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 $3,240/mo, and a $4,894/mo payment. Purchase price stands at $999,900, and rental yield measures 3.89% with $3,240/mo rent. Return on cash invested shows 5.94% in year one, and 5% annual appreciation builds toward $276,254 over five years. Five-year ROI reaches 29.13% and total cumulative return in cash records $95,816. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,240/mo property income covering a $4,894/mo payment rather than investor’s personal income.
Single Family
Built in 1997
0.68 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $999,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $8765.55 | -25.40% | $863,910 | 1.11% |
| 2023-05-30 | $11749.45 | 3.28% | $854,417 | 10.00% |
| 2022-05-30 | $11376.54 | -2.53% | $776,743 | 10.00% |
Listed by: Amber Rodriguez • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #229143
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.
