$249,000
2405 Patrick Henry St, Temple, TX, 76504
$276,773 ARV
On Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Range, Electric Water Heater, Multiple Water Heaters, Refrigerator, Some Electric Appliances, Range
FlooringLuxury Vinyl Plank
Exterior
Lot Size7,920 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces2
Land Information
APN803
Lot Number5
SubdivisionNorthwest Hills 1st Extension
Land UseResidential
Legal DescriptionNORTHWEST HILLS 1ST EXTENSION, BLOCK 018, LOT 0005
Census Tract020401
Assessed Land Value$34,000
Assessed Improvement Value$146,400
Assessment Year2025
About this property
Investment opportunity. Four side brick duplex with two 2 bedroom 2 bath units. One unit is occupied and one unit is vacant ready for occupancy. New roof installed in June 2023. Side A HVAC unit was replaced in 2025.
Investor Tools
$0Estimated Mortgage Balance
$180,400Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$276,773
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$454/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,552
$180,400
2025
$34,000
$146,400
$180,400
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,552
$180,400
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$180,400
100%
0%
$0/mo
