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 Mcgregor at 1013 Roses Run, Mcgregor, TX, 76657 priced at $674,500 pairs $3,240/mo rent with after a $3,301/mo payment. Total monthly income equals $3,240/mo. Return on cash invested is 11.32% in year one, and rental yield stands at 5.76% on a $674,500 basis. Equity gained on principal adds $4,352/yr, and 5% annual appreciation accumulates to $186,352 by year five. Five-year ROI measures 58.08% and total cumulative return in cash reaches $128,894. For financing, Ziffy Mortgage’s DSCR program evaluates $3,240/mo property income against a $3,301/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.43 Acres lot
$N/A/sqft
$60 monthly 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 |
|---|---|---|
| 2024-12-11 | Price change | $674,500 |
| 2024-10-29 | Price change | $675,000 |
| 2024-09-22 | Listed for sale | $679,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1301.12 | 19.51% | $60,696 | 20.00% |
| 2023-12-27 | $1088.75 | N/A | $50,580 | N/A |
Listed by: Genny Davis • Coldwell Banker Apex, REALTORS
Mls Name: WMLS
Mls Provider:
Mls ID: #225649
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-12-26 23:25:31 PST
