Multi-family
4215 John Ct · Flower Mound, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D+ grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +17.2/30.0
- ARV discount +7.5/15.0
- DSCR +5.3/10.0
- 1% rule +4.9/10.0
- Schools +4.7/10.0
- Livability +3.6/5.0
- Condition / age +2.5/5.0
- Rent growth +2.4/5.0
- Appreciation +0.0/10.0
$299,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records
Listing remarks MLS
FHA ASSUMABLE INTEREST RATE at 2.75percent. If you are looking for the perfect tucked away updated and pretty townhome, WITHOUT an HOA that usually adds a large monthly expense, then come see this ELEGANT one story home. Two bedroom and 2 full baths, laundry room, welcoming living room with gas brick fireplace, dining area and great galley kitchen opening up to a private fenced backyard and a detached 2 car rear entry garage. Kitchen with stainless steel appliances is light and bright, open to the dining and family room. Community parks and trails throughout the neighborhood and area. Beautiful curb appeal continues inside the home. Great layout!
Key facts
- Spacious bathrooms
- Secure parking
- Ample storage
Tags
Property features AI
Finance
- Financial info: Listing accepts Cash, Conventional, FHA, and VA financing; No second mortgage recorded
- HOA & community: No association
Exterior
- Parking: 2 covered parking spaces; 2-car garage (rear-facing, alley access, single doors); 2-car carport
- Utilities: City water; City sewer; Windows with energy-efficient features
- Home design: Attached townhouse; One story; Built in 1984; Residential property
- Construction: Brick construction; Composition roof; Slab foundation
- Exterior features: Wood fencing; Easement for utilities; Additional garage structure on lot
Interior
- Kitchen: Dishwasher; Disposal; Electric oven; Microwave; Granite countertops; Built-in cabinets; Galley-style kitchen
- Bedrooms: Primary bedroom on main level; Second bedroom on main level
- Flooring: Carpet; Tile
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central air conditioning; Natural gas heating; Fireplace(s) with gas logs
- Interior features: Eat-in kitchen; High-speed internet available; One living area; One dining area; 5 total rooms
- Laundry & utility: Full-size washer/dryer area; Washer hookup; Gas dryer hookup; Utility room; Gas water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath multifamily listed at $299k.
Deal economics
- At list price, monthly cash flow is $211 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $297k (0.6% below list).
- Recommended offer: $297k (0.6% below list) — sets the bar for 1% rule.
- Cap rate 7.1% vs local median 2.5% in Flower Mound — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 71/100 on livability (#317 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
- Lewisville ISD (suburban): math 49% / reading 54% proficiency, ranked #109 of 826 in TX (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Timber Creek El (math 47% / reading 62%, grade C, #621 of 4,322 statewide, top 15%, 434 students, 35% FRL).
