The 1651 Plan, Adaline CrossingMc GregorTX76657
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Mc Gregor at The 1651 Plan, Adaline Crossing, Mc Gregor, TX, 76657 listed at $310,900 pairs $2,526/mo rent with a $1,522/mo payment to leave $315/mo cash flow. Total monthly income runs $2,526/mo, and annual cash flow reaches $3,778/yr on $103,063 cash to close. Return on cash invested measures 23.57% in year one, and rental yield registers 9.75% at a $310,900 basis. Equity gained on principal adds $2,006/yr, and annual property appreciation at 5% supports $85,896 by year five. Five-year ROI tracks 123.71% and total cumulative return in cash totals $127,502. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,526/mo property income relative to a $1,522/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
4,517
Single Family
4,412
Multi-Family
105
Businesses
253
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
