$835,309
NAL Estimated Property Value5207 Indian Springs Rd, Temple, TX, 76502
$1,085,902 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Oven, Dishwasher, Exhaust Fan, Gas Cooktop, Microwave
FlooringCarpet, Tile
Exterior
Exterior FeaturesBoat Ramp, Exterior Steps
Lot Size1.77 acres
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces4
Land Information
APN35490
Lot Number9
SubdivisionIndian Springs Phase One
Land UseResidential
Legal DescriptionINDIAN SPRINGS PHASE ONE, BLOCK 002, LOT 0009, ACRES 1.768
Census Tract020203
Assessed Land Value$72,594
Assessed Improvement Value$876,695
Assessment Year2025
About this property
4 BDRs & 3 BAs w/Lake view from Living & Family. Gourmet kitchen w/Subzero refrigerator, Thermador Gas Cooktop, & warming drawer. Master bedroom downstairs with separate shower & walk in closet. Guest bedroom & bathroom downstairs; 2 bedrooms and 1 bathroom upstairs. Oversized 3 car garage w/workshop area, back roll-up door. Gorgeous treed site sits above Belton Lake offering breathtaking sunsets over the water. Firepit area, garden area, storage shed. Don't miss this exceptional home! $410,000Restrictions: Yes
Investor Tools
$835,309
Estimated Property Value
$434,299Estimated Mortgage Balance
$402,757Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$1,085,902
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,012 /month
Positive
Cash Flow Estimate:
$1,671 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,184/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,032
$835,309
2025
$72,594
$876,695
$949,289
Yes (2010)
Tax History
Year
Tax Paid
Assessed Value
2024
$10,032
$835,309
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Bank
Va
$485,884
Yes
First
Sep 4, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$434,299
$401,010
48%
52%
$2,914/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,140/mo
$2,914/mo
$-1,774/mo
1.6%
