








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 Mc Gregor at 813 Sam Bass Rd, Mc Gregor, TX, 76657 earns from $1,660/mo rent with a $2,937/mo payment. Total monthly income totals $1,660/mo. ROI tracks 4.21% on current figures, and rental yield reads 3.32% at a $600,000 purchase. Equity gained on principal adds $3,872/yr, and 5% annual appreciation supports $165,769 over five years. Five-year ROI reaches 19.84% and total cumulative return in cash sums $39,168. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,660/mo property income instead of your personal income.
Single Family
Built in 2003
13.30 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 |
|---|---|---|
| 2025-05-17 | Listed for sale | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-18 | $859.76 | -20.80% | $203,214 | 10.00% |
| 2023-05-18 | $1085.60 | -32.20% | $184,740 | 11.96% |
| 2022-05-18 | $1601.23 | -11.19% | $165,000 | 10.00% |



Listed by: Kyle Paschall • Paschall, Skipper & Associates
Mls Name: NTREIS
Mls ID: #20940123
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.