OFF_MARKETRisky Deal192 days on market
906 Fairfield Ln
906 Fairfield Ln, Flower Mound, TX 75028, Flower Mound, TX 75028
906 Fairfield Ln, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
192
Tax Assessed
$386k
Zestimate®
$369k
Market Rate
Lot Size
7,710 sqft
Rent Estimate
$3,129/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
Forest Vista Elementary School
PK-5
1.1 mi away
9
Forestwood Middle School
6-8
1.3 mi away
9
Flower Mound High School
9-12
2.6 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
5.19%
Total ROI
71.7%
Cash Flow
$-326/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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-06-12 | Sold | $0 | – |
| 2026-03-10 | Listing removed | $379,000 | $212 |
| 2025-10-18 | Price change | $379,000 | $212 |
| 2025-08-24 | Listed for sale | $389,000 | $218 |
| 2025-07-16 | Listing removed | $389,900 | $218 |
| 2025-07-08 | Price change | $389,900 | $218 |
| 2025-05-30 | Price change | $399,900 | $224 |
| 2025-05-13 | Price change | $415,000 | $232 |
| 2025-03-25 | Listed for sale | $430,000 | $241 |
| 2019-09-27 | Listing removed | $265,000 | $148 |
| 2019-09-02 | Pending sale | $265,000 | $148 |
| 2019-08-21 | Listed for sale | $265,000 | $148 |
| 2018-11-27 | Listing removed | $279,000 | $156 |
| 2018-11-02 | Listed for sale | $279,000 | $156 |
| 2016-03-18 | Sold | $0 | – |
| 2016-02-16 | Pending sale | $225,000 | $126 |
| 2016-02-11 | Listed for sale | $225,000 | $126 |
| 2014-06-11 | Listing removed | $179,900 | $101 |
| 2014-05-31 | Listed for sale | $179,900 | $101 |
| 2011-11-05 | Listing removed | $114,900 | $64 |
| 2011-10-14 | Price change | $114,900 | $64 |
| 2011-09-25 | Price change | $124,900 | $70 |
| 2011-08-25 | Listed for sale | $134,900 | $76 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $4,654.12 | $386,000 |
| 2024 | $6,534.77 | $386,000 |
| 2023 | $6,588.58 | $386,000 |
| 2022 | $6,760.37 | $363,589 |
| 2021 | $6,169.95 | $316,930 |
| 2020 | $5,772.27 | $287,351 |
| 2019 | $4,934.8 | $265,000 |
| 2018 | $4,846 | $250,856 |
| 2017 | $4,304.83 | $228,051 |
| 2016 | $4,304.83 | $204,271 |
| 2015 | $1,621.6 | $187,756 |
| 2014 | $1,621.6 | $145,200 |
| 2013 | $1,621.6 | $132,000 |
| 2012 | $0 | $120,000 |
| 2011 | $0 | $159,492 |
| 2010 | $0 | $162,651 |
| 2009 | $0 | $152,815 |
| 2007 | $3,263.34 | $151,159 |
| 2006 | $3,362.86 | $147,125 |
| 2005 | $3,271.5 | $142,938 |
| 2004 | $0 | $145,582 |
| 2003 | $0 | $145,299 |
| 2002 | $0 | $144,395 |
| 2001 | $0 | $136,292 |
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: $379,000Rent Basis: Observed Comp Model ($3,129/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $190/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.19%
NOI: $19,684/yr
Cash-on-Cash Yield
-4.5%
On $87,170 invested
DSCR Ratio
0.83x
Negative debt coverage
5-Yr Leveraged ROI
+71.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.8% of basis)-$579/mo
Homeowner / Hazard Insurance-$190/mo
Vacancy Reserve (5% of rent)-$156/mo
Repairs & Maintenance (10% of rent)-$313/mo
Property Management (8% of rent)-$250/mo
Total Pure Operating Expenses-$1,489/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,129/mo
Less: Operating Expenses-$1,489/mo
Net Operating Income (NOI)+$1,640/mo
Less: Debt Service (30yr @ 6.75%)-$1,967/mo
Net Cash Flow
$-326/mo
$-3,915/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Flower Mound.