OFF_MARKETRisky Deal9 days on market

1412 Big Falls Dr

1412 Big Falls Dr, Flower Mound, TX 75028, Flower Mound, TX 75028
$670,000
Zestimate®:$638,800

Listing Price

Property image 1
1412 Big Falls Dr, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
9
Tax Assessed
$615k
Zestimate®
$639k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$3,772/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
0.8 mi away
8

Marcus High School

9-12
0.9 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
2.95%
Total ROI
22.9%
Cash Flow
$-1,830/mo
DSCR
0.47
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
2026-05-20Sold$0
2026-04-25Pending sale$663,000$198
2026-04-20Contingent$663,000$198
2026-04-13Price change$663,000$198
2026-02-23Listed for sale$670,000$201
2011-04-29Sold$0
2011-01-28Price change$294,900$88
2010-10-10Price change$299,900$90
2010-09-18Price change$319,900$96
2010-07-14Listed for sale$329,900$99

Tax History

YearProperty TaxTax Assessment
2025$8,353.02$615,371
2024$8,714.89$599,005
2023$7,834.89$544,550
2022$8,473.25$495,045
2021$8,331.37$450,041
2020$8,042.93$419,997
2019$8,049.13$421,628
2018$8,003$403,212
2017$7,049.43$380,864
2016$7,049.43$351,352
2015$6,343.05$320,000
2014$6,343.05$300,000
2013$6,343.05$290,400
2012$0$284,329
2011$0$295,025
2010$0$282,753
2009$0$293,781
2007$6,263.46$280,384
2006$6,632.4$289,746
2005$6,026.49$254,273
2004$0$252,561
2003$0$248,691
2002$0$239,693
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,341
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: $670,000Rent Basis: Observed Comp Model ($3,772/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $335/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.95%

NOI: $19,757/yr

Cash-on-Cash Yield
-14.3%

On $154,100 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.9%

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)-$923/mo
Homeowner / Hazard Insurance-$335/mo
Vacancy Reserve (5% of rent)-$189/mo
Repairs & Maintenance (10% of rent)-$377/mo
Property Management (8% of rent)-$302/mo
Total Pure Operating Expenses-$2,126/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,772/mo
Less: Operating Expenses-$2,126/mo
Net Operating Income (NOI)+$1,646/mo
Less: Debt Service (30yr @ 6.75%)-$3,476/mo
Net Cash Flow
$-1,830/mo
$-21,961/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.