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 $1,361/mo, and a $1,468/mo payment. Purchase price stands at $300,000, and rental yield measures 5.44% with $1,361/mo rent. Return on cash invested shows 10.59% in year one, and 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 54.09% and total cumulative return in cash records $53,796. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,361/mo property income covering a $1,468/mo payment rather than investor’s personal income.
Single Family
Built in 2025
6,011 sqft 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 |
|---|---|---|
| 2025-06-12 | Listed for sale | $300,000 |
| 2023-05-09 | Listing removed | N/A |
| 2023-04-13 | Listed for sale | $28,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $213.45 | 13.94% | $9,980 | N/A |
| 2023-06-13 | $187.33 | 2.24% | $9,980 | 14.45% |
| 2022-06-13 | $183.23 | 4.05% | $8,720 | 10.66% |
Listed by: Melody Perez • Better Homes and Gardens
Mls Name: NTREIS
Mls ID: #20967297
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.
