$590,157
NAL Estimated Property Value2611 Old Stables Drive, Celina, TX, 75009
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Gas Water Heater
FlooringCarpet, Ceramic Tile
Building Information
Year Built2010
Stories2
Garage Spaces2
Land Information
APNR-9367-00X-0020-1
Lot Number2
SubdivisionCarter Ranch-Phase Iia The (Ccl)
Land UseResidential
Legal DescriptionCARTER RANCH-PHASE IIA, THE (CCL), BLK X, LOT 2
Census Tract030307
Assessed Land Value$147,000
Assessed Improvement Value$443,157
Assessment Year2025
About this property
First Texas built home on large lot with 3 car garage in Carter Ranch with community pool, jogging trails & private lake. Oversized 5 bedrooms, Master & study down, wood floors in foyer with upgraded carpet throughout, tile in all wet areas. Kitchen with granite, stainless, butlers pantry, island & 42 inch cabs. Spacious family room with floor to ceiling stone fireplace. Circular staircase off foyer leads to large game room, media room, 4 bedrooms all with bath access. Nice covered patio with large backyard.
Investor Tools
$590,157
Estimated Property Value
$430,731Estimated Mortgage Balance
$159,426Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,541 /month
Positive
Cash Flow Estimate:
$1,180 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,117/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,449
$590,157
2025
$147,000
$443,157
$590,157
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,449
$590,157
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$475,300
No
First
Jun 2, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$430,731
$159,426
27%
73%
$2,850/mo
