$614,000
NAL Estimated Property Value2904 Seattle Slew Drive, Celina, TX, 75009
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Wine Cooler
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6,000 sqft
Building Information
Year Built2016
Stories1
Garage Spaces2
Land Information
APNR-11034-00Q-0450-1
Lot Number45
SubdivisionMustang Lakes Phase One (Ccl)
Land UseResidential
Legal DescriptionMUSTANG LAKES PHASE ONE (CCL), BLK Q, LOT 45
Census Tract030307
Assessed Land Value$165,000
Assessed Improvement Value$406,053
Assessment Year2025
About this property
Below Market Value Great opportunity! move in ready Lovely home with great floor plan in - Mustang lakes. PISD. Stunning Hardwood floors, Dream kitchen with huge island, lots of cabinets , stainless appliances - gas range. open to spacious living room. extra room can be used as home office . Huge master Bedroom with oversized shower. Don't forget to check the club house.
Investor Tools
$614,000
Estimated Property Value
$212,788Estimated Mortgage Balance
$401,212Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,684 /month
Positive
Cash Flow Estimate:
$1,228 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,090/month
$800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,012
$571,053
2025
$165,000
$406,053
$571,053
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,012
$571,053
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Efinity Financial Inc
Conventional
$240,000
No
First
Jul 30, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,788
$401,212
65%
35%
$1,439/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,480/mo
$2,239/mo
+$1,241/mo
6.8%
