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 $2,718/mo, and a $1,908/mo payment. Purchase price stands at $389,900, and rental yield measures 8.37% with $2,718/mo rent. Return on cash invested shows 19.41% in year one, and 5% annual appreciation builds toward $107,722 over five years. Five-year ROI reaches 101.35% and total cumulative return in cash records $130,993. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,718/mo property income covering a $1,908/mo payment rather than investor’s personal income.
Single Family
Built in 2021
8,189 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 |
|---|---|---|
| 2025-05-30 | Listed for sale | $389,900 |
| 2021-06-29 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $320.00 | N/A | $330,000 | N/A |
| 2023-05-30 | N/A | N/A | $330,000 | N/A |
| 2022-05-30 | $6288.39 | 95.52% | $330,000 | 139.55% |
Listed by: Taylor Roy • Bentwood Realty
Mls Name: NTREIS
Mls ID: #20952632
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.
