Last 24 Hours
$180,000
NAL Estimated Property Value115 Adams, McGregor, TX, 76657
$234,000 ARV
Off Market
4 Beds
3 Bath
1,763 Sq Ft
Single Family Residence
$113.39 / sqft
Built in 1950Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Heating
CoolingAppliancesDishwasher, Electric Range
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size8,738 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Land Information
APN341340000456004
Lot Number5B,6A
SubdivisionMcgregor Ot
Land UseResidential
Legal DescriptionMCGREGOR OT LOT 5B 6A BLOCK 75 ACRES .2006
Census Tract003902
Assessed Land Value$18,880
Assessed Improvement Value$128,840
Assessment Year2025
About this property
Owner is licensed Texas Realtor.
Investor Tools
$180,000
Estimated Property Value
$137,495Estimated Mortgage Balance
$42,505Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$234,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,199 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,529
$147,720
2025
$18,880
$128,840
$147,720
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,529
$147,720
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Imc Mortgage Corp
Conventional
$150,000
No
First
Dec 30, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,495
$42,505
23%
76%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,510/mo
$900/mo
+$610/mo
10.1%
12.4%