








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


Total monthly income runs $2,107/mo, and a $2,090/mo payment. Purchase price stands at $427,000, and rental yield measures 5.92% with $2,107/mo rent. Return on cash invested shows 12.03% in year one, and 5% annual appreciation builds toward $117,972 over five years. Five-year ROI reaches 61.81% and total cumulative return in cash records $87,489. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,107/mo property income covering a $2,090/mo payment rather than investor’s personal income.
Single Family
Built in 1940
0.28 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $427,000 |
| 2025-01-26 | Listing removed | N/A |
| 2024-10-28 | Listed for sale | $440,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $6953.97 | 34.17% | $325,150 | 17.75% |
| 2023-04-17 | $5183.03 | -11.89% | $276,130 | -1.37% |
| 2022-04-17 | $5882.34 | 17.61% | $279,960 | 25.09% |



Listed by: Laurie Kriegel • Camille Johnson
Mls Name: NTREIS
Mls ID: #20905712
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.