$446,280
NAL Estimated Property Value409 Stableford St, Celina, TX, 75009
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size5,924 sqft
Building Information
Year Built2015
Stories1
Garage Spaces2
Land Information
APNR-10733-00N-0060-1
Lot Number6
SubdivisionLight Farms Phase Three Cypress & Sage N
Land UseResidential
Legal DescriptionLIGHT FARMS PHASE THREE CYPRESS & SAGE NEIGHBORHOODS (GCN), BLK N, LOT 6
Census Tract030306
Assessed Land Value$140,000
Assessed Improvement Value$306,280
Assessment Year2025
About this property
This wonderful home is located in Light Farms, featuring 13+ miles of trails, 6 pools, gym, swim lake, stocked ponds, café, tennis, volley and basket ball, dog park, and camp sites. This gorgeous and open plan has 10' vaulted ceilings. The family room boasts a tile surround fireplace and a wall of windows overlooking the covered patio and extended open patio. The kitchen features white painted cabinets, granite countertops and stainless steel appliances. Seller added over $20,000 safe step walk-in jetted tub.
Investor Tools
$446,280
Estimated Property Value
$227,485Estimated Mortgage Balance
$218,795Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,678 /month
Positive
Cash Flow Estimate:
$893 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$763/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,920
$446,280
2025
$140,000
$306,280
$446,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,920
$446,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$252,000
No
First
Apr 29, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,485
$218,795
49%
51%
$1,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,636/mo
+$1,034/mo
7.2%
