OFF_MARKETRisky Deal165 days on market
3427 Lakewood Ln
3427 Lakewood Ln, Flower Mound, TX 75022, Flower Mound, TX 75022
3427 Lakewood Ln, Flower Mound, TX 75022
Loc: Flower Mound, TX
Days Listed
165
Tax Assessed
$648k
Zestimate®
$605k
Market Rate
Lot Size
0.32 acres
Rent Estimate
$4,998/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.
9
Liberty Elementary School
PK-5
3.1 mi away
10
McKamy Middle School
6-8
4.5 mi away
9
Flower Mound High School
9-12
4.2 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
4.92%
Total ROI
65.9%
Cash Flow
$-679/mo
DSCR
0.79
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-08-17 | Listing removed | $625,000 | $177 |
| 2026-04-24 | Pending sale | $625,000 | $177 |
| 2026-04-07 | Contingent | $625,000 | $177 |
| 2026-03-14 | Listed for sale | $625,000 | $177 |
| 2026-03-06 | Contingent | $625,000 | $177 |
| 2026-02-26 | Price change | $625,000 | $177 |
| 2025-12-15 | Listed for sale | $649,000 | $183 |
| 2025-11-01 | Contingent | $649,000 | $183 |
| 2025-10-16 | Listed for sale | $649,000 | $183 |
| 2025-10-14 | Contingent | $649,000 | $183 |
| 2025-09-20 | Listed for sale | $649,000 | $183 |
| 2025-07-21 | Listing removed | $3,500 | $1 |
| 2025-07-07 | Price change | $3,500 | $1 |
| 2025-06-02 | Listed for rent | $3,750 | $1 |
| 2025-05-28 | Listing removed | $715,000 | $202 |
| 2025-05-08 | Price change | $715,000 | $202 |
| 2025-04-04 | Listed for sale | $725,000 | $205 |
| 2025-04-01 | Listing removed | $745,000 | $211 |
| 2025-01-18 | Price change | $745,000 | $211 |
| 2024-11-19 | Listed for sale | $750,000 | $212 |
| 2023-04-06 | Listing removed | $0 | – |
| 2022-03-13 | Listing removed | $465,000 | $131 |
| 2021-08-10 | Sold | $0 | – |
| 2021-07-02 | Pending sale | $465,000 | $131 |
| 2021-06-09 | Listed for sale | $465,000 | $131 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $0 | $647,483 |
| 2024 | $0 | $588,621 |
| 2023 | $0 | $529,701 |
| 2022 | $700.94 | $481,546 |
| 2021 | $4,988.7 | $276,534 |
| 2020 | $4,731.22 | $254,235 |
| 2019 | $4,655.07 | $250,932 |
| 2018 | $4,525 | $234,744 |
| 2017 | $0 | $213,404 |
| 2016 | $3,733.46 | $194,004 |
| 2015 | $0 | $176,367 |
| 2014 | $0 | $160,334 |
| 2013 | $0 | $150,318 |
| 2012 | $0 | $162,068 |
| 2011 | $0 | $169,198 |
| 2010 | $0 | $153,816 |
| 2009 | $0 | $178,473 |
| 2007 | $3,853.73 | $176,589 |
| 2006 | $4,075.03 | $176,002 |
| 2005 | $3,804.96 | $164,496 |
| 2004 | $0 | $180,303 |
| 2003 | $0 | $196,535 |
| 2002 | $0 | $166,524 |
| 2001 | $0 | $161,243 |
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: $625,000Rent Basis: Observed Comp Model ($4,998/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $313/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.92%
NOI: $30,770/yr
Cash-on-Cash Yield
-5.7%
On $143,750 invested
DSCR Ratio
0.79x
Negative debt coverage
5-Yr Leveraged ROI
+65.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.8% of basis)-$971/mo
Homeowner / Hazard Insurance-$313/mo
Vacancy Reserve (5% of rent)-$250/mo
Repairs & Maintenance (10% of rent)-$500/mo
Property Management (8% of rent)-$400/mo
Total Pure Operating Expenses-$2,434/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,998/mo
Less: Operating Expenses-$2,434/mo
Net Operating Income (NOI)+$2,564/mo
Less: Debt Service (30yr @ 6.75%)-$3,243/mo
Net Cash Flow
$-679/mo
$-8,145/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Flower Mound.