$2,495,998
NAL Estimated Property Value1633 Eden Ridge, Celina, TX, 75009
Off Market
Highlights
Interior
AppliancesRefrigerator, Trash Compactor, Built-In Refrigerator, Dishwasher, Disposal, Double Oven, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size26.26 acres
Building Information
Year Built1998
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-6012-000-0020-1
Lot Number2
SubdivisionThomas Allen Survey
Land UseResidential
Legal DescriptionABS A0012 THOMAS ALLEN SURVEY, TRACT 2, 26.26 ACRES
Census Tract030202
Assessed Land Value$1,969,500
Assessed Improvement Value$526,498
Assessment Year2025
Investor Tools
$2,495,998
Estimated Property Value
$0Estimated Mortgage Balance
$2,495,998Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$14,976 /month
Positive
Cash Flow Estimate:
$4,992 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,542/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,023
$2,495,998
2025
$1,969,500
$526,498
$2,495,998
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,023
$2,495,998
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$2,495,998
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,480/mo
N/A
+$3,480/mo
1.7%
