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 413 S Tyler St, Mc Gregor, TX, 76657 priced at $319,800 pairs $2,518/mo rent with $237/mo cash flow after a $1,565/mo payment. Total monthly income equals $2,518/mo, and annual cash flow comes to $2,846/yr on $106,014 invested. Return on cash invested is 22.59% in year one, and rental yield stands at 9.45% on a $319,800 basis. Equity gained on principal adds $2,064/yr, and 5% annual appreciation accumulates to $88,355 by year five. Five-year ROI measures 118.5% and total cumulative return in cash reaches $125,628. For financing, Ziffy Mortgage’s DSCR program evaluates $2,518/mo property income against a $1,565/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1955
0.26 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 |
|---|---|---|
| 2025-08-12 | Listing removed | $1,995 |
| 2025-07-29 | Listed for rent | $1,995 |
| 2024-11-08 | Price change | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $5391.21 | 35.48% | $252,080 | 18.90% |
| 2023-10-09 | $3979.48 | -12.72% | $212,010 | -2.30% |
| 2022-10-09 | $4559.47 | 7.80% | $217,000 | 14.66% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
