dining and living room, stunning windows flowing with natural light, an optional study alcove, and a spacious primary suite. Stylecraft's selections round out everything that make this floor plan so special. Additional options included: Stainless steel appliances, 42" upper kitchen cabinets, a 4th bedroom, a decorative tile backsplash, a dual primary bathroom vanity, a single basin kitchen sink, a full lite back door, and the kitchen is prewired for pendant lighting

Neighborhood Data

Neighborhood data shown for ZIP Code: 76657, Mc Gregor, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,468 (100%)
Owner Occupied HU	3,267 (73.1%)
Renter Occupied HU	936 (20.9%)
Vacant Housing Units	265 ( 5.9%)
Median Home Value	$383,184
Average Home Value	$412,210