1view

Owner Contacts

$515,000

1405 Clayton Ln, Celina, TX, 75009

Off Market

4 Beds

3 Bath

2,272 Sq Ft

Single Family Residence

$226.67 / sqft

Built in 2015

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2.5

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Microwave

FlooringCarpet, Ceramic Tile

Exterior

Lot Size7,557 sqft

Building Information

Year Built2015

Stories1

Garage Spaces2

Land Information

APNR-10504-00H-0060-1

Lot Number6

SubdivisionHeritage Phase 3 (Ccl)

Land UseResidential

Legal DescriptionHERITAGE PHASE 3 (CCL), BLK H, LOT 6

Census Tract030307

Assessed Land Value$150,000

Assessed Improvement Value$302,000

Assessment Year2025

About this property

A cozy front porch and vibrant landscaping greet you as you drive up! Spacious & desirable floor plan offers 4 bdrms, OR 3 bdrms plus an oversized office (currently being used as). Extra bonus room could be dining, another office, playroom or additional liv area! Beautiful lighting & modern paint color give this 7 year new property a modern farmhouse feel! Sprawling kitchen & breakfast room offer granite counters, custom backsplash, Prof grade SS appliances, large island, HUGE walk in pantry & butler's pantry. Open concept living at it's finest! Natural light abounds & the massive living room w cozy fireplace offers views of the large backyard w covered patio. Patio has a bump out for a grill! Master suite provides room for a sitting area or baby crib. The master bed & bath combo are so relaxing; a real haven after a long day. Secondary bedrooms are roomy & there is plenty of storage. NEW ROOF, GUTTERS & FENCE STAINING ARE COMING! Walk to comm pool, pond, walking trails & playgrounds!

Investor Tools

$452,000

Estimated Property Value

$412,000Estimated Mortgage Balance

$70,150Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,090 /month

Positive

Cash Flow Estimate:

$1,030 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$869/month

$250/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,172

$452,000

2025

$150,000

$302,000

$452,000

Tax History

Year

Tax Paid

Assessed Value

2024

$8,172

$452,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Home Point Financial Corporation

Conventional

$412,000

First

Jun 28, 2022

Jul 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$381,850

$70,150

15%

84%

$2,471/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,480/mo

$2,721/mo

+$759/mo

9.2%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area