OFF_MARKETRisky Deal14 days on market

2129 Lakeway Ter

2129 Lakeway Ter, Flower Mound, TX 75028, Flower Mound, TX 75028
$500,000
Zestimate®:$449,000

Listing Price

Property image 1
2129 Lakeway Ter, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
14
Tax Assessed
$483k
Zestimate®
$449k
Market Rate
Lot Size
6,839 sqft
Rent Estimate
$2,937/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
0.3 mi away
9

Forestwood Middle School

6-8
0.7 mi away
9

Flower Mound High School

9-12
1.7 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
3.09%
Total ROI
26.0%
Cash Flow
$-1,307/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
2026-04-27Sold$0
2026-04-09Pending sale$475,000$211
2026-03-23Contingent$475,000$211
2026-03-06Price change$475,000$211
2026-02-18Listed for sale$500,000$222
2009-04-21Listing removed$199,500$89
2009-04-14Listed for sale$199,500$89
2009-03-17Sold$0
2009-02-05Listed for sale$199,500$89

Tax History

YearProperty TaxTax Assessment
2025$6,098.08$475,833
2024$5,968.54$432,575
2023$5,349.09$393,250
2022$5,979.96$357,500
2021$5,922.42$325,000
2020$6,231.95$329,352
2019$5,889.21$313,000
2018$5,781$296,000
2017$5,277.58$279,610
2016$5,277.58$267,275
2015$4,641.85$242,977
2014$4,641.85$222,256
2013$4,641.85$202,051
2012$0$193,851
2011$0$197,036
2010$0$196,862
2009$0$192,586
2007$3,963.19$181,304
2006$4,108.44$177,357
2005$4,128.25$177,561
2004$0$176,620
2003$0$175,622
2002$0$171,022
2001$0$170,799
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,249
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: $500,000Rent Basis: Observed Comp Model ($2,937/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.09%

NOI: $15,444/yr

Cash-on-Cash Yield
-13.6%

On $115,000 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.0%

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)-$725/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$147/mo
Repairs & Maintenance (10% of rent)-$294/mo
Property Management (8% of rent)-$235/mo
Total Pure Operating Expenses-$1,650/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,937/mo
Less: Operating Expenses-$1,650/mo
Net Operating Income (NOI)+$1,287/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-1,307/mo
$-15,689/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.