OFF_MARKETRisky Deal0 days on market

917 Wood Duck Way

917 Wood Duck Way, Flower Mound, TX 75028, Flower Mound, TX 75028
$635,000
Zestimate®:$617,200

Listing Price

Property image 1
917 Wood Duck Way, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
0
Tax Assessed
$489k
Zestimate®
$617k
Market Rate
Lot Size
8,973 sqft
Rent Estimate
$4,899/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
1.4 mi away
9

Forestwood Middle School

6-8
1.1 mi away
9

Flower Mound High School

9-12
2.8 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
5.14%
Total ROI
70.6%
Cash Flow
$-574/mo
DSCR
0.83
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
2026-04-17Sold$0
2026-03-26Pending sale$635,000$205
2026-03-19Contingent$635,000$205
2026-03-04Listed for sale$635,000$205
2025-12-01Listing removed$625,000$202
2025-07-10Listed for sale$625,000$202
2013-06-25Sold$0
2013-02-06Price change$225,000$73
2013-01-29Price change$230,000$74
2013-01-22Price change$235,000$76
2013-01-18Listed for sale$240,000$77

Tax History

YearProperty TaxTax Assessment
2025$1,582.79$489,000
2024$2,785.07$505,000
2023$2,660.97$467,691
2022$4,950.8$425,174
2021$4,896.99$386,522
2020$0$351,384
2019$4,739.66$340,000
2018$4,590$290,400
2016$4,702.78$240,000
2015$4,701.9$247,500
2014$4,701.9$225,000
2013$4,701.9$269,977
2012$0$268,819
2011$0$265,265
2010$0$252,503
2009$0$259,746
2007$5,562.97$250,212
2006$5,296.05$225,513
2005$5,382.21$228,236
2004$0$219,717
2002$0$224,186
2001$0$223,099
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,099
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: $635,000Rent Basis: Observed Comp Model ($4,899/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $318/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.14%

NOI: $32,649/yr

Cash-on-Cash Yield
-4.7%

On $146,050 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+70.6%

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)-$734/mo
Homeowner / Hazard Insurance-$318/mo
Vacancy Reserve (5% of rent)-$245/mo
Repairs & Maintenance (10% of rent)-$490/mo
Property Management (8% of rent)-$392/mo
Total Pure Operating Expenses-$2,178/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,899/mo
Less: Operating Expenses-$2,178/mo
Net Operating Income (NOI)+$2,721/mo
Less: Debt Service (30yr @ 6.75%)-$3,295/mo
Net Cash Flow
$-574/mo
$-6,890/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.

917 Wood Duck Way | Flower Mound, TX | Haven AI Analysis | Haven by ScoutHavens