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 160 Oak Meadow Trl, Mc Gregor, TX, 76657 priced at $283,500 converts $2,533/mo rent into $517/mo cash flow after a $1,388/mo obligation. Total monthly income equals $2,533/mo, and annual cash flow totals $6,199/yr on $93,980 invested. Return on cash invested prints 26.5% in year one, and rental yield reads 10.72% against a $283,500 entry. Equity gained on principal adds $1,829/yr, while 5% annual appreciation compiles into $78,326 by year five. Five-year ROI reaches 139.44% and total cumulative return in cash sums $131,044. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,533/mo property income covering a $1,388/mo payment, not borrower’s personal income.
Single Family
Built in 2011
0.34 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 |
|---|---|---|
| 2025-05-10 | Listed for sale | $283,500 |
| 2021-03-17 | Sold | N/A |
| 2020-09-22 | Pending sale | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-10 | $2016.39 | -39.67% | $245,000 | N/A |
| 2023-05-10 | $3342.54 | -23.82% | $245,000 | N/A |
| 2022-05-10 | $4387.93 | 137.83% | $245,000 | -4.21% |
Listed by: Brook Dowd • Brook Ashley Realtors
Mls Name: NTREIS
Mls ID: #20930206
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.
