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% |
Rental property for sale in Mc Gregor at The 2588 Plan, Adaline Crossing, Mc Gregor, TX, 76657 generates $3,240/mo in rent and, after a $1,855/mo payment, leaves $545/mo in cash flow. Total monthly income is $3,240/mo, and annual cash flow is $6,541/yr on $125,605 invested. Return on cash invested sits at 25.12% in year one, and rental yield is 10.26% on a $378,900 entry. Equity gained on principal adds $2,445/yr, while 5% annual appreciation builds toward $104,683 over five years. Five-year ROI reaches 132.01% and total cumulative return in cash sums $165,807. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,240/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-11-22 | Price change | $378,900 |
| 2025-06-17 | Listed for sale | $377,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Stylecraft
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
