OFF_MARKETRisky Deal3 days on market

4101 Amador Ct

4101 Amador Ct, Flower Mound, TX 75022, Flower Mound, TX 75022
$599,900
Zestimate®:$602,000$2,100 Under Market

Listing Price

Property image 1
4101 Amador Ct, Flower Mound, TX 75022
Loc: Flower Mound, TX
Days Listed
3
Tax Assessed
$558k
Zestimate®
$602k
0% Under Valued
Lot Size
7,144 sqft
Rent Estimate
$3,271/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
0.3 mi away
10

McKamy Middle School

6-8
1.3 mi away
9

Flower Mound High School

9-12
0.5 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
2.76%
Total ROI
18.9%
Cash Flow
$-1,731/mo
DSCR
0.44
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
2026-04-07Sold$0
2026-03-15Pending sale$599,900$213
2026-03-08Contingent$599,900$213
2026-03-01Listed for sale$599,900$213
2022-08-16Listing removed$0
2022-08-15Listed for rent$3,000$1
2021-08-01Listing removed$0
2021-07-29Listed for rent$2,800$1
2021-03-24Listing removed$0
2019-12-31Listing removed$2,400$1
2019-12-24Listed for rent$2,400$1
2019-02-02Listing removed$2,400$1
2019-01-07Listed for rent$2,400$1
2017-03-17Listing removed$2,400$1
2017-03-11Price change$2,400$1
2017-03-08Listed for rent$2,450$1

Tax History

YearProperty TaxTax Assessment
2025$9,435.86$558,000
2024$10,056.1$594,000
2023$10,565.62$619,000
2022$9,631.39$518,000
2021$7,981.82$422,386
2020$7,874.44$392,000
2019$7,320.83$385,000
2018$7,428$375,500
2017$6,467.31$356,103
2016$6,467.31$323,730
2015$6,351.81$294,300
2014$6,351.81$300,400
2013$6,351.81$282,040
2012$0$263,400
2011$0$271,547
2010$0$271,547
2009$0$274,152
2007$5,806.43$266,725
2006$5,579.32$236,999
2005$5,673.68$240,015
2004$0$227,000
2003$0$222,129
2002$0$24,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,821
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: $599,900Rent Basis: Observed Comp Model ($3,271/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $300/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.76%

NOI: $16,580/yr

Cash-on-Cash Yield
-15.1%

On $137,977 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.9%

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)-$837/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$164/mo
Repairs & Maintenance (10% of rent)-$327/mo
Property Management (8% of rent)-$262/mo
Total Pure Operating Expenses-$1,889/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,271/mo
Less: Operating Expenses-$1,889/mo
Net Operating Income (NOI)+$1,382/mo
Less: Debt Service (30yr @ 6.75%)-$3,113/mo
Net Cash Flow
$-1,731/mo
$-20,773/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.