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% |
Total monthly income runs $1,754/mo, and a $1,272/mo payment. Purchase price stands at $259,900, and rental yield measures 8.1% with $1,754/mo rent. Return on cash invested shows 18.6% in year one, and 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 97.02% and total cumulative return in cash records $83,590. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,754/mo property income covering a $1,272/mo payment rather than investor’s personal income.
Single Family
Built in 1957
0.27 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $259,900 |
| 2017-12-22 | Listing removed | $149,900 |
| 2017-10-06 | Pending sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $3217.53 | 86.19% | $213,560 | 33.00% |
| 2023-04-16 | $1728.09 | -10.81% | $160,571 | 10.00% |
| 2022-04-16 | $1937.62 | 3.58% | $145,974 | 10.00% |
Listed by: Frances Cecil • Walzel Properties, LLC
Mls Name: NTREIS
Mls ID: #20902566
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.
