








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 2010 Rustic Trl, Mc Gregor, TX, 76657 generates $3,240/mo in rent, after a $4,894/mo payment. Total monthly income is $3,240/mo. Return on cash invested sits at 5.82% in year one, and rental yield is 3.89% on a $999,900 entry. Equity gained on principal adds $6,452/yr, while 5% annual appreciation builds toward $276,254 over five years. Five-year ROI reaches 28.54% and total cumulative return in cash sums $93,896. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,240/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
0.73 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 |
|---|---|---|
| 2025-06-09 | Listed for sale | $999,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $16991.86 | 11.30% | $932,379 | 10.00% |
| 2023-06-09 | $15267.20 | -5.29% | $847,617 | 10.00% |
| 2022-06-09 | $16120.66 | 1.24% | $770,561 | 10.00% |



Listed by: Amanda Nesbitt • Magnolia Realty
Mls Name: NTREIS
Mls ID: #20951334
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.