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 413 Travis Dr, Mcgregor, TX, 76657 generates $3,043/mo in rent and, after a $1,733/mo payment, leaves $509/mo in cash flow. Total monthly income is $3,043/mo, and annual cash flow is $6,104/yr on $117,351 invested. Return on cash invested sits at 25.11% in year one, and rental yield is 10.32% on a $354,000 entry. Equity gained on principal adds $2,284/yr, while 5% annual appreciation builds toward $97,804 over five years. Five-year ROI reaches 132.02% and total cumulative return in cash sums $154,930. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,043/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
5,967 sqft lot
$N/A/sqft
$200 annually 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 |
|---|---|---|
| 2025-07-31 | Price change | $354,000 |
| 2025-06-28 | Price change | $359,900 |
| 2025-04-11 | Price change | $364,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-31 | $4665.56 | 550.85% | $218,150 | 471.22% |
| 2023-07-31 | $716.84 | 93.73% | $38,190 | 116.87% |
| 2022-07-31 | $370.02 | N/A | $17,610 | N/A |
Listed by: Christina Lambert • Greater Waco Realty, LLC
Mls Name: NTREIS
Mls ID: #21017315
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.
