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 319 Bluebonnet Cir, Mc Gregor, TX, 76657 generates $3,552/mo in rent and, after a $1,814/mo payment, leaves $783/mo in cash flow. Total monthly income is $3,552/mo, and annual cash flow is $9,401/yr on $122,887 invested. Return on cash invested sits at 27.56% in year one, and rental yield is 11.5% on a $370,700 entry. Equity gained on principal adds $2,392/yr, while 5% annual appreciation builds toward $102,418 over five years. Five-year ROI reaches 145.56% and total cumulative return in cash sums $178,869. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,552/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
0.75 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 |
|---|---|---|
| 2025-02-20 | Price change | $457,900 |
| 2024-10-14 | Price change | $464,900 |
| 2024-07-03 | Price change | $474,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $7746.40 | 61.67% | $361,360 | 22.11% |
| 2023-10-09 | $4791.48 | -10.75% | $295,942 | 10.00% |
| 2022-10-09 | $5368.79 | -0.03% | $269,038 | 10.00% |
Listed by: N/A • N/A
Mls Name: Coldwell Banker Apex, Realtors
Mls Provider:
Mls ID: #220944
