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 210 N Harrison St, Mc Gregor, TX, 76657 generates $2,107/mo in rent and, after a $1,223/mo payment, leaves $330/mo in cash flow. Total monthly income is $2,107/mo, and annual cash flow is $3,961/yr on $82,842 invested. Return on cash invested sits at 24.69% in year one, and rental yield is 10.12% on a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 129.75% and total cumulative return in cash sums $107,486. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,107/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
5,837 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 |
|---|---|---|
| 2025-08-09 | Listed for sale | $249,900 |
| 2025-08-08 | Listing removed | $249,900 |
| 2025-07-28 | Price change | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-09 | $3501.43 | -19.15% | $227,420 | -1.44% |
| 2023-08-09 | $4331.04 | 0.35% | $230,740 | 12.33% |
| 2022-08-09 | $4315.94 | 194.01% | $205,410 | 212.70% |
Listed by: Teri Smith • Monument Realty
Mls Name: NTREIS
Mls ID: #21027159
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.
