Hacienda Plan · Celina, TX 75009

$429,990

3 bd · 2.5 ba · 2,281 sqft · SingleFamily · 121 Days on market

Good condition 2-car garage

---

Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• ARV discount +7.5/15.0
• Schools +4.8/10.0
• Condition / age +4.0/5.0
• Livability +3.4/5.0
• Cash flow +2.0/30.0
• Rent growth +1.3/5.0
• 1% rule +0.0/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks

Century Farms is a thoughtfully designed master-planned community offering space, style, and an exceptional North Texas lifestyle-zoned to highly acclaimed McKinney ISD schools. Ideal for growing households and those relocating for work, Century Farms blends small-town tranquility with easy access to major employment and entertainment corridors. Residents enjoy a seamless mix of natural beauty and modern convenience. The community features scenic ponds, a preserved nature area, and miles of walking and jogging trails, providing everyday opportunities to unwind outdoors.

Key facts

• Fitness center
• Pickleball courts
• 2 garage spots

Tags

• MASTER PLANNED COMMUNITY
• HIGHLY ACCLAIMED SCHOOLS
• WALKING AND JOGGING TRAILS
• RESORT STYLE AMENITY CENTER
• FITNESS CENTER
• PICKLEBALL COURTS

🏗️ New construction. The $429,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $586,080.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $430k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-2k ($-26k/yr) — negative.
• To cash-flow at today's rent, offer at most $273k (36.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $239k (44.4% below list).
• Recommended offer: $239k (44.4% below list) — sets the bar for 1% rule.
• Cap rate 1.9% vs local median 2.9% in Celina — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads 68/100 on livability (#450 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, schools A; Watch: cost of living C-, amenities F, commute F.
• Mckinney ISD (suburban): math 54% / reading 58% proficiency, ranked #72 of 826 in TX (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: Rents falling (-4.6%/yr); 3881 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 41d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 19,194 units permitted in Collin County in 2024 (3,988 in 5+ unit buildings).
• This rent is only 17% of the median local income ($168k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k of value loss. Plan a longer hold.
• Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 121 days — a 12% lower offer ($378k) is reasonable based on typical stale-listing flexibility.

Recommended offer $239,029 (44.4% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 121 days. Have you received any prior offers? Is the seller open to a 44% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 0.41% ✗
• Cap rate: 1.87%
• Cash-on-cash: -15.81%
• DSCR: 0.30
• GRM: 20.4

CMA / ARV

• ARV (median comp): $586,080
• List price: $429,990
• Delta: -26.63%
• Verdict: UNDERPRICED
• Comps: 17 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
204 Bay Laurel	0.92mi	3/2.0	2,092 (-8%)	5mo	$499,999	$239	45
9725 Juneberry Ln	1.09mi	3/2.5	2,063 (-10%)	5mo	$499,990	$242	45
9908 Gentle Brook Dr	1.10mi	2/2.5 (-1)	2,063 (-10%)	1mo	$519,990	$252	43
257 Bay Laurel Rd	0.93mi	4/3.0 (+1)	2,504 (+10%)	2mo	$579,000	$231	40
221 Cloverdale Ln	1.04mi	2/2.5 (-1)	2,063 (-10%)	5mo	$489,990	$238	40
120 Bay Laurel Rd	0.97mi	3/2.0	2,003 (-12%)	4mo	$529,305	$264	40
124 Bee Balm Rd	0.95mi	4/3.0 (+1)	2,503 (+10%)	3mo	$678,388	$271	39
228 Spruce Brook Dr	1.01mi	3/2.0	1,950 (-14%)	1mo	$544,900	$279	38
313 Cloverdale Ln	1.08mi	2/2.0 (-1)	1,935 (-15%)	0mo	$500,000	$258	33
9904 Gentle Brook Dr	1.11mi	2/2.0 (-1)	1,926 (-16%)	0mo	$508,920	$264	33
329 Bay Laurel Rd	0.88mi	4/3.0 (+1)	2,720 (+19%)	2mo	$689,999	$254	31
312 Bee Balm	0.97mi	4/3.5 (+1)	2,648 (+16%)	5mo	$650,000	$245	27

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -50.0%
• Equity multiple: -0.46×
• Total profit: $-239,634
• Equity at exit: $87,386

10-year hold

• IRR: —
• Equity multiple: -1.52×
• Total profit: $-412,898
• Equity at exit: $50,673

Cash invested: $164,102 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Texas: 87 Strongly Landlord-Friendly · R+5
• County: — inherits STATE
• City: — inherits STATE

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 102 active · 7 under contract
• Months of supply: 87.4 mo (1%/mo absorbed)
• Median asking: $472,990 ($219/sqft)
• Median days on market: 127 d
• This list price: 25% of active listings are priced below it
• ARV vs active asking: +17.4% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 75009

• Home prices YoY: -23.1%
• Rents YoY: -4.6%
• Active inventory: 3881
• Price-to-rent: 15.0×

Monthly cashflow live

• Estimated rent: $2,390 high
• Mortgage (P&I): −$3,073
• Tax est. 1.5%: −$733 /mo · $8,791/yr
• Insurance: −$244
• HOA: −$0
• Vacancy / Maint / Mgmt: −$502
• Net cashflow: $-2,162

