OFF_MARKETRisky Deal49 days on market

3227 Walnut Grove Pl

3227 Walnut Grove Pl, Flower Mound, TX 75022, Flower Mound, TX 75022
$645,000
Zestimate®:$571,700

Listing Price

Property image 1
3227 Walnut Grove Pl, Flower Mound, TX 75022
Loc: Flower Mound, TX
Days Listed
49
Tax Assessed
$739k
Zestimate®
$572k
Market Rate
Lot Size
7,135 sqft
Rent Estimate
$4,635/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

Wellington Elementary School

PK-5
0.7 mi away
10

McKamy Middle School

6-8
0.6 mi away
9

Flower Mound High School

9-12
0.4 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
3.98%
Total ROI
45.3%
Cash Flow
$-1,209/mo
DSCR
0.64
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
2026-05-15Sold$0
2026-04-21Pending sale$599,000$186
2026-04-11Contingent$599,000$186
2026-04-01Listed for sale$599,000$186
2026-03-31Contingent$605,000$188
2026-03-26Price change$605,000$188
2026-03-20Price change$620,000$193
2026-03-13Price change$630,000$196
2026-02-19Price change$645,000$200
2026-01-29Price change$659,000$205
2025-11-12Price change$675,000$210
2025-07-16Price change$698,000$217
2025-07-01Price change$720,000$224
2025-06-27Price change$730,000$227
2025-06-10Listed for sale$750,000$233

Tax History

YearProperty TaxTax Assessment
2025$9,665.49$698,775
2024$9,288.11$635,250
2023$8,398.83$577,500
2022$0$536,185
2021$9,182.17$494,203
2020$8,931.27$464,461
2019$9,025.83$470,749
2018$9,069$454,661
2017$7,767.34$423,960
2016$7,767.34$385,418
2015$6,816.01$350,380
2014$6,816.01$321,614
2013$6,816.01$70,131
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,220
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: $645,000Rent Basis: Observed Comp Model ($4,635/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $323/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.98%

NOI: $25,653/yr

Cash-on-Cash Yield
-9.8%

On $148,350 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.3%

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)-$1,108/mo
Homeowner / Hazard Insurance-$323/mo
Vacancy Reserve (5% of rent)-$232/mo
Repairs & Maintenance (10% of rent)-$464/mo
Property Management (8% of rent)-$371/mo
Total Pure Operating Expenses-$2,497/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,635/mo
Less: Operating Expenses-$2,497/mo
Net Operating Income (NOI)+$2,138/mo
Less: Debt Service (30yr @ 6.75%)-$3,347/mo
Net Cash Flow
$-1,209/mo
$-14,508/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.