OFF_MARKETRisky Deal48 days on market

2421 Warwick Ave

2421 Warwick Ave, Flower Mound, TX 75028, Flower Mound, TX 75028
$485,000
Zestimate®:$455,400

Listing Price

Property image 1
2421 Warwick Ave, Flower Mound, TX 75028
Loc: Flower Mound, TX
Days Listed
48
Tax Assessed
$442k
Zestimate®
$455k
Market Rate
Lot Size
6,882 sqft
Rent Estimate
$2,848/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
0.2 mi away
9

Forestwood Middle School

6-8
0.8 mi away
9

Flower Mound High School

9-12
1.5 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
3.18%
Total ROI
28.1%
Cash Flow
$-1,230/mo
DSCR
0.51
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
2026-04-13Sold$0
2026-03-28Pending sale$475,000$215
2026-03-22Contingent$475,000$215
2026-03-12Price change$475,000$215
2026-01-15Listed for sale$485,000$220

Tax History

YearProperty TaxTax Assessment
2025$1,338.06$441,981
2024$2,200.15$421,717
2023$2,056.97$383,379
2022$4,150.75$348,526
2021$4,112.6$316,842
2020$4,146.18$302,616
2019$4,134.45$298,974
2018$4,042$279,290
2017$3,845.53$258,510
2016$3,845.53$243,265
2015$4,220.86$221,150
2014$4,220.86$203,017
2013$4,220.86$184,561
2012$0$177,261
2011$0$168,691
2010$0$177,144
2009$0$174,822
2007$3,149.41$174,184
2006$3,340.27$173,120
2005$3,213.83$165,661
2004$0$164,902
2003$0$165,568
2002$0$155,457
2001$0$151,115
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,207
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: $485,000Rent Basis: Observed Comp Model ($2,848/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $243/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.18%

NOI: $15,444/yr

Cash-on-Cash Yield
-13.2%

On $111,550 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.1%

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)-$663/mo
Homeowner / Hazard Insurance-$243/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$285/mo
Property Management (8% of rent)-$228/mo
Total Pure Operating Expenses-$1,561/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,848/mo
Less: Operating Expenses-$1,561/mo
Net Operating Income (NOI)+$1,287/mo
Less: Debt Service (30yr @ 6.75%)-$2,517/mo
Net Cash Flow
$-1,230/mo
$-14,755/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Flower Mound.