Break-even live

Break-even rent $5,127

Max offer price $273,244

Occupancy floor —

Sensitivity live

Price	-10% $-1,757	-5% $-1,959	+0% $-2,162	+5% $-2,364	+10% $-2,567
Rent	-10% $-2,351	-5% $-2,256	+0% $-2,162	+5% $-2,068	+10% $-1,973
Rate	-1.0pp $-1,867	-0.5pp $-2,013	base $-2,162	+0.5pp $-2,314	+1.0pp $-2,468

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $146,520
• Closing costs: $17,582
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 13 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1629 Cloud Cover Vw Celina, TX	4.0	3.5	2528	$2,700	$1.07	54d	1	1.16mi
1621 Cloud Cover Vw Celina, TX	4.0	2.5	2310	$2,446	$1.06	120d	1	1.17mi
1601 Cloud Cover Vw Celina, TX	4.0	2.5	2310	$2,300	$1.00	4d	1	1.19mi
1601 Cloud Cover Vw Celina, TX	4.0	2.5	2310	$2,450	$1.06	33d	1	1.19mi
1601 Cloud Cover Vw Celina, TX	4.0	2.5	2310	$2,400	$1.04	41d	1	1.19mi
624 Rain Barrel Pl Celina, TX	4.0	3.5	2658	$2,800	$1.05	120d	1	1.24mi
704 Rusty Spurs Pl Celina, TX	3.0	2.0	1750	$2,350	$1.34	42d	1	1.24mi
624 Rain Barrel Pl Celina, TX	4.0	3.5	2658	$2,700	$1.02	7d	1	1.24mi
612 Rain Barrel Pl Celina, TX	4.0	2.5	2271	$2,150	$0.95	4d	1	1.27mi
9236 Flowering Dogwood Ln McKinney, TX	4.0	2.0	1683	$2,600	$1.54	139d	1	1.38mi
1733 Barnwood Trce Celina, TX	4.0	2.0	1981	$2,175	$1.10	54d	1	1.39mi
9216 Flowering Dogwood Ln McKinney, TX	3.0–4.0	2.0–2.5	1759	$2,299	$1.31	0d	14	1.42mi
436 Boot Strap Pl Celina, TX	4.0	2.5	2165	$2,150	$0.99	11d	1	1.49mi

Property features AI

Finance

• Financial info: List price $429,990

Exterior

• Parking: 2-car garage (2 total parking spaces)
• Home design: New construction plan (Hacienda)
• Construction: New construction
• Exterior features: 2,281 living area (plan measurement)Address: Celina, TX (3985 Olin Way)

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms and 1 half bathroom (2.5 total)
• Interior features: Open living area (plan: Hacienda)

Listing history 50 events

1. 2026-09-24
   days on market $429,990 Active 121 DOM
2. 2026-09-23
   days on market $429,990 Active 120 DOM
3. 2026-09-22
   days on market $429,990 Active 119 DOM
4. 2026-09-21
   days on market $429,990 Active 118 DOM
5. 2026-09-20
   days on market $429,990 Active 117 DOM
6. 2026-09-19
   days on market $429,990 Active 116 DOM
7. 2026-09-18
   days on market $429,990 Active 115 DOM
8. 2026-09-17
   days on market $429,990 Active 114 DOM
9. 2026-09-16
   days on market $429,990 Active 113 DOM
10. 2026-09-15
    days on market $429,990 Active 112 DOM
11. 2026-09-14
    days on market $429,990 Active 111 DOM
12. 2026-09-13
    days on market $429,990 Active 110 DOM
13. 2026-09-12
    days on market $429,990 Active 109 DOM
14. 2026-09-11
    days on market $429,990 Active 108 DOM
15. 2026-09-05
    days on market $429,990 Active 102 DOM
16. 2026-09-04
    days on market $429,990 Active 101 DOM
17. 2026-09-02
    days on market $429,990 Active 99 DOM
18. 2026-08-31
    days on market $429,990 Active 97 DOM
19. 2026-08-29
    days on market $429,990 Active 95 DOM
20. 2026-08-28
    days on market $429,990 Active 94 DOM
21. 2026-08-27
    days on market $429,990 Active 93 DOM
22. 2026-08-25
    days on market $429,990 Active 91 DOM
23. 2026-08-24
    days on market $429,990 Active 90 DOM
24. 2026-08-23
    days on market $429,990 Active 89 DOM
25. 2026-08-22
    days on market $429,990 Active 88 DOM
26. 2026-08-21
    days on market $429,990 Active 87 DOM
27. 2026-08-20
    days on market $429,990 Active 86 DOM
28. 2026-08-19
    days on market $429,990 Active 85 DOM
29. 2026-08-18
    days on market $429,990 Active 84 DOM
30. 2026-08-17
    days on market $429,990 Active 83 DOM
31. 2026-08-16
    days on market $429,990 Active 82 DOM
32. 2026-08-15
    days on market $429,990 Active 81 DOM
33. 2026-08-14
    days on market $429,990 Active 80 DOM
34. 2026-08-13
    days on market $429,990 Active 79 DOM
35. 2026-08-12
    days on market $429,990 Active 78 DOM
36. 2026-08-11
    days on market $429,990 Active 77 DOM
37. 2026-08-10
    days on market $429,990 Active 76 DOM
38. 2026-08-09
    days on market $429,990 Active 75 DOM
39. 2026-08-08
    days on market $429,990 Active 74 DOM
40. 2026-08-06
    days on market $429,990 Active 72 DOM
41. 2026-08-05
    days on market $429,990 Active 71 DOM
42. 2026-08-04
    days on market $429,990 Active 70 DOM
43. 2026-08-03
    days on market $429,990 Active 69 DOM
44. 2026-07-31
    days on market $429,990 Active 66 DOM
45. 2026-07-30
    days on market $429,990 Active 64 DOM
46. 2026-07-28
    days on market $429,990 Active 63 DOM
47. 2026-07-26
    days on market $429,990 Active 61 DOM
48. 2026-07-24
    days on market $429,990 Active 59 DOM
49. 2026-07-23
    days on market $429,990 Active 58 DOM
50. 2026-07-22
    days on market $429,990 Active 57 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $28,683
• − Mortgage interest: −$32,830
• − Property taxes: −$8,791
• − Insurance: −$2,930
• − Repairs & maintenance: −$2,295
• − Management: −$2,295
• − Depreciation: −$17,050
• Taxable loss: −$37,507
• Est. tax savings @ 24.0%: +$9,002
• After-tax cash flow: $-16,942/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 5 photos

