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 Mc Gregor at 1022 S Madison St, Mc Gregor, TX, 76657 earns $1,120/mo cash flow from $2,218/mo rent with a $756/mo payment. Total monthly income totals $2,218/mo, and annual cash flow totals $13,434/yr on $51,217 capital. ROI tracks 46.14% on current figures, and rental yield reads 17.23% at a $154,500 purchase. Equity gained on principal adds $997/yr, and 5% annual appreciation supports $42,686 over five years. Five-year ROI reaches 244.75% and total cumulative return in cash sums $125,355. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,218/mo property income instead of your personal income.
Single Family
Built in 1948
5,749 sqft 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 |
|---|---|---|
| 2025-07-09 | Listing removed | $157,000 |
| 2025-07-03 | Listed for sale | $157,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $1374.42 | 23.47% | $125,404 | 10.00% |
| 2023-10-08 | $1113.12 | -27.92% | $114,004 | 13.66% |
| 2022-10-08 | $1544.26 | -5.24% | $100,304 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
