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% |
Investment property for sale in Mc Gregor at 206 Ranchgate Trl, Mc Gregor, TX, 76657 with 5% annual appreciation on a $529,900 basis while $4,226/mo rent supports operations. Total monthly income totals $4,226/mo and a $2,594/mo payment preserves $457/mo for cash returns. Annual cash flow comes to $5,489/yr on $174,337 deployed, and return on cash invested reaches 23.21% in year one. Equity gained on principal adds $3,419/yr, and five-year appreciation sums $146,402 alongside rental yield of 9.57%. Five-year ROI measures 121.73% and total cumulative return in cash totals $212,219.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,226/mo property income versus a $2,594/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2005
0.32 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 |
|---|---|---|
| 2025-04-30 | Listed for sale | $529,900 |
| 2017-06-09 | Sold | N/A |
| 2017-03-31 | Listed for sale | $339,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $8628.78 | 12.25% | $493,402 | 10.00% |
| 2023-04-30 | $7687.40 | -8.01% | $448,547 | 10.00% |
| 2022-04-30 | $8356.65 | 0.94% | $407,770 | 10.00% |
Listed by: Amanda Nesbitt • Magnolia Realty
Mls Name: NTREIS
Mls ID: #20910511
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.
