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% |
Investment property for sale in Mcgregor at 504 Johnson St, Mcgregor, TX, 76657 at $275,000 posts ROI 23.81% with $296/mo cash flow from $2,252/mo rent. Total monthly income equals $2,252/mo, and annual cash flow records $3,557/yr on $91,163 to close. Return on cash invested measures 23.81% and rental yield reads 9.83% at the current $275,000. Equity gained on principal adds $1,775/yr, and 5% annual appreciation supports $75,977 by year five. Five-year ROI prints 125% and total cumulative return in cash totals $113,951.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,252/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2019
5,998 sqft 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $2211.18 | 25.62% | $167,976 | 10.00% |
| 2023-06-27 | $1760.22 | -22.24% | $152,705 | 10.00% |
| 2022-06-27 | $2263.77 | -4.15% | $138,823 | 10.00% |
Listed by: Stevie Sheffield • Bentwood Realty
Mls Name: NTREIS
Mls ID: #20977285
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.
