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 119 Woodhaven Trl, Mc Gregor, TX, 76657 at $484,900 posts ROI 31.53% with $1,557/mo cash flow from $5,005/mo rent. Total monthly income equals $5,005/mo, and annual cash flow records $18,686/yr on $160,744 to close. Return on cash invested measures 31.53% and rental yield reads 12.39% at the current $484,900. Equity gained on principal adds $3,129/yr, and 5% annual appreciation supports $133,969 by year five. Five-year ROI prints 166.4% and total cumulative return in cash totals $267,475.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,005/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2011
0.89 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 |
|---|---|---|
| 2024-08-02 | Listed for sale | $484,900 |
| 2024-07-24 | Listing removed | N/A |
| 2024-07-16 | Listed for sale | $484,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $7743.20 | -6.86% | $449,129 | 11.10% |
| 2022-08-16 | $8313.79 | 1.19% | $404,272 | 10.00% |
| 2021-08-16 | $8215.83 | N/A | $367,520 | 4.43% |
Listed by: Melissa Miller • Magnolia Realty
Mls Name: WMLS
Mls Provider:
Mls ID: #224689
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
