$407,480
NAL Estimated Property Value108 N Illinois St, Celina, TX, 75009
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Dryer, Electric Oven, Electric Range, Refrigerator, Washer
Exterior
Lot Size13,896 sqft
Building Information
Year Built1930
Stories1
Garage Spaces1
Land Information
APNR-1023-086-0015-1
Lot Number1-5
SubdivisionCelina Original Donation (Ccl)
Land UseResidential Single Family
Legal DescriptionCELINA ORIGINAL DONATION (CCL), BLK 86, LOT 1-5
Census Tract030306
Assessed Land Value$198,000
Assessed Improvement Value$209,480
Assessment Year2025
About this property
In the heart of downtown, situated within a walkable distance of the downtown square, this charming craftsman style home built in 1930 was recently renovated. Hardwood flooring, tile flooring in bathrooms, kitchen, and laundry. Updated cabinetry. Excellent large backyard with trees. Refrigerator, washer and dryer included. Must see this jem!
Investor Tools
$407,480
Estimated Property Value
$504,558Estimated Mortgage Balance
$407,480Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,445 /month
Positive
Cash Flow Estimate:
$815 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$300/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,564
$407,480
2025
$198,000
$209,480
$407,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,564
$407,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Reverse Mortgage / Hecm
$525,000
No
First
Dec 30, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$504,558
N/A
0%
124%
$3,543/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$3,543/mo
$-1,423/mo
6.2%
