$229,500
4609 Calle Secoya Street A & B, Temple, TX, 76502
$235,638 ARV
On Market
Property Lead Type:
Must-SellHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Range
FlooringCeramic Tile
Building Information
Year Built1977
Stories2
Roof Type105
Garage Spaces30
Land Information
APN33546
Lot Number24
SubdivisionSpanish Southwest
Land UseResidential
Legal DescriptionSPANISH SOUTHWEST, BLOCK 005, LOT 0024
Census Tract021304
Assessed Land Value$35,000
Assessed Improvement Value$146,583
Assessment Year2025
About this property
Great investment opportunity conveniently located off S. 31st Street near shopping and schools. The roof was replaced in 2024. Seller has multiple duplexes available for sale in this same area. Seller is related to listing agent.
Investor Tools
$208,358Estimated Mortgage Balance
$207,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$235,637
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,377 /month
Positive
Cash Flow Estimate:
$459 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$466/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,561
$181,583
2025
$35,000
$146,583
$181,583
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,561
$181,583
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$216,125
No
First
May 17, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,358
N/A
0%
101%
$1,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,296/mo
+$324/mo
9.4%
