OFF_MARKETRisky Deal13 days on market

5120 Remington Park Dr

5120 Remington Park Dr, Flower Mound, TX 75028, Flower Mound, TX 75028
$950,000
Zestimate®:$882,700

Listing Price

Property image 1
5120 Remington Park Dr, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
13
Tax Assessed
$941k
Zestimate®
$883k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$4,625/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

Bridlewood Elementary School

PK-5
0.2 mi away
10

Clayton Downing Middle School

6-8
0.6 mi away
8

Marcus High School

9-12
2.2 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
2.11%
Total ROI
4.8%
Cash Flow
$-3,255/mo
DSCR
0.34
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
2026-09-11Price change$899,000$273
2026-07-09Price change$925,000$281
2026-05-04Listed for sale$950,000$288
2026-05-01Listing removed$950,000$288
2026-02-19Listed for sale$950,000$288
2024-06-05Sold$0
2024-05-01Pending sale$875,000$266
2024-04-22Contingent$875,000$266
2024-04-17Listed for sale$875,000$266
2020-09-21Sold$0
2020-08-14Pending sale$599,900$182
2020-07-21Listed for sale$599,900$182
2019-02-19Listing removed$600,000$182
2018-11-04Price change$600,000$182
2018-08-31Listed for sale$630,000$191
2012-05-28Sold$0
2012-03-03Price change$445,990$135
2012-02-14Price change$469,990$143
2011-12-04Listed for sale$489,990$149

Tax History

YearProperty TaxTax Assessment
2025$15,917.67$941,309
2024$12,223.08$722,000
2023$13,518.53$792,000
2022$12,978.21$698,000
2021$11,184.48$574,510
2020$10,640.32$550,061
2019$10,515.67$545,677
2018$11,078$551,615
2017$10,677.44$524,424
2016$10,677.44$523,507
2015$10,345.1$495,982
2014$10,345.1$472,768
2013$10,345.1$448,714
2012$0$489,860
2011$0$471,028
2010$0$544,241
2009$0$540,603
2007$12,405.2$544,930
2006$10,032.8$417,582
2005$10,444.3$432,805
2004$0$414,768
2003$0$422,527
2002$0$426,207
2001$0$407,399
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
3,295
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 ($4,625/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $475/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.11%

NOI: $20,091/yr

Cash-on-Cash Yield
-17.9%

On $218,500 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+4.8%

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)-$1,412/mo
Homeowner / Hazard Insurance-$475/mo
Vacancy Reserve (5% of rent)-$231/mo
Repairs & Maintenance (10% of rent)-$463/mo
Property Management (8% of rent)-$370/mo
Total Pure Operating Expenses-$2,951/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,625/mo
Less: Operating Expenses-$2,951/mo
Net Operating Income (NOI)+$1,674/mo
Less: Debt Service (30yr @ 6.75%)-$4,929/mo
Net Cash Flow
$-3,255/mo
$-39,061/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.