OFF_MARKETRisky Deal1 days on market

6801 Raintree Pl

6801 Raintree Pl, Flower Mound, TX 75022, Flower Mound, TX 75022
$1,390,000
Zestimate®:$1,298,300

Listing Price

Property image 1
6801 Raintree Pl, Flower Mound, TX 75022
Loc: Flower Mound, TX
Days Listed
1
Tax Assessed
$1114k
Zestimate®
$1298k
Market Rate
Lot Size
1.18 acres
Rent Estimate
$7,112/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

Liberty Elementary School

PK-5
2.2 mi away
10

McKamy Middle School

6-8
3.7 mi away
9

Flower Mound High School

9-12
3.3 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
2.69%
Total ROI
17.2%
Cash Flow
$-4,102/mo
DSCR
0.43
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
2026-04-20Sold$0
2026-03-29Pending sale$1,390,000$306
2026-03-16Contingent$1,390,000$306
2026-03-03Listed for sale$1,390,000$306
2017-06-30Sold$0
2017-04-24Pending sale$749,900$165
2013-04-10Listing removed$675,000$149
2013-03-18Listed for sale$675,000$149
2011-08-18Listing removed$696,900$154
2011-05-21Listed for sale$696,900$154

Tax History

YearProperty TaxTax Assessment
2025$16,389.42$1,114,000
2024$15,620.89$1,019,000
2023$16,734.02$1,091,420
2022$17,424.61$992,200
2021$17,016.68$902,000
2020$16,027.29$820,000
2019$17,450$872,815
2018$15,334$740,000
2017$14,488.2$881,295
2016$14,488.2$828,375
2015$14,046.09$791,534
2014$14,046.09$719,576
2013$14,046.09$511,778
2012$0$518,070
2011$0$518,070
2010$0$531,354
2009$0$500,940
2007$11,117.1$489,449
2006$10,764$447,230
2005$11,212.3$463,844
2004$0$461,050
2003$0$453,554
2002$0$201,455
2001$0$196,302
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
6
Sq Ft
4,537
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: $1,390,000Rent Basis: Observed Comp Model ($7,112/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $695/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.69%

NOI: $37,323/yr

Cash-on-Cash Yield
-15.4%

On $319,700 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+17.2%

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)-$1,671/mo
Homeowner / Hazard Insurance-$695/mo
Vacancy Reserve (5% of rent)-$356/mo
Repairs & Maintenance (10% of rent)-$711/mo
Property Management (8% of rent)-$569/mo
Total Pure Operating Expenses-$4,002/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,112/mo
Less: Operating Expenses-$4,002/mo
Net Operating Income (NOI)+$3,110/mo
Less: Debt Service (30yr @ 6.75%)-$7,212/mo
Net Cash Flow
$-4,102/mo
$-49,226/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.