$237,000
NAL Estimated Property Value3902 Brooklawn Dr, Temple, TX, 76502
$287,189 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave, Refrigerator, Water Heater
FlooringCarpet, Ceramic Tile
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces2
Land Information
APN31304
Lot Number5
SubdivisionElmwood
Land UseResidential
Legal DescriptionELMWOOD, BLOCK 004, LOT 0005
Census Tract021203
Assessed Land Value$28,000
Assessed Improvement Value$191,269
Assessment Year2025
About this property
Nights by a crackling fire out back while watching the stars are just one the of the many memories that you can create within these four walls. This gem features two living areas which sets the Perfect entertaining backdrop. The expansive kitchen seamlessly flows into the living room creating a harmonious space. The bathrooms have been restored to preserve the vintage origin of this beauty. Conveniently located near Scott and White, and the VA Hospital, book your tour today!!!
Investor Tools
$237,000
Estimated Property Value
$233,025Estimated Mortgage Balance
$3,975Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$287,188
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$494/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,743
$219,269
2025
$28,000
$191,269
$219,269
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,743
$219,269
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Home Mortgage Llc
Conventional
$225,906
No
First
May 28, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,025
$3,975
1%
98%
$1,423/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,423/mo
+$197/mo
8.2%
