507 S Navajo Trl, Mc Gregor, TX, 76657 | $19/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

507 S Navajo Trl, Mc Gregor, TX, 76657 | $19/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1394 sft

208 & 206 E Main St, Gatesville, TX, 76528

2 Bed
3 Bath
2096 sft

5187 Lakeaire Blvd, Temple, TX, 76502

2 Bed
2 Bath
1780 sft

9715 Highway 36 Byp S, Gatesville, TX, 76528

3 Bed
2 Bath
1918 sft

15944 Charlya Dr, Temple, TX, 76502

Nearby investment properties with comparable prices

2 Bed
2 Bath
1915 sft

1004 Pidcoke St, Gatesville, TX, 76528

4 Bed
2 Bath
1819 sft

204 Barton Ln, Gatesville, TX, 76528

3 Bed
2 Bath
1471 sft

304 Stoneridge, Gatesville, TX, 76528

3 Bed
2 Bath
1794 sft

2635 E Fm 931, Gatesville, TX, 76528

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Mc Gregor at 507 S Navajo Trl, Mc Gregor, TX, 76657 offers a 8.6% rental yield on a $349,000 purchase with $2,501/mo rent. Total monthly income registers $2,501/mo, and a $1,708/mo payment leaves $19/mo available for distribution. Annual cash flow reaches $233/yr on $115,694 to close, and return on cash invested stands at 20.11% in year one. Equity gained on principal adds $2,252/yr while 5% annual appreciation supports $96,422 over five years. Portfolio math shows five-year ROI at 105.15% and total cumulative return in cash at $121,656. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,501/mo property income against a $1,708/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2014

10,497 sqft lot

$N/A/sqft

No HOA

More details about the property

PRICE REDUCTION! This well-maintained 3-bedroom, 2-bathroom home is move-in ready! The backyard is a DREAM! With a very spacious covered patio, there is plenty of room to entertain and enjoy the outdoors. The backyard is so pretty - full of green grass, plenty of room for the kids to play and a nice storage shed for all of your extras. Upon walking into the home, there is a flex space that can be used as an office, craft room, playroom or convert to a 4th bedroom if needed. The kitchen, dining room and living room are an open concept, allowing for quality family time and entertaining with ease. Enjoy privacy in the owner's suite and rewind from a long day in the garden tub. There is an office nook conveniently located right off the main living area. An added bonus is the quality, high impact roof that was recently installed. Nestled in the desirable Indian Trails addition, this residence is minutes to downtown McGregor and under 15 minutes into Waco. The amazing Amsler Park is within walking distance - go play disc golf, have a picnic, watch the kids play on the playground, enjoy the ducks and the pond, explore trails and so much more! Amazing property and location - come check it out!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76657, Mc Gregor, TX area.

Housing Distribution

Housing Statistics

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