$658,417
NAL Estimated Property Value2731 Salt Creek Way, Celina, TX, 75078
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Ice Maker, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater, Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,800 sqft
Building Information
Year Built2018
Stories2
Garage Spaces3
Land Information
APNR-11334-00E-0120-1
Lot Number12
SubdivisionCreeks Of Legacy Phase 2b (Ccl)
Land UseResidential
Legal DescriptionCREEKS OF LEGACY PHASE 2B (CCL), BLK E, LOT 12
Census Tract030306
Assessed Land Value$150,000
Assessed Improvement Value$508,417
Assessment Year2025
About this property
LENNAR's popular NEXT GEN Liberty floor plan with 3 car garage! 4 bedroom, 3.5 bath, study, game, media, breakfast nook & open concept family and kitchen with stainless steel appliances. NEXT GEN Private Suite includes: bedroom, living room & kitchenette with appliances. Energy saving features incl. programmable T Stat, radiant barrier, 16 SEER HVAC, & much more! Prosper ISD and Prosper physical address along DNT's golden corridor -Generous 65 ft homesite. *Please note, closing needs to be on or after July 12th*
Investor Tools
$658,417
Estimated Property Value
$419,213Estimated Mortgage Balance
$239,204Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,951 /month
Positive
Cash Flow Estimate:
$1,317 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,395/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,444
$658,417
2025
$150,000
$508,417
$658,417
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,444
$658,417
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$461,700
No
First
Jul 13, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$419,213
$239,204
36%
64%
$2,769/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,450/mo
$3,419/mo
+$31/mo
6.3%
