OFF_MARKETRisky Deal1 days on market

5333 Buckner Dr

5333 Buckner Dr, Flower Mound, TX 75028, Flower Mound, TX 75028
$405,000
Zestimate®:$370,400

Listing Price

Property image 1
5333 Buckner Dr, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
1
Tax Assessed
$352k
Zestimate®
$370k
Market Rate
Lot Size
10,585 sqft
Rent Estimate
$2,395/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

Prairie Trail Elementary School

PK-5
0.3 mi away
8

Lamar Middle School

6-8
0.3 mi away
8

Marcus High School

9-12
0.6 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
3.30%
Total ROI
30.5%
Cash Flow
$-988/mo
DSCR
0.53
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
2026-06-26Sold$0
2026-06-18Pending sale$388,000$261
2026-06-04Contingent$388,000$261
2026-04-23Price change$388,000$261
2026-04-02Price change$400,000$269
2026-03-13Listing removed$2,055$1
2026-03-10Listed for rent$2,055$1
2026-03-03Price change$405,000$273
2021-05-13Listed for sale$310,000$209
2021-05-07Sold$0
2018-11-25Listing removed$264,999$178
2018-11-02Pending sale$264,999$178
2018-10-20Listed for sale$264,999$178

Tax History

YearProperty TaxTax Assessment
2025$4,104.98$351,967
2024$4,711.67$355,046
2023$4,402.96$334,857
2022$5,660.11$304,415
2021$4,664.72$259,718
2020$4,804.99$239,199
2019$4,693.16$234,743
2018$3,404$181,239
2017$3,253.08$164,763
2016$3,253.08$171,209
2015$2,945.7$158,851
2014$2,945.7$144,742
2013$2,945.7$139,629
2012$0$126,935
2011$0$126,869
2010$0$135,491
2009$0$135,491
2007$0$124,655
2006$2,658.21$118,552
2005$2,898.41$118,525
2004$0$120,121
2003$0$113,000
2002$0$116,613
2001$0$110,154
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,486
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: $405,000Rent Basis: Observed Comp Model ($2,395/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $203/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.30%

NOI: $13,358/yr

Cash-on-Cash Yield
-12.7%

On $93,150 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.5%

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)-$528/mo
Homeowner / Hazard Insurance-$203/mo
Vacancy Reserve (5% of rent)-$120/mo
Repairs & Maintenance (10% of rent)-$240/mo
Property Management (8% of rent)-$192/mo
Total Pure Operating Expenses-$1,282/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,395/mo
Less: Operating Expenses-$1,282/mo
Net Operating Income (NOI)+$1,113/mo
Less: Debt Service (30yr @ 6.75%)-$2,101/mo
Net Cash Flow
$-988/mo
$-11,859/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.