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 1305 W Three A St, Mc Gregor, TX, 76657 earns $446/mo cash flow from $2,224/mo rent with a $1,224/mo payment. Total monthly income totals $2,224/mo, and annual cash flow totals $5,350/yr on $82,875 capital. ROI tracks 26.36% on current figures, and rental yield reads 10.68% at a $249,999 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 138.67% and total cumulative return in cash sums $114,922. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,224/mo property income instead of your personal income.
Single Family
Built in 1961
0.31 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $249,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $1307.24 | -19.35% | $172,351 | 10.00% |
| 2023-05-02 | $1620.92 | -5.12% | $156,683 | 10.00% |
| 2022-05-02 | $1708.41 | 0.17% | $142,439 | 10.00% |
Listed by: Jessica Hurst • Greater Waco Realty, LLC
Mls Name: NTREIS
Mls ID: #20922244
Disclaimer: IDX information is provided exclusively for 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 is deemed reliable but not guaranteed.
