OFF_MARKETRisky Deal0 days on market

628 Teakwood Dr

628 Teakwood Dr, Flower Mound, TX 75028, Flower Mound, TX 75028
$450,000
Zestimate®:$417,800

Listing Price

Property image 1
628 Teakwood Dr, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
0
Tax Assessed
$409k
Zestimate®
$418k
Market Rate
Lot Size
7,013 sqft
Rent Estimate
$2,622/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

Donald Elementary School

PK-5
1.6 mi away
9

Forestwood Middle School

6-8
1.1 mi away
9

Flower Mound High School

9-12
2.9 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
3.15%
Total ROI
27.2%
Cash Flow
$-1,155/mo
DSCR
0.51
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
2026-04-10Pending sale$440,000$236
2026-04-02Contingent$440,000$236
2026-03-24Price change$440,000$236
2026-03-12Listed for sale$450,000$241
2026-03-10Contingent$450,000$241
2026-03-05Listed for sale$450,000$241

Tax History

YearProperty TaxTax Assessment
2025$2,916.55$409,243
2024$3,997.67$400,356
2023$3,867.71$363,960
2022$5,365.22$330,873
2021$5,310.06$300,794
2020$5,175.22$284,000
2019$5,175.39$293,690
2018$4,855$258,810
2017$4,071.77$235,282
2016$4,071.77$215,058
2015$3,723.93$195,507
2014$3,723.93$185,307
2013$3,723.93$168,461
2012$0$167,549
2011$0$173,466
2010$0$181,174
2009$0$176,628
2007$3,598.95$170,615
2006$3,732.87$167,128
2005$3,683.23$164,577
2004$0$159,327
2003$0$157,385
2002$0$150,213
2001$0$144,540
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,864
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: $450,000Rent Basis: Observed Comp Model ($2,622/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $225/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.15%

NOI: $14,161/yr

Cash-on-Cash Yield
-13.4%

On $103,500 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.2%

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)-$614/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$210/mo
Total Pure Operating Expenses-$1,442/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,622/mo
Less: Operating Expenses-$1,442/mo
Net Operating Income (NOI)+$1,180/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-1,155/mo
$-13,859/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.