$262,000
NAL Estimated Property Value7909 Smoke Creek Lane, Temple, TX, 76502
$274,423 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave, Plumbed For Ice Maker, Range Hood
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size6,159 sqft
Building Information
Year Built2024
Stories1
Garage Spaces2
Land Information
APN508117
Lot Number5
SubdivisionWestfield Development Phase Xiv
Land UseVacant Land
Legal DescriptionWESTFIELD DEVELOPMENT PHASE XIV, BLOCK 002, LOT 0005
Census Tract020302
Assessed Land Value$32,000
Assessed Improvement Value$185,909
Assessment Year2025
Investor Tools
$262,000
Estimated Property Value
$526,870Estimated Mortgage Balance
$262,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$274,423
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,817 /month
Positive
Cash Flow Estimate:
$606 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$144/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$418
$217,909
2025
$32,000
$185,909
$217,909
No
Tax History
Year
Tax Paid
Assessed Value
2024
$418
$217,909
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$267,750
Yes
First
Jun 27, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$526,870
N/A
0%
201%
$3,212/mo
