Last 24 Hours
$112,000
814 Pierce St, McGregor, TX, 76657
On Market
Just Added
2 Beds
1 Bath
900 Sq Ft
Single Family Residence
$124.44 / sqft
Built in 1956Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage Available
Heating
CoolingExterior
Lot Size8,760 sqft
Building Information
Year Built1956
Stories1
Roof Type105
Garage Spaces4
Land Information
APN341350000014009
Lot Number12,13A
SubdivisionPark Addn
Land UseResidential
Legal DescriptionPARK ADDN LOT 12 13A BLOCK 3 ACRES .2011
Census Tract003902
Assessed Land Value$18,920
Assessed Improvement Value$146,960
Assessment Year2025
About this property
Looking for your next project? This cute 2 bedroom 1 bath house in McGregor is ready for a facelift! With great curb appeal, solid foundation, a large 640 sq ft detached garage, and an RV carport, there is a lots of opportunity to bring this home back to life. AS IS! Cash or conventional offers only
Investor Tools
$96,693Estimated Mortgage Balance
$65,307Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$972 /month
Positive
Cash Flow Estimate:
$324 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$189/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,461
$150,115
2025
$18,920
$146,960
$165,880
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,461
$150,115
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tfnb Your Bank For Life
Unknown
$99,500
No
First
Feb 10, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,693
$65,307
40%
60%
$597/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,150/mo
$597/mo
+$553/mo
8.5%
12.4%