$624,524
NAL Estimated Property Value1121 Bryce Canyon Drive, Celina, TX, 75009
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesFire Pit
Lot Size9,958 sqft
Building Information
Year Built2016
Stories2
Garage Spaces2
Land Information
APNR-10824-00B-0240-1
Lot Number24
SubdivisionParkside Phase 1 (Ccl)
Land UseResidential
Legal DescriptionPARKSIDE PHASE 1 (CCL), BLK B, LOT 24
Census Tract030306
Assessed Land Value$180,000
Assessed Improvement Value$444,524
Assessment Year2025
About this property
Extremely well-maintained home built in 2016. This stunning four bedroom boasts high ceilings and an open floorplan. The kitchen is gorgeous with a gas cooktop, double ovens, and custom cabinetry. The walk-in pantry is amazing! The private master suite boasts a soaking tub, dual sinks, and a large closet. The main floor also has a secondary bedroom plus an office. Plantation shutters throughout. After falling in love with the interior, step outside into your backyard oasis. Enjoy the custom pool, fire pit, and oversized lot. This is truly your dream home!
Investor Tools
$624,524
Estimated Property Value
$171,465Estimated Mortgage Balance
$453,059Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,747 /month
Positive
Cash Flow Estimate:
$1,249 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,215/month
$425/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,459
$624,524
2025
$180,000
$444,524
$624,524
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,459
$624,524
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$187,060
No
First
Dec 17, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,465
$453,059
72%
27%
$1,122/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,480/mo
$1,547/mo
+$1,933/mo
6.7%
