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 415 Sagebrush Ln, Mcgregor, TX, 76657 generates $3,460/mo in rent and, after a $2,153/mo payment, leaves $332/mo in cash flow. Total monthly income is $3,460/mo, and annual cash flow is $3,983/yr on $145,827 invested. Return on cash invested sits at 22.64% in year one, and rental yield is 9.44% 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 118.68% and total cumulative return in cash sums $173,067. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,460/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
0.35 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 |
|---|---|---|
| 2025-06-17 | Listed for sale | $439,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-17 | $5846.62 | -15.04% | $434,765 | 0.47% |
| 2023-06-17 | $6882.00 | -5.14% | $432,720 | 10.00% |
| 2022-06-17 | $7254.92 | -5.27% | $393,382 | 10.00% |
Listed by: Kyle Eastland • Weichert, Realtors - The Eastland Group
Mls Name: NTREIS
Mls ID: #20972559
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.
