$278,000
5214 & 5218 Davy Crockett Street, Temple, TX, 76502
$347,380 ARV
On Market
Property Lead Type:
Must-SellAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator, Range Hood, Range
FlooringCarpet, Laminate
Building Information
Year Built1983
Stories1
Roof Type105
Land Information
APN13007
Lot Number4
SubdivisionCimarron Phase I Replat
Land UseResidential
Legal DescriptionCIMARRON PHASE I REPLAT, BLOCK 001, LOT 0004
Census Tract021301
Assessed Land Value$30,000
Assessed Improvement Value$100,339
Assessment Year2025
About this property
Great Investment opportunity! 3Br/2BA duplex. A new roof was installed in 2025. The 5218 unit had new flooring installed in 2025. 5218 is now vacant and available to view.
Investor Tools
$0Estimated Mortgage Balance
$165,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$347,379
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,668 /month
Positive
Cash Flow Estimate:
$556 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$370/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,618
$130,339
2025
$30,000
$100,339
$130,339
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,618
$130,339
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$165,000
100%
0%
$0/mo
