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 225 Desert Sky Dr, Mc Gregor, TX, 76657 listed at $428,000 pairs $3,200/mo rent with a $2,095/mo payment to leave $156/mo cash flow. Total monthly income runs $3,200/mo, and annual cash flow reaches $1,875/yr on $141,882 cash to close. Return on cash invested measures 21.23% in year one, and rental yield registers 8.97% at a $428,000 basis. Equity gained on principal adds $2,762/yr, and annual property appreciation at 5% supports $118,249 by year five. Five-year ROI tracks 111.16% and total cumulative return in cash totals $157,715. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,200/mo property income relative to a $2,095/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
0.25 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 |
|---|---|---|
| 2025-06-24 | Listed for sale | $428,000 |
| 2020-10-13 | Sold | N/A |
| 2020-09-02 | Pending sale | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $6712.81 | -0.41% | $394,300 | N/A |
| 2023-06-25 | $6740.20 | -11.80% | $394,300 | 5.77% |
| 2022-06-25 | $7641.53 | 1.16% | $372,801 | 10.00% |
Listed by: Chase Sager • Keller Williams Realty, Waco
Mls Name: NTREIS
Mls ID: #20979896
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.
