








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Mc Gregor at 420 Silver Spur Trl, Mc Gregor, TX, 76657 earns $1,825/mo cash flow from $5,273/mo rent with a $2,373/mo payment. Total monthly income totals $5,273/mo, and annual cash flow totals $21,902/yr on $160,744 capital. ROI tracks 33.53% on current figures, and rental yield reads 13.05% at a $484,900 purchase. Equity gained on principal adds $3,129/yr, and 5% annual appreciation supports $133,969 over five years. Five-year ROI reaches 177.14% and total cumulative return in cash sums $284,743. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,273/mo property income instead of your personal income.
Single Family
Built in 2013
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 |
|---|---|---|
| 2024-07-26 | Price change | $484,900 |
| 2024-06-21 | Listed for sale | $489,900 |
| 2017-08-11 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $3706.77 | -2.91% | $418,000 | 1.48% |
| 2022-08-16 | $3817.76 | -6.93% | $411,908 | 10.00% |
| 2021-08-16 | $4101.98 | N/A | $374,462 | 10.00% |



Listed by: Jason Rankin • Camille Johnson
Mls Name: WMLS
Mls Provider:
Mls ID: #223802
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-08-16 03:24:48 PDT