OFF_MARKETRisky Deal47 days on market

2271 Shoreline Dr

2271 Shoreline Dr, Flower Mound, TX 75022, Flower Mound, TX 75022
$825,000
Zestimate®:$702,600

Listing Price

Property image 1
2271 Shoreline Dr, Flower Mound, TX 75022
Loc: Flower Mound, TX
Days Listed
47
Tax Assessed
$659k
Zestimate®
$703k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$3,307/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

Old Settlers Elementary School

PK-5
1.1 mi away
10

Shadow Ridge Middle School

6-8
2.4 mi away
9

Flower Mound High School

9-12
1.5 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
1.67%
Total ROI
-5.0%
Cash Flow
$-3,136/mo
DSCR
0.27
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
2026-05-19Sold$0
2026-05-15Pending sale$825,000$312
2026-04-30Contingent$825,000$312
2026-02-18Price change$825,000$312
2026-01-16Listed for sale$845,000$320
2022-03-08Sold$0
2022-02-10Pending sale$739,000$280
2022-02-03Contingent$739,000$280
2022-01-04Listed for sale$739,000$280
2022-01-02Contingent$739,000$280
2021-12-17Price change$739,000$280
2021-11-21Listed for sale$775,000$293
2021-11-21Contingent$775,000$293
2021-11-20Listed for sale$775,000$293
2011-07-14Sold$0
2010-11-09Price change$276,000$105
2010-09-14Listed for sale$285,000$108

Tax History

YearProperty TaxTax Assessment
2025$7,702.94$659,038
2024$10,090.31$735,000
2023$10,440.28$767,212
2022$6,394.77$381,150
2021$6,158.82$346,500
2020$5,945.22$315,000
2019$5,968.74$317,000
2018$6,176$315,000
2017$5,545.75$308,000
2016$5,545.75$280,000
2015$5,796$278,000
2014$5,796$275,000
2013$5,796$250,000
2012$0$260,000
2011$0$213,844
2010$0$211,988
2009$0$225,200
2007$4,387.02$199,560
2006$4,208.92$181,431
2005$4,407.01$175,040
2004$0$177,486
2003$0$173,219
2002$0$161,013
2001$0$137,874
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,641
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: $825,000Rent Basis: Observed Comp Model ($3,307/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $413/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.67%

NOI: $13,738/yr

Cash-on-Cash Yield
-19.8%

On $189,750 invested

DSCR Ratio
0.27x

Negative debt coverage

5-Yr Leveraged ROI
+-5.0%

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)-$989/mo
Homeowner / Hazard Insurance-$413/mo
Vacancy Reserve (5% of rent)-$165/mo
Repairs & Maintenance (10% of rent)-$331/mo
Property Management (8% of rent)-$265/mo
Total Pure Operating Expenses-$2,162/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,307/mo
Less: Operating Expenses-$2,162/mo
Net Operating Income (NOI)+$1,145/mo
Less: Debt Service (30yr @ 6.75%)-$4,281/mo
Net Cash Flow
$-3,136/mo
$-37,631/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.