305 North Arizona Drive, Celina, TX 75009
Updated duplex near historic downtown Celina, a great investment opportunity.
- Added:
- Dec 11, 2025
- Days on Market:
- 179
- Last Refresh:
- Apr 14 at 11:24 pm
Property Features for 305 North Arizona Drive
General Information
- Standard status
- Active
- Size
- 2,042 SF
- Property subtype
- Multi-Family / Full Duplex
Building Details
- Year Built
- 1999
Listing agent Kelley Cann License #0497059 (972) 732-6000
Listing office Keller Williams Realty DPR (972) 732-6000
Listing date Dec 11, 2025
Source Compass
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Keller Williams Realty DPR
HighLights
- Turnkey duplex in the heart of Celina with tenants in place, offering immediate rental income.
- Opportunity to adjust rents to current market rates due to month‑to‑month leases.
- One unit fully rehabbed in 2021, with roof replaced in 2021 and HVAC & water heater replacement scheduled for the other unit in 2025.
- Low‑maintenance property with brick construction, slab foundation, and luxury vinyl plank flooring.
- Each unit features 2 bedrooms, 1 bath, carport, and driveway.
- Walking distance to Historic Downtown Celina and easy access to major roadways, schools, and upcoming development.
Overview
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $57.1k | $27.96 |
| − Vacancy | −$5.8k | −$2.84 |
| EGI | $51.3k | $25.12 |
| − OpEx | −$15.4k | −$7.54 |
| NOI | $35.9k | $17.58 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Celina
- County
- Collin
- State
- Texas
- Longitude
- -96.787834
- Latitude
- 33.326633