🏗️ New Construction
Stonegate Plan · Celina, TX
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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).
- Cash flow +8.2/30.0
- ARV discount +7.5/15.0
- Schools +5.0/10.0
- Condition / age +3.8/5.0
- Livability +3.4/5.0
- 1% rule +2.6/10.0
- DSCR +2.2/10.0
- Rent growth +1.3/5.0
- Appreciation +0.0/10.0
$346,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
Key facts
- Covered patio
- Rear entry
- Large walk-in closet
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $347k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-347 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $321k (7.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $281k (19.0% below list).
- Recommended offer: $281k (19.0% below list) — sets the bar for 1% rule.
- Cap rate 5.2% vs local median 2.8% in Celina — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 68/100 on livability (#450 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: cost of living C-, amenities F, commute F.
- Celina ISD (rural): math 50% / reading 61% proficiency, ranked #71 of 826 in TX (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Marcy B Lykins El (math 38% / reading 50%, grade F, #1,243 of 4,322 statewide, top 29%, 708 students, 22% FRL); Jerry & Linda Moore Middle (math 56% / reading 60%, grade B, #197 of 1,662 statewide, top 12%, 903 students, 20% FRL); Celina H S (math 44% / reading 72%, grade C, #320 of 1,632 statewide, top 20%, 1,074 students, 18% FRL).
- Market conditions: Rents falling (-4.6%/yr); 2927 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 19,194 units permitted in Collin County in 2024 (3,988 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k 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 693 days — a 12% lower offer ($305k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 2y ago; this cycle's ask has dropped $38k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for the listing agent
- 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?
- It's been on market 693 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.76% ✗
- Cap rate
- 5.17%
- Cash-on-cash
- -4.00%
- DSCR
- 0.82
- GRM
- 11.0
CMA / ARV
- ARV (median comp)
- $371,540
- List price
- $346,900
- Delta
- -6.63%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1433 Marcella | 0.22mi | 3/2.0 (-1) | 1,610 (+0%) | 6mo | $374,970 | $233 | 79 |
| 2040 Adriana Ave | 0.28mi | 3/2.0 (-1) | 1,697 (+6%) | 5mo | $384,980 | $227 | 68 |
| 1432 Bramante St | 0.19mi | 3/2.0 (-1) | 1,697 (+6%) | 15mo | $399,990 | $236 | 65 |
| 2212 Fred Smith Pkwy | 0.53mi | 3/2.0 (-1) | 1,594 (-1%) | 8mo | $1,600,000 | $1,004 | 63 |
| 1408 Bramante St | 0.21mi | 3/2.0 (-1) | 1,417 (-12%) | 5mo | $354,980 | $251 | 61 |
| 1733 Sugar Maple Mews | 0.47mi | 3/2.5 (-1) | 1,507 (-6%) | 2mo | $342,005 | $227 | 60 |
| 1013 Rainshower Way | 0.51mi | 3/2.0 (-1) | 1,507 (-6%) | 7mo | $381,925 | $253 | 55 |
| 1504 Canter St | 0.55mi | 3/2.0 (-1) | 1,507 (-6%) | 6mo | $388,615 | $258 | 54 |
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
- IRR
- -26.4%
- Equity multiple
- 0.13×
- Total profit
- $-90,513
- Equity at exit
- $55,398
- IRR
- -38.0%
- Equity multiple
- -0.34×
- Total profit
- $-138,951
- Equity at exit
- $32,124
Cash invested: $104,031 (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
ZIP-level market 75009
- Home prices YoY
- -23.1%
- Rents YoY
- -4.6%
- Active inventory
- 2927
- Price-to-rent
- 10.3×
Monthly cashflow live
- Estimated rent
- $2,811 high interval (Pro) →
- Mortgage (P&I)
- −$1,948
- Tax est. 1.5%
- −$464 /mo · $5,573/yr
- Insurance
- −$155
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$590
- Net cashflow
- $-347
Break-even live
Sensitivity live
| Price | -10% $-90 | -5% $-219 | +0% $-347 | +5% $-476 | +10% $-604 |
|---|---|---|---|---|---|
| Rent | -10% $-569 | -5% $-458 | +0% $-347 | +5% $-236 | +10% $-125 |
| Rate | -1.0pp $-160 | -0.5pp $-253 | base $-347 | +0.5pp $-443 | +1.0pp $-541 |
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
- $92,885
- Closing costs
- $11,146
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 6 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1712 Goodnight Trl Celina, TX | 3.0 | 2.5 | 2231 | $2,450 | $1.10 | 0d | 1 | 0.50mi |
| 2212 W J Fred Smith Pkwy Celina, TX | 3.0 | 2.0 | 1594 | $3,500 | $2.20 | 0d | 1 | 0.54mi |
| 1404 Pintail Pl Celina, TX | 3.0 | 2.0 | 1626 | $2,500 | $1.54 | 0d | 1 | 1.11mi |
| 2417 Blackwell St Celina, TX | 4.0 | 2.5 | 2098 | $3,300 | $1.57 | 0d | 1 | 1.16mi |
| 3100 Arthurdale St Celina, TX | 4.0 | 2.0 | 2184 | $2,399 | $1.10 | 45d | 1 | 1.39mi |
| 2020 Beeflower St Celina, TX | 3.0 | 2.0 | 2032 | $2,399 | $1.18 | 45d | 1 | 1.47mi |
Listing history 28 events
-
2026-06-21days on market $346,900 Active 693 DOM
-
2026-06-18days on market $346,900 Active 690 DOM
-
2026-06-17days on market $346,900 Active 689 DOM
-
2026-06-16days on market $346,900 Active 688 DOM
-
2026-06-15days on market $346,900 Active 687 DOM
-
2026-06-13days on market $346,900 Active 685 DOM
-
2026-06-09days on market $346,900 Active 681 DOM
-
2026-06-08days on market $346,900 Active 680 DOM
-
2026-06-07days on market $346,900 Active 679 DOM
-
2026-06-04days on market $346,900 Active 676 DOM
-
