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% |
Total monthly income runs $4,198/mo, and a $5,849/mo payment. Purchase price stands at $1,195,000, and rental yield measures 4.22% with $4,198/mo rent. Return on cash invested shows 7.02% in year one, and 5% annual appreciation builds toward $330,156 over five years. Five-year ROI reaches 34.86% and total cumulative return in cash records $134,954. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,198/mo property income covering a $5,849/mo payment rather than investor’s personal income.
Single Family
Built in 2017
28.77 Acres lot
$N/A/sqft
$100 annually 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 |
|---|---|---|
| 2023-11-29 | Price change | $1,195,000 |
| 2023-08-21 | Price change | $1,249,000 |
| 2023-07-27 | Listed for sale | $1,299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sherri Elwood • Greater Waco Realty, LLC
Mls Name: NTREIS
Mls ID: #20314095
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.
