Last 24 Hours
$369,975
1501 Waxwing Pl, Celina, TX, 75009
$480,968 ARV
On Market
Just Added
4 Beds
3 Bath
1,952 Sq Ft
Single Family Residence
$189.54 / sqft
Built in 2023Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 4
Bathrooms Full 3AppliancesDishwasher, Gas Cooktop, Disposal
Exterior
Lot Size5,053 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APNR-12815-00E-0070-1
Lot Number7
SubdivisionThe Cottages Phase 1 (Ccl)
Land UseResidential
Legal DescriptionTHE COTTAGES PHASE 1 (CCL), BLK E, LOT 7
Census Tract030306
Assessed Land Value$125,000
Assessed Improvement Value$333,407
Assessment Year2026
About this property
*****This is a REO bank-owned property that has already been foreclosed. Property will be conveyed by Special Warranty Deed. Seller will pay property taxes, HOA assessments and liens through closing. Vacant and available for immediate possession upon closing and funding. No loan assumption available; buyer must obtain new financing or pay cash. Seller will not negotiate repairs. Contract includes inspection and financing contingencies.
Investor Tools
$0Estimated Mortgage Balance
$458,407Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$480,968
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,750 /month
Positive
Cash Flow Estimate:
$917 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$831/month
$9,999/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,680
$458,407
2026
$125,000
$333,407
$458,407
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,680
$458,407
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$458,407
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,480/mo
$9,999/mo
$-6,519/mo
9.1%
12.4%