OFF_MARKETRisky Deal82 days on market

2520 Towne View Ct

2520 Towne View Ct, Flower Mound, TX 75028, Flower Mound, TX 75028
$950,000
Zestimate®:$881,600

Listing Price

Property image 1
2520 Towne View Ct, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
82
Tax Assessed
$819k
Zestimate®
$882k
Market Rate
Lot Size
0.32 acres
Rent Estimate
$5,419/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

Bluebonnet Elementary School

PK-5
1 mi away
10

Shadow Ridge Middle School

6-8
0.9 mi away
9

Flower Mound High School

9-12
1.7 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
3.12%
Total ROI
26.7%
Cash Flow
$-2,460/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
2026-04-30Sold$0
2026-04-09Pending sale$899,000$202
2026-03-30Contingent$899,000$202
2026-03-25Price change$899,000$202
2026-03-20Price change$915,000$206
2026-03-11Listed for sale$925,000$208
2026-03-10Contingent$925,000$208
2026-03-05Price change$925,000$208
2026-02-19Price change$950,000$213
2026-02-13Price change$975,000$219
2026-01-20Listed for sale$995,000$224
2025-12-21Pending sale$995,000$224
2025-12-18Contingent$995,000$224
2025-12-12Listed for sale$995,000$224
2015-03-09Listing removed$469,000$105
2015-02-27Listed for sale$469,000$105

Tax History

YearProperty TaxTax Assessment
2025$11,588.14$816,218
2024$11,063.62$742,016
2023$9,983.66$674,560
2022$10,586.01$613,236
2021$10,400.02$557,487
2020$10,233.69$529,685
2019$10,109.86$525,268
2018$9,688$484,553
2017$9,771.49$478,710
2016$9,771.49$463,673
2015$8,356.19$431,200
2014$8,356.19$392,000
2013$8,356.19$365,000
2012$0$358,000
2011$0$358,000
2010$0$369,029
2009$0$348,749
2007$7,163.75$319,163
2006$7,436.35$312,299
2005$7,139.46$299,251
2004$0$297,262
2003$0$303,812
2002$0$293,028
2001$0$277,948
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
4,451
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: $950,000Rent Basis: Observed Comp Model ($5,419/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $475/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.12%

NOI: $29,636/yr

Cash-on-Cash Yield
-13.5%

On $218,500 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.7%

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)-$1,228/mo
Homeowner / Hazard Insurance-$475/mo
Vacancy Reserve (5% of rent)-$271/mo
Repairs & Maintenance (10% of rent)-$542/mo
Property Management (8% of rent)-$434/mo
Total Pure Operating Expenses-$2,949/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,419/mo
Less: Operating Expenses-$2,949/mo
Net Operating Income (NOI)+$2,470/mo
Less: Debt Service (30yr @ 6.75%)-$4,929/mo
Net Cash Flow
$-2,460/mo
$-29,516/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.