$875,000
NAL Estimated Property Value5511 Coorie Dr, Celina, TX, 75009
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built2022
Stories2
Garage Spaces3
Land Information
APNR-12738-00B-0020-1
Lot Number2
SubdivisionHighland Crossing North(Gcn)
Land UseResidential
Legal DescriptionHIGHLAND CROSSING NORTH(GCN), BLK B, LOT 2
Census Tract030307
Assessed Land Value$220,500
Assessed Improvement Value$652,796
Assessment Year2025
Investor Tools
$875,000
Estimated Property Value
$651,140Estimated Mortgage Balance
$223,860Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,430 /month
Positive
Cash Flow Estimate:
$1,810 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,437/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,864
$873,296
2025
$220,500
$652,796
$873,296
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,864
$873,296
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending
Conventional
$517,000
No
First
Jun 29, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$651,140
$223,860
25%
74%
$4,120/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,480/mo
$4,120/mo
$-640/mo
4.8%
