OFF_MARKETRisky Deal6 days on market

1713 Briaroaks Dr

1713 Briaroaks Dr, Flower Mound, TX 75028, Flower Mound, TX 75028
$1,199,000

Listing Price

Property image 1
1713 Briaroaks Dr, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
6
Tax Assessed
$747k
Lot Size
0.25 acres
Rent Estimate
$5,972/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

Bluebonnet Elementary School

PK-5
1.3 mi away
10

Shadow Ridge Middle School

6-8
1.4 mi away
9

Flower Mound High School

9-12
3.2 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
2.88%
Total ROI
21.5%
Cash Flow
$-3,343/mo
DSCR
0.46
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
2026-09-07Pending sale$999,900$227
2026-08-31Contingent$999,900$227
2026-08-19Price change$999,900$227
2026-06-16Price change$1,070,000$243
2026-05-12Price change$1,100,000$250
2026-04-25Listed for sale$1,159,000$263
2026-04-19Contingent$1,159,000$263
2026-04-06Price change$1,159,000$263
2026-03-03Price change$1,199,000$272
2026-02-26Listed for sale$1,249,900$284
2025-01-31Sold$0
2024-12-28Pending sale$700,000$159
2024-12-12Contingent$700,000$159
2024-11-02Listed for sale$700,000$159
2009-04-03Listing removed$395,000$90
2008-10-03Listed for sale$395,000$90

Tax History

YearProperty TaxTax Assessment
2025$12,625.88$746,645
2024$13,363.63$789,371
2023$14,082$825,012
2022$11,568.84$622,201
2021$11,188.69$574,726
2020$9,835.49$489,624
2019$9,699.82$485,166
2018$9,803$473,077
2017$9,691.81$464,346
2016$9,691.81$459,892
2015$8,634.57$425,654
2014$8,634.57$394,597
2013$8,634.57$384,990
2012$0$364,259
2011$0$350,290
2010$0$358,851
2009$0$384,985
2007$8,177.12$362,812
2006$8,178.51$342,392
2005$7,982.33$333,313
2004$0$309,580
2003$0$332,895
2002$0$324,868
2001$0$330,946
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
4,402
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: $1,199,000Rent Basis: Observed Comp Model ($5,972/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $600/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.88%

NOI: $34,542/yr

Cash-on-Cash Yield
-14.5%

On $275,770 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+21.5%

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)-$1,120/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$299/mo
Repairs & Maintenance (10% of rent)-$597/mo
Property Management (8% of rent)-$478/mo
Total Pure Operating Expenses-$3,094/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,972/mo
Less: Operating Expenses-$3,094/mo
Net Operating Income (NOI)+$2,878/mo
Less: Debt Service (30yr @ 6.75%)-$6,221/mo
Net Cash Flow
$-3,343/mo
$-40,115/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.