








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 430 Stone Manor Dr, Mc Gregor, TX, 76657 uses $213,817 cash to close to unlock $6,101/yr annual cash flow and $508/mo monthly cash flow. Total monthly income runs $5,130/mo, and a $3,181/mo payment keeps the spread at $508/mo. Purchase price stands at $649,900, and rental yield measures 9.47% with $5,130/mo rent. Return on cash invested shows 22.91% in year one, and 5% annual appreciation builds toward $179,555 over five years. Five-year ROI reaches 120.15% and total cumulative return in cash records $256,902. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,130/mo property income covering a $3,181/mo payment rather than investor’s personal income.
Single Family
Built in 2017
0.38 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 |
|---|---|---|
| 2025-05-04 | Listed for sale | $649,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-05 | $10212.43 | 0.04% | $574,686 | 0.37% |
| 2023-05-05 | $10208.13 | -5.44% | $572,583 | 10.00% |
| 2022-05-05 | $10795.47 | 1.54% | $520,530 | 10.00% |



Listed by: Ashton Gustafson • AG Real Estate & Associates
Mls Name: NTREIS
Mls ID: #20925103
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.