








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 1061 Hidden Valley Ct, Mc Gregor, TX, 76657 priced at $925,000 pairs $8,599/mo rent with $1,945/mo cash flow after a $4,527/mo payment. Total monthly income equals $8,599/mo, and annual cash flow comes to $23,343/yr on $304,325 invested. Return on cash invested is 27.73% in year one, and rental yield stands at 11.16% on a $925,000 basis. Equity gained on principal adds $5,969/yr, and 5% annual appreciation accumulates to $255,560 by year five. Five-year ROI measures 146.09% and total cumulative return in cash reaches $444,577. For financing, Ziffy Mortgage’s DSCR program evaluates $8,599/mo property income against a $4,527/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1996
1.94 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 |
|---|---|---|
| 2024-08-09 | Price change | $925,000 |
| 2024-07-08 | Listed for sale | $999,999 |
| 2024-07-01 | Listing removed | $999,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $16270.78 | 2.39% | $883,650 | 17.52% |
| 2022-08-16 | $15890.78 | 2.32% | $751,905 | 10.00% |
| 2021-08-16 | $15530.92 | N/A | $683,550 | 22.85% |



Listed by: Jack McLemore • ListingResults.com
Mls Name: WMLS
Mls Provider:
Mls ID: #224834
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: 2024-08-16 03:24:48 PDT