OFF_MARKETRisky Deal19 days on market

1124 Sugarberry Ln

1124 Sugarberry Ln, Flower Mound, TX 75028, Flower Mound, TX 75028
$749,000
Zestimate®:$686,400

Listing Price

Property image 1
1124 Sugarberry Ln, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
19
Tax Assessed
$606k
Zestimate®
$686k
Market Rate
Lot Size
0.45 acres
Rent Estimate
$4,379/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
1.2 mi away
9

Forestwood Middle School

6-8
0.6 mi away
9

Flower Mound High School

9-12
2.5 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
3.34%
Total ROI
31.5%
Cash Flow
$-1,799/mo
DSCR
0.54
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
2026-04-29Sold$0
2026-04-08Pending sale$734,000$231
2026-03-30Contingent$734,000$231
2026-03-23Price change$734,000$231
2026-03-01Price change$749,000$236
2026-02-13Listed for sale$759,000$239
2025-10-24Sold$0
2025-10-08Pending sale$500,000$157
2025-09-06Listing removed$610,000$192
2025-06-17Contingent$610,000$192
2025-06-17Listed for sale$610,000$192
2025-05-22Listing removed$610,000$192
2025-05-18Listed for sale$610,000$192

Tax History

YearProperty TaxTax Assessment
2025$7,832.65$584,176
2024$7,567.62$531,069
2023$6,793.21$482,790
2022$7,420.09$438,900
2021$7,060.61$420,789
2020$7,294.49$382,535
2019$6,624.91$350,000
2018$6,797$345,000
2017$6,494.08$335,000
2016$6,494.08$325,000
2015$6,343.05$315,000
2014$6,343.05$300,000
2013$6,343.05$300,000
2012$0$285,000
2011$0$285,000
2010$0$312,476
2009$0$286,000
2007$6,105.18$262,971
2006$5,922.17$250,901
2005$5,794.87$244,913
2004$0$241,765
2003$0$252,566
2002$0$248,576
2001$0$241,338
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,178
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: $749,000Rent Basis: Observed Comp Model ($4,379/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.34%

NOI: $25,047/yr

Cash-on-Cash Yield
-12.5%

On $172,270 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.5%

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)-$910/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$219/mo
Repairs & Maintenance (10% of rent)-$438/mo
Property Management (8% of rent)-$350/mo
Total Pure Operating Expenses-$2,292/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,379/mo
Less: Operating Expenses-$2,292/mo
Net Operating Income (NOI)+$2,087/mo
Less: Debt Service (30yr @ 6.75%)-$3,886/mo
Net Cash Flow
$-1,799/mo
$-21,589/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.

1124 Sugarberry Ln | Flower Mound, TX | Haven AI Analysis | Haven by ScoutHavens