$688,000
NAL Estimated Property Value3631 Millstone Way, Celina, TX, 75009
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDouble Oven, Microwave, Vented Exhaust Fan
FlooringCeramic Tile, Wood
Exterior
Lot Size6,161 sqft
Building Information
Year Built2015
Stories2
Garage Spaces2
Land Information
APNR-10402-00C-0290-1
Lot Number29
SubdivisionLight Farms Phase One (Gcn)
Land UseResidential
Legal DescriptionLIGHT FARMS PHASE ONE (GCN), BLK C, LOT 29
Census Tract030306
Assessed Land Value$160,000
Assessed Improvement Value$501,430
Assessment Year2025
About this property
Master bed and bath, living area, kitchen, office, formal dining, powder room, laundry, mudroom are on the first floor. Three bedrooms, one Jack and Jill bath, and one other full bath, living area and media room are on the second floor. This home was just completed in Feb 2016 but it looks and feels almost new. Fresh paint inside and the wood floors were just refinished along with doors and stairs. This is the absolute best floor plan of all homes built in the Blue Stem area of the highly coveted Light Farms community. Just move in and enjoy!
Investor Tools
$688,000
Estimated Property Value
$461,981Estimated Mortgage Balance
$226,019Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,128 /month
Positive
Cash Flow Estimate:
$1,376 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$993/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,477
$661,430
2025
$160,000
$501,430
$661,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,477
$661,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mld Mortgage
Conventional
$504,000
No
First
Dec 17, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$461,981
$226,019
32%
67%
$3,022/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,480/mo
$3,147/mo
+$333/mo
6.1%
