Share This Listing

Message

938 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Creekside Apartments 651 E McGregor Dr 70 Unit Apartment Building $13,000,000 ($185,714/Unit) 6.22% Cap Rate Mc Gregor, TX 76657

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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/

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
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

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
  • Listing ID: 36666739

  • Date on Market: 7/9/2025

  • Last Updated:

  • Address: 651 E McGregor Dr, Mc Gregor, TX 76657

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}