$201,000
NAL Estimated Property Value5211 & 5213 Canyon Creek Drive, Temple, TX, 76502
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator, Range Hood, Range
FlooringCarpet, Laminate, Tile, Vinyl
Building Information
Year Built1985
Stories1
Roof Type105
Land Information
APN52321
Lot Number27
SubdivisionCimarron Phase Iii
Land UseResidential
Legal DescriptionCIMARRON PHASE III, BLOCK 001, LOT 0027
Census Tract021301
Assessed Land Value$30,000
Assessed Improvement Value$88,389
Assessment Year2025
About this property
Great investment opportunity! 2Br/2Ba duplex that is 100% occupied. A new roof was installed in 2025. The 5211 side had a new privacy fence and hot water heater installed in 2025.
Investor Tools
$201,000
Estimated Property Value
$209,843Estimated Mortgage Balance
$201,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,428 /month
Positive
Cash Flow Estimate:
$476 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$354/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,243
$118,389
2025
$30,000
$88,389
$118,389
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,243
$118,389
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Unknown
$211,375
No
First
Dec 16, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,843
N/A
0%
104%
$1,268/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,140/mo
$1,268/mo
$-128/mo
6.8%
