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 Mc Gregor at 101 S Harrison St, Mc Gregor, TX, 76657 priced at $167,500 pairs $1,267/mo rent with $76/mo cash flow after a $820/mo payment. Total monthly income equals $1,267/mo, and annual cash flow comes to $909/yr on $55,526 invested. Return on cash invested is 21.55% in year one, and rental yield stands at 9.08% on a $167,500 basis. Equity gained on principal adds $1,081/yr, and 5% annual appreciation accumulates to $46,277 by year five. Five-year ROI measures 112.84% and total cumulative return in cash reaches $62,656. For financing, Ziffy Mortgage’s DSCR program evaluates $1,267/mo property income against a $820/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1991
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76657, Mc Gregor, TX area.
| 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 |
Residential
4,517
Single Family
4,412
Multi-Family
105
Businesses
253
Date | Event | Price |
|---|---|---|
| 2025-08-30 | Listed for sale | $167,500 |
| 2025-08-01 | Listing removed | $150,000 |
| 2025-06-16 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-30 | $193.37 | 13.10% | $37,592 | 11.39% |
| 2023-08-30 | $170.98 | 8.45% | $33,747 | 10.00% |
| 2022-08-30 | $157.66 | 12.09% | $30,679 | 10.00% |
Listed by: Josiah Wilson • EXP REALTY
Mls Name: NTREIS
Mls ID: #21042441
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
