$190,000
1204 W 4th St, McGregor, TX, 76657
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size9,592 sqft
Building Information
Year Built1956
Stories1
Roof Type112
Garage Spaces2
Land Information
APN341090000019002
Lot Number6
SubdivisionGrantham-Meador
Land UseResidential
Legal DescriptionGRANTHAM-MEADOR LOT 6 BLOCK 3 ACRES .2202
Census Tract003902
Assessed Land Value$19,950
Assessed Improvement Value$159,450
Assessment Year2025
About this property
Discover this lovely 3-bedroom, 2-bathroom home nestled in the charming community of McGregor, Texas! Offering a comfortable layout and inviting atmosphere, this home is perfect for those looking to enjoy small-town living while remaining conveniently located near Waco and surrounding areas. Whether you’re a first-time homebuyer, looking to downsize, or searching for your next investment opportunity, this property offers plenty of potential. Enjoy the charm of McGregor and the opportunity to make this house your home!
Investor Tools
$147,137Estimated Mortgage Balance
$33,863Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,140 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$249/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,079
$179,400
2025
$19,950
$159,450
$179,400
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,079
$179,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank
Fha
$162,993
Yes
First
Aug 31, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,137
$33,863
18%
81%
$978/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,510/mo
$978/mo
+$532/mo
10.0%