Good 80/100 Cosmetic rehab Est. rehab $11,405–$34,215 screening

This home is in good condition with no visible repairs needed. It has a good exterior, interior, and landscaping, making it a solid investment opportunity.

Value-add opportunities

• Both Painting the exterior siding — Fresh paint can enhance the curb appeal and increase the home's value. ↑
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract more potential buyers or renters. ↑
• Both Interior touch-ups — Fresh paint and minor touch-ups can improve the home's appearance and increase its value. ↑
• Rental HVAC maintenance — A well-maintained HVAC system can attract more renters and reduce utility costs. ↑
• Both Window treatments — Window treatments can improve the home's curb appeal and increase its value. ↑
• Both Lighting upgrades — Upgraded lighting can improve the home's curb appeal and increase its value. ↑
• Both Landscaping maintenance — Regular maintenance can keep the landscaping looking its best and attract more potential buyers or renters. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 48/100

Zoned Schools

Middle Scott Morgan Johnson Middle C- TX #408/1,662 Nat'l #4,042/14,009

Schools (NCES district)

• District: Mckinney ISD
• NCES district ID: 4829850
• Math proficiency: 54% ▼ -9.00%
• Reading proficiency: 58% ▼ -2.00%
• Median HH income: $78,283
• Composite: 50.46/100
• National rank: #1862
• State rank: #72 of 826 in TX

C Composite livability gradescore 68/100

Livability — Celina

• Score: 68/100
• State rank: #450
• US rank: #9135

Category grades

Amenities F Commute F Cost of living C- Crime A Employment A+ Housing A+ Health & safety B- User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Collin County · 1,210,074 people
• City population: 34,260
• Metro: Dallas-Fort Worth-Arlington, TX
• Population (ZIP): 34,260
• Household income: $168,250
• Rent vs Own: 8.0% rent · 92.0% own
• Severe rent burden: 25% of renters

---

Population outlook (Collin County) Hauer SSP2

• Today (2025): 1,210,074 people
• By 2030: 1,358,201 · +12.2%
• By 2040: 1,654,061 · +36.7%
• By 2050: 1,937,359 · +60.1%
• By 2075: 2,567,039 · +112.1%
• By 2100: 2,952,048 · +144.0%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.56)
• Race & ethnicity: White 64% Two or more races 11% Hispanic / Latino 11% Asian 11% Black 8%
• Hispanic origin (detail): Mexican 9%
• Common ancestry: Slovak 5% Lithuanian 4% Romanian 1%
• Foreign-born: 14% · China, Canada, Vietnam
• Languages at home: 83% English-only · Spanish 6% Chinese 3% Other Asian/Pacific 3%

---

Political lean MEDSL · Collin

• 2024 margin: R (+11.1) · D 43.1% · R 54.3% · Other 2.6%
• 2008→2024 swing: +14.4pp toward D · 2008: -25.6pp · 2024: -11.1pp
• All cycles: 2024: R+11.1 2020: R+4.3 2016: R+17.0 2012: R+31.6 2008: R+25.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -83.07%
• Current HPI: 276.6307
• Rent YoY: ▼ -4.62%
• Metro: Dallas-Fort Worth-Arlington, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

---

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Property features AI

Finance

• Financial info: List price $429,990

Exterior

• Parking: 2-car garage (2 total parking spaces)
• Home design: New construction plan (Hacienda)
• Construction: New construction
• Exterior features: 2,281 living area (plan measurement)Address: Celina, TX (3985 Olin Way)

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms and 1 half bathroom (2.5 total)
• Interior features: Open living area (plan: Hacienda)