OFF_MARKETRisky Deal97 days on market
2708 Ponderosa Pine Dr
2708 Ponderosa Pine Dr, Flower Mound, TX 75028, Flower Mound, TX 75028
2708 Ponderosa Pine Dr, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
97
Tax Assessed
$634k
Zestimate®
$614k
7% Under Valued
Lot Size
7,492 sqft
Rent Estimate
$4,003/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
Forest Vista Elementary School
PK-5
0.7 mi away
9
Forestwood Middle School
6-8
0.2 mi away
9
Flower Mound High School
9-12
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
3.89%
Total ROI
43.4%
Cash Flow
$-1,111/mo
DSCR
0.62
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 |
|---|---|---|---|
| 2026-04-24 | Sold | $0 | – |
| 2026-04-01 | Pending sale | $612,000 | $195 |
| 2026-03-26 | Contingent | $612,000 | $195 |
| 2026-03-20 | Listed for sale | $612,000 | $195 |
| 2026-03-12 | Listing removed | $570,000 | $182 |
| 2026-03-01 | Price change | $570,000 | $182 |
| 2026-02-26 | Price change | $590,000 | $188 |
| 2026-02-23 | Price change | $598,500 | $191 |
| 2026-02-03 | Price change | $598,900 | $191 |
| 2026-01-12 | Price change | $599,900 | $191 |
| 2025-12-16 | Price change | $618,000 | $197 |
| 2025-11-27 | Listed for sale | $645,000 | $205 |
| 2023-11-29 | Sold | $0 | – |
| 2023-11-11 | Pending sale | $590,500 | $188 |
| 2023-11-03 | Contingent | $590,500 | $188 |
| 2023-10-26 | Price change | $590,500 | $188 |
| 2023-10-12 | Listed for sale | $595,500 | $190 |
| 2020-10-29 | Listing removed | $439,900 | $140 |
| 2020-10-09 | Pending sale | $439,900 | $140 |
| 2020-09-28 | Price change | $439,900 | $140 |
| 2020-09-12 | Listed for sale | $445,000 | $142 |
| 2018-09-04 | Listing removed | $419,900 | $134 |
| 2018-07-29 | Pending sale | $419,900 | $134 |
| 2018-07-06 | Price change | $419,900 | $134 |
| 2018-06-12 | Price change | $429,900 | $137 |
| 2018-05-17 | Price change | $439,900 | $140 |
| 2018-04-16 | Listed for sale | $445,000 | $142 |
| 2017-11-02 | Sold | $0 | – |
| 2015-06-18 | Sold | $0 | – |
| 2003-10-07 | Sold | $0 | – |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $0 | $633,649 |
| 2024 | $0 | $604,378 |
| 2023 | $7,740.52 | $535,553 |
| 2022 | $8,334.78 | $486,866 |
| 2021 | $8,188.12 | $442,605 |
| 2020 | $7,938.7 | $414,780 |
| 2019 | $8,074.9 | $403,891 |
| 2018 | $7,279 | $351,318 |
| 2017 | $5,914.55 | $315,000 |
| 2016 | $5,914.55 | $297,500 |
| 2015 | $0 | $272,100 |
| 2014 | $0 | $272,100 |
| 2013 | $0 | $245,530 |
| 2012 | $0 | $228,600 |
| 2011 | $0 | $235,673 |
| 2010 | $0 | $241,716 |
| 2009 | $0 | $243,616 |
| 2007 | $5,151.3 | $232,480 |
| 2006 | $5,267.52 | $224,356 |
| 2005 | $5,053.61 | $214,957 |
| 2004 | $0 | $201,493 |
| 2003 | $0 | $221,575 |
| 2002 | $0 | $108,641 |
| 2001 | $0 | $215,305 |
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: $570,000Rent Basis: Observed Comp Model ($4,003/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $285/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.89%
NOI: $22,162/yr
Cash-on-Cash Yield
-10.2%
On $131,100 invested
DSCR Ratio
0.62x
Negative debt coverage
5-Yr Leveraged ROI
+43.4%
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)-$950/mo
Homeowner / Hazard Insurance-$285/mo
Vacancy Reserve (5% of rent)-$200/mo
Repairs & Maintenance (10% of rent)-$400/mo
Property Management (8% of rent)-$320/mo
Total Pure Operating Expenses-$2,156/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,003/mo
Less: Operating Expenses-$2,156/mo
Net Operating Income (NOI)+$1,847/mo
Less: Debt Service (30yr @ 6.75%)-$2,958/mo
Net Cash Flow
$-1,111/mo
$-13,329/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Flower Mound.