Log In/Sign Up
Your email has been sent.
Creekside Apartments 651 E McGregor Dr 70 Unit Apartment Building $13,000,000 ($185,714/Unit) 6.22% Cap Rate Mc Gregor, TX 76657



EXECUTIVE SUMMARY
Fully Occupied high performing multifamily in McGregor Texas. This is the only Multifamily property of its kind in McGregor with high occupancy rates, and high quality construction.
70 Unit Apartment complex including 5 residential buildings and the sales/marketing office. Sits on 4.503 acres
McGregor, Texas is quickly emerging as a prime location for multifamily real estate investment due to its rapid industrial growth and strong employment base. Anchored by SpaceX’s massive rocket engine testing facility—which employs over 600 people—McGregor has become a hub for advanced manufacturing. Major new developments like the Knauf Insulation plant, the $210 million EFC Gases facility, and the Messer Group’s air-separation project are driving job creation and bringing hundreds of new workers to the area. These expansions, centered within McGregor’s 10,000-acre industrial park, are backed by city infrastructure investments and tax incentives, signaling long-term growth. With the workforce expanding and average salaries rising, demand for housing is following suit—especially among mid-skilled workers in technical and manufacturing roles.
At the same time, McGregor’s housing market remains highly accessible, with median home prices around $260,000 and new residential subdivisions underway to meet growing demand. The city’s proximity to Waco and major highways positions it well for both local and commuter tenants, while its stable job market offers investors a dependable renter base. Vacancy rates remain low, and absorption is rising as more employers move in. For multifamily investors, McGregor offers a rare combination of affordability, economic momentum, and unmet housing demand—creating a strong opportunity for stable cash flow and long-term appreciation.
Property marketing site available here: https://creekside.fun/
70 Unit Apartment complex including 5 residential buildings and the sales/marketing office. Sits on 4.503 acres
McGregor, Texas is quickly emerging as a prime location for multifamily real estate investment due to its rapid industrial growth and strong employment base. Anchored by SpaceX’s massive rocket engine testing facility—which employs over 600 people—McGregor has become a hub for advanced manufacturing. Major new developments like the Knauf Insulation plant, the $210 million EFC Gases facility, and the Messer Group’s air-separation project are driving job creation and bringing hundreds of new workers to the area. These expansions, centered within McGregor’s 10,000-acre industrial park, are backed by city infrastructure investments and tax incentives, signaling long-term growth. With the workforce expanding and average salaries rising, demand for housing is following suit—especially among mid-skilled workers in technical and manufacturing roles.
At the same time, McGregor’s housing market remains highly accessible, with median home prices around $260,000 and new residential subdivisions underway to meet growing demand. The city’s proximity to Waco and major highways positions it well for both local and commuter tenants, while its stable job market offers investors a dependable renter base. Vacancy rates remain low, and absorption is rising as more employers move in. For multifamily investors, McGregor offers a rare combination of affordability, economic momentum, and unmet housing demand—creating a strong opportunity for stable cash flow and long-term appreciation.
Property marketing site available here: https://creekside.fun/
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $13,000,000 | Apartment Style | Garden |
| Price Per Unit | $185,714 | Building Class | B |
| Sale Type | Investment | Lot Size | 4.49 AC |
| Cap Rate | 6.22% | Building Size | 49,264 SF |
| Gross Rent Multiplier | 11.25 | Average Occupancy | 94% |
| No. Units | 70 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2019 |
| Property Subtype | Apartment | Parking Ratio | 3.04/1,000 SF |
| Zoning | MF - Multifamily | ||
| Price | $13,000,000 |
| Price Per Unit | $185,714 |
| Sale Type | Investment |
| Cap Rate | 6.22% |
| Gross Rent Multiplier | 11.25 |
| No. Units | 70 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 4.49 AC |
| Building Size | 49,264 SF |
| Average Occupancy | 94% |
| No. Stories | 3 |
| Year Built | 2019 |
| Parking Ratio | 3.04/1,000 SF |
| Zoning | MF - Multifamily |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Microwave
- Heating
- Refrigerator
- Tub/Shower
SITE AMENITIES
- Courtyard
- Picnic Area
- Pet Play Area
- Bicycle Storage
- Community-Wide WiFi
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 4 | $2,000 | 1,250 - 1,879 |
| 2+2 | 22 | $1,575 | 1,200 |
| 2+1 | 5 | $1,375 | 1,100 |
| 2+2 | 19 | $1,525 | 1,050 |
| 1+1 | 20 | $1,100 | 850 |
PROPERTY TAXES
| Parcel Number | 34-071400-001100-0 | Total Assessment | $10,033,150 |
| Land Assessment | $622,940 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $9,410,210 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
34-071400-001100-0
Land Assessment
$622,940
Improvements Assessment
$9,410,210
Total Assessment
$10,033,150
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 20
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
Creekside Apartments | 651 E McGregor Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

