OFF_MARKETRisky Deal5 days on market

2900 Shadow Oak Ct

2900 Shadow Oak Ct, Flower Mound, TX 75028, Flower Mound, TX 75028
$699,000
Zestimate®:$668,800

Listing Price

Property image 1
2900 Shadow Oak Ct, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
5
Tax Assessed
$531k
Zestimate®
$669k
Market Rate
Lot Size
8,886 sqft
Rent Estimate
$3,837/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

Donald Elementary School

PK-5
0.4 mi away
9

Forestwood Middle School

6-8
0.6 mi away
9

Flower Mound High School

9-12
1.2 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
3.10%
Total ROI
26.3%
Cash Flow
$-1,819/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
2026-05-26Sold$0
2026-05-01Pending sale$699,000$235
2026-04-19Contingent$699,000$235
2026-03-02Listed for sale$699,000$235
2017-10-13Sold$0
2017-09-23Pending sale$356,000$120
2017-09-12Price change$356,000$120
2017-08-23Pending sale$335,000$113
2017-08-07Price change$335,000$113
2017-08-04Price change$330,000$111
2017-07-27Price change$348,000$117
2017-07-17Price change$337,000$113
2017-06-26Pending sale$355,000$119
2017-06-20Listed for sale$355,000$119
2017-06-15Pending sale$355,000$119
2017-06-10Price change$355,000$119
2017-06-01Price change$364,000$122
2017-05-18Listed for sale$383,000$129

Tax History

YearProperty TaxTax Assessment
2025$6,775.06$518,100
2024$6,618.58$471,000
2023$7,069.78$496,463
2022$7,668.74$451,330
2021$7,561.15$410,300
2020$7,103.98$373,000
2019$7,564.32$397,245
2018$7,614$367,447
2017$6,912.64$360,260
2016$6,912.64$344,861
2015$6,329.46$327,613
2014$6,329.46$299,379
2013$6,329.46$275,397
2012$0$255,027
2011$0$267,608
2010$0$270,148
2009$0$264,285
2007$5,677.82$244,563
2006$5,948.6$241,207
2005$5,617.74$237,755
2004$0$228,504
2003$0$230,501
2002$0$208,999
2001$0$199,458
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,977
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: $699,000Rent Basis: Observed Comp Model ($3,837/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.10%

NOI: $21,696/yr

Cash-on-Cash Yield
-13.6%

On $160,770 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.3%

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)-$797/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$192/mo
Repairs & Maintenance (10% of rent)-$384/mo
Property Management (8% of rent)-$307/mo
Total Pure Operating Expenses-$2,029/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,837/mo
Less: Operating Expenses-$2,029/mo
Net Operating Income (NOI)+$1,808/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-1,819/mo
$-21,828/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.

2900 Shadow Oak Ct | Flower Mound, TX | Haven AI Analysis | Haven by ScoutHavens