OFF_MARKETRisky Deal47 days on market

3200 Walnut Grove Pl

3200 Walnut Grove Pl, Flower Mound, TX 75022, Flower Mound, TX 75022
$685,000
Zestimate®:$619,800

Listing Price

Property image 1
3200 Walnut Grove Pl, Flower Mound, TX 75022
Loc: Flower Mound, TX
Days Listed
47
Tax Assessed
$637k
Zestimate®
$620k
Market Rate
Lot Size
8,320 sqft
Rent Estimate
$3,980/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

10

Wellington Elementary School

PK-5
0.7 mi away
10

McKamy Middle School

6-8
0.6 mi away
9

Flower Mound High School

9-12
0.4 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.09%
Total ROI
26.1%
Cash Flow
$-1,788/mo
DSCR
0.50
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-05-29Sold$0
2026-05-11Pending sale$650,000$213
2026-05-04Contingent$650,000$213
2026-04-23Price change$650,000$213
2026-03-09Price change$675,000$221
2026-01-16Listed for sale$685,000$224
2014-01-29Sold$0
2014-01-19Listed for sale$305,000$100
2014-01-14Pending sale$305,000$100
2014-01-04Listed for sale$305,000$100
2011-05-23Listing removed$289,989$95
2010-10-07Listed for sale$289,989$95
2010-07-23Sold$0
2010-06-19Price change$289,985$95
2010-05-24Listed for sale$294,595$96

Tax History

YearProperty TaxTax Assessment
2025$8,701.61$637,000
2024$8,900.86$611,015
2023$8,039.27$555,468
2022$8,678.92$504,971
2021$8,610.68$464,539
2020$8,464.01$441,073
2019$7,817.93$410,000
2018$7,936$400,000
2017$6,715.36$369,050
2016$6,715.36$335,500
2015$6,674.02$305,000
2014$6,674.02$305,001
2013$6,674.02$286,733
2012$0$288,960
2011$0$288,960
2010$0$304,842
2009$0$290,000
2007$5,820.06$261,286
2006$6,313.4$255,999
2005$8,146.77$329,229
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,056
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $685,000Rent Basis: Observed Comp Model ($3,980/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $343/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.09%

NOI: $21,193/yr

Cash-on-Cash Yield
-13.6%

On $157,550 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.8% of basis)-$956/mo
Homeowner / Hazard Insurance-$343/mo
Vacancy Reserve (5% of rent)-$199/mo
Repairs & Maintenance (10% of rent)-$398/mo
Property Management (8% of rent)-$318/mo
Total Pure Operating Expenses-$2,214/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,980/mo
Less: Operating Expenses-$2,214/mo
Net Operating Income (NOI)+$1,766/mo
Less: Debt Service (30yr @ 6.75%)-$3,554/mo
Net Cash Flow
$-1,788/mo
$-21,459/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.

3200 Walnut Grove Pl | Flower Mound, TX | Haven AI Analysis | Haven by ScoutHavens