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 1025 Wyatt Ln, Mc Gregor, TX, 76657 generates $1,523/mo in rent and, after a $604/mo payment, leaves $645/mo in cash flow. Total monthly income is $1,523/mo, and annual cash flow is $7,743/yr on $40,940 invested. Return on cash invested sits at 38.82% in year one, and rental yield is 14.8% on a $123,500 entry. Equity gained on principal adds $797/yr, while 5% annual appreciation builds toward $34,121 over five years. Five-year ROI reaches 205.56% and total cumulative return in cash sums $84,158. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,523/mo property income rather than buyer’s personal income.
Manufactured
Built in 1985
1.98 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Debanhi Jobe • Keller Williams Realty, Waco
Mls Name: NTREIS
Mls ID: #21115226
