$594,000
NAL Estimated Property Value3130 Tiara Dr, Celina, TX, 75009
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Refrigerator
Exterior
Lot Size4,792 sqft
Building Information
Year Built2023
Stories2
Garage Spaces2
Land Information
APNR-12705-0YY-0080-1
Lot Number8
SubdivisionMustang Lakes Phase Six (Ccl)
Land UseResidential
Legal DescriptionMUSTANG LAKES PHASE SIX (CCL), BLK YY, LOT 8
Census Tract030307
Assessed Land Value$128,250
Assessed Improvement Value$453,110
Assessment Year2025
About this property
Beautiful Lease Home in Mustang Lakes, this home has 4 beds, 3 baths, an office, kitchen has quarts counters, stainless steel appliance with gas range. Refrigerator, washer and dryer convey with the home. The outdoors area you'll find a covered patio with built-in grill designed for entertaining. The community has a resort style pool, fitness center, tennis courts, lakes, scenic trails, and a clubhouse. Centrally located and Prosper ISD
Investor Tools
$594,000
Estimated Property Value
$517,623Estimated Mortgage Balance
$76,377Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,564 /month
Positive
Cash Flow Estimate:
$1,188 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$875/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,528
$581,360
2025
$128,250
$453,110
$581,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,528
$581,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jet Homeloans Llc
Conventional
$538,665
No
First
Mar 28, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$517,623
$76,377
12%
87%
$3,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,480/mo
$3,380/mo
+$100/mo
7.0%
