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 300 Desert Sky Dr, Mc Gregor, TX, 76657 generates $3,643/mo in rent and, after a $2,153/mo payment, leaves $441/mo in cash flow. Total monthly income is $3,643/mo, and annual cash flow is $5,295/yr on $145,827 invested. Return on cash invested sits at 23.54% in year one, and rental yield is 9.94% on a $439,900 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation builds toward $121,536 over five years. Five-year ROI reaches 123.76% and total cumulative return in cash sums $180,471. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,643/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
0.33 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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $439,900 |
| 2024-06-25 | Listing removed | N/A |
| 2024-05-19 | Price change | $439,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $8185.91 | 12.14% | $470,230 | 9.89% |
| 2023-05-01 | $7299.88 | -27.97% | $427,929 | 1.34% |
| 2022-05-01 | $10134.12 | 14.33% | $422,250 | 19.39% |
Listed by: Joslyn Horn • Camille Johnson
Mls Name: NTREIS
Mls ID: #20913100
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.