- Market conditions: Rents soft (-0.2%/yr); 275 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 41% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 10,531 units permitted in Denton County in 2024 (2,713 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
- Denton County population projected at +66% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
- 6 sale attempts since 22y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $98k; list at $299k implies a 207% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 0.99% ✗
- Cap rate
- 7.14%
- Cash-on-cash
- 3.02%
- DSCR
- 1.13
- GRM
- 8.4
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -15.0%
- Equity multiple
- 0.48×
- Total profit
- $-43,645
- Equity at exit
- $44,582
- IRR
- -12.8%
- Equity multiple
- 0.35×
- Total profit
- $-54,022
- Equity at exit
- $25,852
Cash invested: $83,720 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Texas
- 87 Strongly Landlord-Friendly · R+5
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 75028
- Home prices YoY
- -27.9%
- Rents YoY
- -0.2%
- Active inventory
- 275
- Price-to-rent
- 16.8×
Monthly cashflow live
- Estimated rent
- $2,973 high interval (Pro) →
- Mortgage (P&I)
- −$1,568
- Tax from tax record
- −$445 /mo · $5,343/yr
- Insurance
- −$125
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$624
- Net cashflow
- $211
Break-even live
Sensitivity live
| Price | -10% $380 | -5% $295 | +0% $211 | +5% $126 | +10% $42 |
|---|---|---|---|---|---|
| Rent | -10% $-24 | -5% $93 | +0% $211 | +5% $328 | +10% $446 |
| Rate | -1.0pp $361 | -0.5pp $287 | base $211 | +0.5pp $133 | +1.0pp $55 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 2 | $2,974 |
| #1 | 2 | 2 | $1,487 |
| #2 | 2 | 2 | $1,487 |
| Total (2 units) | $2,973 | ||
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $74,750
- Closing costs
- $8,970
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 37 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4119 Spring Meadow Ln Flower Mound, TX | 3.0 | 2.0 | 1268 | $2,250 | $1.77 | 44d | 1 | 0.26mi |
| 4203 Spring Meadow Ln Flower Mound, TX | 3.0 | 2.0 | 1390 | $2,200 | $1.58 | 0d | 1 | 0.29mi |
| 4228 Spring Meadow Ln Flower Mound, TX | 3.0 | 2.0 | 1301 | $1,950 | $1.50 | 25d | 1 | 0.37mi |
| 1660 Prescott Cir Flower Mound, TX | 3.0 | 2.0 | 1468 | $2,400 | $1.63 | 6d | 1 | 0.37mi |
| 4100 Morriss Rd Flower Mound, TX | 3.0 | 2.0 | 1206 | $2,132 | $1.77 | 8d | 1 | 0.50mi |
| 4100 Morriss Rd Flower Mound, TX | 1.0 | 1.0 | 926 | $1,521 | $1.64 | 44d | 1 | 0.50mi |
| 4100 Morriss Rd Flower Mound, TX | 2.0 | 2.0 | 1012 | $1,861 | $1.84 | 13d | 1 | 0.50mi |
| 4100 Morriss Rd Unit 3121 Flower Mound, TX | 3.0 | 2.0 | 1034 | $1,700 | $1.64 | 0d | 1 | 0.54mi |
| 4100 Morriss Rd Unit 4137 Flower Mound, TX | 2.0 | 2.0 | 1012 | $1,670 | $1.65 | 44d | 1 | 0.54mi |
| 4100 Morriss Rd Unit 4157 Flower Mound, TX | 2.0 | 2.0 | 710 | $1,345 | $1.89 | 15d | 1 | 0.54mi |
| 4100 Morriss Rd Unit 4133 Flower Mound, TX | 3.0 | 2.0 | 1034 | $1,751 | $1.69 | 13d | 1 | 0.54mi |
