$537,000
NAL Estimated Property Value704 W Oak St, Celina, TX, 75009
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate, Other, Simulated Wood
Exterior
Exterior FeaturesDog Run
Lot Size13,491 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APNR-1030-002-0020-1
Lot Number2
SubdivisionWest Gate Addition (Ccl)
Land UseResidential
Legal DescriptionWEST GATE ADDITION (CCL), BLK 2, LOT 2
Census Tract030306
Assessed Land Value$198,000
Assessed Improvement Value$287,845
Assessment Year2025
About this property
Beautiful open 3 bed 3 bath with formal dining, eat in kitchen, bonus room and pool all on a large corner lot with large mature trees near the square in downtown Celina! Located within walking distance to Lykins elementary school and the square in downtown. Home has granite countertops in the kitchen, with all electric stainless steel appliances, many updates and is priced to move quickly. Large pool with enough yard left for kids to play and a dog run. Home is surrounded by large mature trees and sits on a quiet street waiting for your family.
Investor Tools
$537,000
Estimated Property Value
$468,680Estimated Mortgage Balance
$68,320Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,222 /month
Positive
Cash Flow Estimate:
$1,074 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$814/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,082
$485,845
2025
$198,000
$287,845
$485,845
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,082
$485,845
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homewood Mortgage Llc
Va
$290,080
Yes
First
May 12, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$468,680
$68,320
12%
87%
$3,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,480/mo
$3,249/mo
+$231/mo
7.8%
