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 Mcgregor at 28368 W Highway 84, Mcgregor, TX, 76657 generates $2,930/mo in rent and, after a $1,713/mo payment, leaves $441/mo in cash flow. Total monthly income is $2,930/mo, and annual cash flow is $5,294/yr on $116,025 invested. Return on cash invested sits at 24.47% in year one, and rental yield is 10.05% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 128.56% and total cumulative return in cash sums $149,162. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,930/mo property income rather than buyer’s personal income.
Single Family
Built in 1957
4 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 |
|---|---|---|
| 2025-05-27 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $1293.25 | N/A | $490,519 | 5.38% |
| 2023-05-27 | N/A | N/A | $465,462 | 9.85% |
| 2022-05-27 | $2139.61 | 7.39% | $423,706 | 15.17% |
Listed by: Kristin Clements • Camille Johnson
Mls Name: NTREIS
Mls ID: #20946862
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.
