OFF_MARKETRisky Deal0 days on market

3501 Lavorton Pl

3501 Lavorton Pl, Flower Mound, TX 75022, Flower Mound, TX 75022
$775,000
Zestimate®:$783,100$8,100 Under Market

Listing Price

Property image 1
3501 Lavorton Pl, Flower Mound, TX 75022
Loc: Flower Mound, TX
Days Listed
0
Tax Assessed
$751k
Zestimate®
$783k
1% Under Valued
Lot Size
0.30 acres
Rent Estimate
$5,261/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

Old Settlers Elementary School

PK-5
1 mi away
10

Shadow Ridge Middle School

6-8
1.4 mi away
9

Flower Mound High School

9-12
1.9 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
3.93%
Total ROI
44.2%
Cash Flow
$-1,484/mo
DSCR
0.63
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
2026-04-08Sold$0
2026-03-20Pending sale$775,000$229
2026-03-08Contingent$775,000$229
2026-03-04Listed for sale$775,000$229

Tax History

YearProperty TaxTax Assessment
2025$10,404.29$743,016
2024$9,953.82$675,469
2023$8,983.78$614,063
2022$9,620.52$558,239
2021$9,437.98$507,490
2020$9,292.36$482,535
2019$9,106.05$474,783
2018$9,153$458,671
2017$7,396.57$445,842
2016$7,396.57$407,881
2015$7,820.3$384,988
2014$7,820.3$367,510
2013$7,820.3$356,873
2012$0$335,853
2011$0$347,445
2010$0$347,445
2009$0$347,316
2007$7,577.83$336,999
2006$7,441.53$312,509
2005$6,675.5$280,501
2004$0$273,083
2003$0$273,779
2002$0$278,868
2001$0$268,995
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,391
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: $775,000Rent Basis: Observed Comp Model ($5,261/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $388/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.93%

NOI: $30,446/yr

Cash-on-Cash Yield
-10.0%

On $178,250 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+44.2%

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)-$1,126/mo
Homeowner / Hazard Insurance-$388/mo
Vacancy Reserve (5% of rent)-$263/mo
Repairs & Maintenance (10% of rent)-$526/mo
Property Management (8% of rent)-$421/mo
Total Pure Operating Expenses-$2,724/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,261/mo
Less: Operating Expenses-$2,724/mo
Net Operating Income (NOI)+$2,537/mo
Less: Debt Service (30yr @ 6.75%)-$4,021/mo
Net Cash Flow
$-1,484/mo
$-17,810/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.