OFF_MARKETRisky Deal19 days on market

1804 Hill Ridge Dr

1804 Hill Ridge Dr, Flower Mound, TX 75028, Flower Mound, TX 75028
$654,000
Zestimate®:$644,700

Listing Price

Property image 1
1804 Hill Ridge Dr, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
19
Tax Assessed
$560k
Zestimate®
$645k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$3,728/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

Bluebonnet Elementary School

PK-5
0.7 mi away
10

Shadow Ridge Middle School

6-8
0.6 mi away
9

Flower Mound High School

9-12
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
3.13%
Total ROI
26.8%
Cash Flow
$-1,690/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
2026-03-05Listing removed$654,000$209
2026-03-02Price change$654,000$209
2026-02-13Listed for sale$659,000$211

Tax History

YearProperty TaxTax Assessment
2025$7,460.6$560,000
2024$8,222.43$569,817
2023$7,404.95$518,015
2022$8,011.05$470,923
2021$7,908.9$428,112
2020$7,910.42$413,364
2019$7,774.71$407,827
2018$7,530$380,380
2017$6,947.17$372,885
2016$6,947.17$346,500
2015$6,671.28$315,000
2014$6,671.28$315,000
2013$6,671.28$294,736
2012$0$283,720
2011$0$310,109
2010$0$316,124
2009$0$320,579
2007$6,382.43$285,509
2006$6,891.94$279,458
2005$6,655.61$268,968
2004$0$267,202
2003$0$270,561
2002$0$261,369
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,414
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: $654,000Rent Basis: Observed Comp Model ($3,728/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $327/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.13%

NOI: $20,443/yr

Cash-on-Cash Yield
-13.5%

On $150,420 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.8%

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)-$840/mo
Homeowner / Hazard Insurance-$327/mo
Vacancy Reserve (5% of rent)-$186/mo
Repairs & Maintenance (10% of rent)-$373/mo
Property Management (8% of rent)-$298/mo
Total Pure Operating Expenses-$2,024/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,728/mo
Less: Operating Expenses-$2,024/mo
Net Operating Income (NOI)+$1,704/mo
Less: Debt Service (30yr @ 6.75%)-$3,393/mo
Net Cash Flow
$-1,690/mo
$-20,279/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.