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 N Main St, Mcgregor, TX, 76657 earns $136/mo cash flow from $2,447/mo rent with a $1,591/mo payment. Total monthly income totals $2,447/mo, and annual cash flow totals $1,627/yr on $107,738 capital. ROI tracks 21.42% on current figures, and rental yield reads 9.04% at a $325,000 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 over five years. Five-year ROI reaches 112.16% and total cumulative return in cash sums $120,841. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,447/mo property income instead of your personal income.
Single Family
Built in 1961
9,801 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 |
|---|---|---|
| 2025-07-01 | Price change | $325,000 |
| 2025-06-28 | Listing removed | $1,950 |
| 2025-06-16 | Price change | $1,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $2090.56 | 24.70% | $160,679 | 10.00% |
| 2023-07-02 | $1676.48 | -23.19% | $146,072 | 10.00% |
| 2022-07-02 | $2182.70 | -3.22% | $132,793 | 10.00% |
Listed by: Antoinette Ratliff • Texas Premier Realty
Mls Name: NTREIS
Mls ID: #20987034
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.
