$553,429
NAL Estimated Property Value849 Underwood Ln, Celina, TX, 75009
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APNR-11151-00C-0330-1
Lot Number33
SubdivisionLight Farms The Eastland Neighborhood Ph
Land UseResidential
Legal DescriptionLIGHT FARMS THE EASTLAND NEIGHBORHOOD PHASE 1 (GCN), BLK C, LOT 33
Census Tract030306
Assessed Land Value$170,000
Assessed Improvement Value$383,429
Assessment Year2025
About this property
Immaculate 1-story home with 4 bedrooms and 3 full baths located at highly desired Light Farms community. Open floorplan with spacious kitchen overlooking family room. Features include wood floors, custom cabinets, quartz countertops and beautiful fireplace. Energy efficient features include 16 see HVAC system, tankless water heater and more. Ready to move in on January 1st 2024. No pet. Thanks,
Investor Tools
$553,429
Estimated Property Value
$203,149Estimated Mortgage Balance
$350,280Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,321 /month
Positive
Cash Flow Estimate:
$1,107 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$878/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,767
$553,429
2025
$170,000
$383,429
$553,429
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,767
$553,429
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$232,500
No
First
Dec 30, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,149
$350,280
63%
37%
$1,394/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,480/mo
$1,394/mo
+$2,086/mo
7.5%