2026-06-03days on market $346,900 Active 675 DOM
-
2026-06-02days on market $346,900 Active 674 DOM
-
2026-06-01days on market $346,900 Active 673 DOM
-
2026-05-31days on market $346,900 Active 672 DOM
-
2026-02-18status Active 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2026-02-17historical 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2026-02-04status Active 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2026-02-03historical 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2026-01-21status Active 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2026-01-20historical 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2025-12-24price $346,900 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2025-04-25status Active 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2025-04-25historical 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2025-01-22price $393,900 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2024-12-06status Active 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2024-12-06historical 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2024-10-22price $389,900 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
-
2024-07-25$384,900 Active 1009-char remark
Show marketing remark (1009 chars)
Experience the warmth and charm of La Terra at Uptown Celina, a remarkable community featuring Pacesetter Homes. Leave behind the hustle and bustle of city life and discover the tranquility of a picturesque town on the outskirts of Dallas. Nestled in the heart of Celina, TX, you'll enjoy the convenience of being near Hwy 289 and other major roadways, with easy access to Preston Rd. and the Dallas North Tollway. Your children will thrive in the exceptional schools of Celina ISD, while you indulge in over 20 acres of serene green open space. As the community matures, you'll delight in the lush trees, enchanting walking trails, and luxurious resort-style amenities that will transform La Terra at Uptown into a true haven. We offer an array of thoughtfully designed floor plans, tailored to suit your unique needs. With extraordinary features and personalization options, you have the opportunity to build the home of your dreams. Don't miss out on the chance to call this remarkable community your home.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $33,728
- − Mortgage interest
- −$20,812
- − Property taxes
- −$5,573
- − Insurance
- −$1,858
- − Repairs & maintenance
- −$2,698
- − Management
- −$2,698
- − Depreciation
- −$10,808
- Taxable loss
- −$10,720
- Est. tax savings @ 24.0%
- +$2,573
- After-tax cash flow
- $-1,594/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
This home is in good condition with a good exterior and interior. It has a good curb appeal and is move-in ready. Minor updates to the exterior and interior can further enhance its value.
Value-add opportunities
- Both Paint exterior and interior — Fresh paint enhances curb appeal and interior aesthetics
- Both Replace window treatments — Updated window treatments improve curb appeal and interior aesthetics
- Both Install smart home devices — Smart home devices can increase home value and appeal to tech-savvy buyers
- Both Add a smart thermostat — A smart thermostat can improve energy efficiency and appeal to buyers
- Both Install a smart lock — A smart lock enhances security and can be a selling point for buyers
Renovation cost estimate screening
Value-add ROI direction
- Both Paint exterior and interior — Fresh paint enhances curb appeal and interior aesthetics ↑
- Both Replace window treatments — Updated window treatments improve curb appeal and interior aesthetics ↑
- Both Install smart home devices — Smart home devices can increase home value and appeal to tech-savvy buyers ↑
- Both Add a smart thermostat — A smart thermostat can improve energy efficiency and appeal to buyers ↑
- Both Install a smart lock — A smart lock enhances security and can be a selling point for buyers ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
Schools (NCES district)
- District
- Celina ISD
- NCES district ID
- 4813290
- Math proficiency
- 50% ▼ -15.00%
- Reading proficiency
- 61% ▼ -5.00%
- Median HH income
- $83,282
- Composite
- 50.49/100
- National rank
- #1853
- State rank
- #71 of 826 in TX
Livability — Celina
- Score
- 68/100
- State rank
- #450
- US rank
- #9135
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Celina, TX
- County
- Collin County · 1,159,394 people
- City population
- 34,260
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 34,260
- Household income
- $168,250
- Rent vs Own
- Severe rent burden
- 152.0
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 |
|
||
Price history
-9.9% since first listed14 events — show timeline
- 2026-02-18 Relisted — Zillow
- 2026-02-17 Delisted — Zillow
- 2026-02-04 Relisted — Zillow
- 2026-02-03 Delisted — Zillow
- 2026-01-21 Relisted — Zillow
- 2026-01-20 Delisted — Zillow
- 2025-12-24 Price Changed $346,900 Zillow
- 2025-04-25 Relisted — Zillow
- 2025-04-25 Delisted — Zillow
- 2025-01-22 Price Changed $393,900 Zillow
- 2024-12-06 Relisted — Zillow
- 2024-12-06 Delisted — Zillow
- 2024-10-22 Price Changed $389,900 Zillow
- 2024-07-25 Listed $384,900 Zillow
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…