$470,900
804 Garrett Pkwy, Celina, TX, 75009
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Disposal, Tankless Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesLighting, Rain Gutters
Lot Size5,227 sqft
Building Information
Year Built2026
Stories1
Garage Spaces3
Land Information
APNR-13534-00K-0190-W
Lot Number19
SubdivisionHeights At Uptown The
Land UseResidential Single Family
Legal DescriptionHEIGHTS AT UPTOWN THE PHASE 1 (CCL), BLK K, LOT 19; * (SEE R-13534-00K-0190-1 FOR OTHER ENTITIES) *
Census Tract030306
Assessed Land Value$110,000
Assessment Year2026
About this property
Side entry flows in the open family room, kitchen and dining area. Island kitchen with built-in seating space and a corner walk-in pantry. Primary suite with a wall of windows. Primary bath has a French door entry with dual vanities, a large glass enclosed shower and a spacious walk-in closet. Secondary bedrooms with walk-in closets, a linen closet and utility room complete this cozy design. Covered backyard patio. Mud room just off the two-car garage.
Investor Tools
$0Estimated Mortgage Balance
$348,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,825 /month
Positive
Cash Flow Estimate:
$942 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$218/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$880
$110,000
2026
$110,000
N/A
$110,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$880
$110,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$348,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,100/mo
+$1,570/mo
9.2%
