$288,000
NAL Estimated Property Value8009 Smoke Creek Ln, Temple, TX, 76502
$316,328 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave, Plumbed For Ice Maker, Range Hood, Range
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size6,856 sqft
Building Information
Year Built2024
Stories1
Garage Spaces2
Land Information
APN508121
Lot Number9
SubdivisionWestfield Development Phase Xiv
Land UseVacant Land
Legal DescriptionWESTFIELD DEVELOPMENT PHASE XIV, BLOCK 002, LOT 0009
Census Tract020302
Assessed Land Value$32,000
Assessed Improvement Value$194,434
Assessment Year2025
Investor Tools
$288,000
Estimated Property Value
$585,836Estimated Mortgage Balance
$288,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$316,327
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
$155/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$418
$226,434
2025
$32,000
$194,434
$226,434
No
Tax History
Year
Tax Paid
Assessed Value
2024
$418
$226,434
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$297,265
Yes
First
Jul 17, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$585,836
N/A
0%
203%
$3,566/mo
