$238,000
5222 & 5226 Davy Crockett Street, Temple, TX, 76502
$272,756 ARV
On Market
Property Lead Type:
Must-SellAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Microwave, Refrigerator, Range Hood
FlooringCarpet, Laminate, Tile
Building Information
Year Built1983
Stories1
Roof Type105
Land Information
APN13005
Lot Number2
SubdivisionCimarron Phase I Replat
Land UseResidential
Legal DescriptionCIMARRON PHASE I REPLAT, BLOCK 001, LOT 0002
Census Tract021301
Assessed Land Value$30,000
Assessed Improvement Value$87,833
Assessment Year2025
About this property
Great investment opportunity! 2Br / 2Ba duplex that is 100% occupied. A new roof was installed in 2025. A new fence was installed in 2024 and new carpet in 2025 for the unit 5226 as well.
Investor Tools
$0Estimated Mortgage Balance
$148,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$272,756
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
$331/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,226
$117,833
2025
$30,000
$87,833
$117,833
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,226
$117,833
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$148,000
100%
0%
$0/mo
