$191,410
NAL Estimated Property Value2802 Bunker Hill Dr, Temple, TX, 76504
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Exhaust Fan
FlooringCarpet, Wood
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces4
Land Information
APN38569
Lot Number8
SubdivisionNorthwest Hills
Land UseResidential
Legal DescriptionNORTHWEST HILLS, BLOCK 001, LOT 0008
Census Tract020401
Assessed Land Value$34,000
Assessed Improvement Value$157,410
Assessment Year2025
About this property
Come check out this newly renovated traditional home! It is a touch of modern with fresh white paint and recently installed vinyl flooring. The original cabinets give it character! Hop your backyard fence to the neighborhood park or enjoy your spacious backyard. The master is loft styled with a big opening that over looks the living area. Property is sold AS/IS.
Investor Tools
$191,410
Estimated Property Value
$227,435Estimated Mortgage Balance
$191,410Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,148 /month
Positive
Cash Flow Estimate:
$383 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$345/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,183
$191,410
2025
$34,000
$157,410
$191,410
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,183
$191,410
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$121,754
No
First
Nov 4, 2020
Nov 2023
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,435
N/A
0%
119%
$1,522/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,050/mo
$1,522/mo
$-472/mo
6.6%
