$456,000
NAL Estimated Property Value10826 Campsite Cv, Temple, TX, 76502
$457,839 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Plumbed For Ice Maker, Range Hood, Range
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size8,921 sqft
Building Information
Year Built2024
Stories1
Garage Spaces2
Land Information
APN506408
Lot Number28
SubdivisionThe Groves At Lakewood Ranch Phase Vii
Land UseVacant Land
Legal DescriptionTHE GROVES AT LAKEWOOD RANCH PHASE VII, BLOCK 015, LOT 0028
Census Tract020201
Assessed Land Value$30,335
Assessed Improvement Value$285,270
Assessment Year2025
Investor Tools
$456,000
Estimated Property Value
$470,732Estimated Mortgage Balance
$456,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$457,838
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,880 /month
Positive
Cash Flow Estimate:
$960 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$236/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$548
$315,605
2025
$30,335
$285,270
$315,605
No
Tax History
Year
Tax Paid
Assessed Value
2024
$548
$315,605
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$477,000
Yes
First
Aug 1, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$470,732
N/A
0%
103%
$2,860/mo
