OFF_MARKETRisky Deal22 days on market

1133 Homestead St

1133 Homestead St, Flower Mound, TX 75028, Flower Mound, TX 75028
$380,000
Zestimate®:$372,400

Listing Price

Property image 1
1133 Homestead St, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
22
Tax Assessed
$436k
Zestimate®
$372k
Market Rate
Lot Size
8,059 sqft
Rent Estimate
$2,795/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.

6

Timber Creek Elementary School

PK-5
1.1 mi away
8

Lamar Middle School

6-8
0.4 mi away
8

Marcus High School

9-12
1.1 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
4.13%
Total ROI
48.6%
Cash Flow
$-664/mo
DSCR
0.66
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
2026-04-23Sold$0
2026-04-13Pending sale$380,000$205
2026-03-31Contingent$380,000$205
2026-02-26Price change$380,000$205
2026-02-10Listed for sale$387,000$208
2020-01-25Listing removed$2,000$1
2019-12-10Listed for rent$2,000$1
2019-09-30Listing removed$286,900$154
2019-09-20Pending sale$286,900$154
2019-08-13Price change$286,900$154
2019-07-16Price change$289,900$156
2019-06-28Listed for sale$299,000$161
2016-11-14Sold$0
2016-09-21Listed for sale$259,900$140

Tax History

YearProperty TaxTax Assessment
2025$7,376.36$436,209
2024$7,230.75$427,110
2023$7,291.54$427,184
2022$6,733.06$362,120
2021$6,036.63$310,082
2020$6,026.31$299,998
2019$5,483.11$296,868
2018$5,160$266,000
2017$3,744.56$246,362
2016$3,744.56$194,531
2015$3,422.39$176,846
2014$3,422.39$166,527
2013$3,422.39$156,794
2012$0$149,074
2011$0$160,528
2010$0$150,000
2009$0$154,933
2007$0$167,753
2006$3,237.38$142,037
2005$3,012.47$132,470
2004$0$126,719
2003$0$123,136
2002$0$138,243
2001$0$131,578
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,857
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: $380,000Rent Basis: Observed Comp Model ($2,795/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $190/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.13%

NOI: $15,694/yr

Cash-on-Cash Yield
-9.1%

On $87,400 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+48.6%

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)-$654/mo
Homeowner / Hazard Insurance-$190/mo
Vacancy Reserve (5% of rent)-$140/mo
Repairs & Maintenance (10% of rent)-$280/mo
Property Management (8% of rent)-$224/mo
Total Pure Operating Expenses-$1,487/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,795/mo
Less: Operating Expenses-$1,487/mo
Net Operating Income (NOI)+$1,308/mo
Less: Debt Service (30yr @ 6.75%)-$1,972/mo
Net Cash Flow
$-664/mo
$-7,967/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.