1view

Owner Contacts

$869,000

NAL Estimated Property Value

1770 Ellington Dr, Celina, TX, 75009

Off Market

5 Beds

4 Bath

3,652 Sq Ft

Single Family Residence

$232.75 / sqft

Built in 2023

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 4

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Double Oven, Tankless Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size9,618 sqft

Building Information

Year Built2022

Stories2

Garage Spaces3

Land Information

APNR-12028-00W-0340-W

Lot Number34

SubdivisionLight Farms The Hazel Neighborhood Phase

Land UseResidential Single Family

Legal DescriptionLIGHT FARMS THE HAZEL NEIGHBORHOOD PHASE 3 (GCN), BLK W, LOT 34; (MUD ONLY ACCT, SEE R-12028-00W-0340-1 FOR OTHER ENTITIES) (

Census Tract030306

Assessed Land Value$250,250

Assessed Improvement Value$532,613

Assessment Year2023

About this property

BRAND NEW CUSTOM DREES HOME! Just completed and never lived in. Why wait to build - this one is READY NOW!! Luxurious 5 Bedroom, 4 full bath home with wood floors throughout first floor including owner's suite. Gorgeous SPA bath with his and her vanities, separate shower, stand-alone tub and huge owner's closet. Custom cabinetry in kitchen with built-in desk, wine rack, double ovens, gas stove, apron sink, oversized island, quartz countertops with large pantry and ample storage. Home office and extra bedroom down with full bath. Upstairs boasts three bedrooms with ensuite baths, large game room and separate media room with dry bar and custom cabinetry. Covered EXTENDED rear patio with beautiful view of pond and greenbelt along the entire side of home. Oversized back and side yards with wrought iron and wood fencing. Extra-large two car garage with 3rd carriage garage. PROSPER ISD with fantastic community amenities. DON'T MISS THIS BEAUTY! BACK ON MARKET - BUYER FINANCING FELL THROUGH

Investor Tools

$869,000

Estimated Property Value

$0Estimated Mortgage Balance

$869,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,214 /month

Positive

Cash Flow Estimate:

$1,738 /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

$1,315/month

$132/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

N/A

$782,863

2023

$250,250

$532,613

$782,863

Tax History

Year

Tax Paid

Assessed Value

2022

N/A

$782,863

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$869,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,480/mo

$132/mo

+$3,348/mo

4.8%

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