| 4100 Morriss Rd Unit 4137 Flower Mound, TX | 2.0 | 2.0 | 710 | $1,563 | $2.20 | 0d | 1 | 0.54mi |
| 4200 Broadway Ave Flower Mound, TX | 1.0–3.0 | 1.0–2.0 | 1052 | $2,146 | $2.04 | 0d | 25 | 0.68mi |
| 4200 S Broadway Ave Unit 4257 Flower Mound, TX | 2.0 | 2.0 | 1011 | $1,597 | $1.58 | 44d | 1 | 0.69mi |
| 4200 S Broadway Ave Unit 2118 Flower Mound, TX | 2.0 | 2.0 | 1011 | $1,556 | $1.54 | 0d | 1 | 0.69mi |
| 1661 Clydesdale Dr Lewisville, TX | 3.0 | 2.0 | 1452 | $2,300 | $1.58 | 44d | 1 | 0.70mi |
| 1313 Blum Ct Flower Mound, TX | 3.0 | 2.0 | 1459 | $2,375 | $1.63 | 44d | 1 | 0.71mi |
| 3806 Cortadera Ct Flower Mound, TX | 3.0 | 2.0 | 1412 | $2,299 | $1.63 | 8d | 1 | 0.73mi |
| 4000 S Broadway Ave Flower Mound, TX | 1.0–3.0 | 1.0–2.0 | 950 | $1,874 | $1.97 | 0d | 32 | 0.76mi |
| 3900 River Walk Dr Flower Mound, TX | 1.0–2.0 | 1.0–2.0 | 1001 | $2,440 | $2.44 | 0d | 19 | 0.81mi |
| 3901 Granby Ln Flower Mound, TX | 3.0 | 2.0 | 1437 | $2,200 | $1.53 | 44d | 1 | 0.87mi |
| 415 S Garden Ridge Blvd Lewisville, TX | 1.0–2.0 | 1.0 | 812 | $1,606 | $1.98 | 16d | 1 | 0.99mi |
| 5309 Buckner Dr Flower Mound, TX | 3.0 | 2.0 | 1488 | $2,300 | $1.55 | 44d | 1 | 1.00mi |
| 1508 Barbara Dr Lewisville, TX | 3.0 | 2.5 | 1478 | $1,950 | $1.32 | 44d | 1 | 1.00mi |
| 1420 W Main St Unit 1477 Lewisville, TX | 2.0 | 2.0 | 800 | $1,386 | $1.73 | 44d | 1 | 1.05mi |
| 1420 W Main St Unit 2118 Lewisville, TX | 2.0 | 2.0 | 800 | $1,311 | $1.64 | 0d | 1 | 1.05mi |
| 5020 Timberglen Dr Flower Mound, TX | 3.0 | 2.0 | 1459 | $2,150 | $1.47 | 11d | 1 | 1.07mi |
| 1420 W Main St Lewisville, TX | 2.0 | 2.0 | 907 | $1,493 | $1.65 | 21d | 1 | 1.10mi |
| 4650 Long Prairie Rd Flower Mound, TX | 1.0 | 1.0 | 794 | $879 | $1.11 | 44d | 1 | 1.18mi |
| 901 N Garden Ridge Blvd Lewisville, TX | 1.0–2.0 | 1.0–2.0 | 843 | $2,291 | $2.72 | 0d | 21 | 1.24mi |
| 919 Azalia Dr Lewisville, TX | 3.0 | 2.0 | 1235 | $2,150 | $1.74 | 44d | 1 | 1.28mi |
| 1800 Kirkpatrick Ln Flower Mound, TX | 1.0 | 1.0 | 920 | $1,700 | $1.85 | 44d | 1 | 1.29mi |
| 905 Boxwood Dr Lewisville, TX | 2.0 | 2.0 | 1088 | $1,895 | $1.74 | 44d | 1 | 1.31mi |
| 1533 Springaire Ln Lewisville, TX | 3.0 | 2.0 | 1405 | $2,300 | $1.64 | 6d | 1 | 1.38mi |
| 945 Ramblewood Dr Lewisville, TX | 3.0 | 2.0 | 1126 | $2,295 | $2.04 | 44d | 1 | 1.43mi |
| 1402 N Valley Pkwy Lewisville, TX | 2.0 | 1.0 | 841 | $1,603 | $1.91 | 4d | 1 | 1.45mi |
| 165 N Old Orchard Ln Lewisville, TX | 1.0–2.0 | 1.0–2.0 | 814 | $1,407 | $1.73 | 0d | 33 | 1.46mi |
Listing history 34 events
-
2026-04-22status Pending
-
2026-04-17historical Active Option Contract
-
2026-04-09$299,000 Active
-
2023-11-01soldstatus
-
2023-10-30soldstatus Closed 660-char remark
Show marketing remark (660 chars)
FHA ASSUMABLE INTEREST RATE at 2.75percent. If you are looking for the perfect tucked away updated and pretty townhome, WITHOUT an HOA that usually adds a large monthly expense, then come see this ELEGANT one story home. Two bedroom and 2 full baths, laundry room, welcoming living room with gas brick fireplace, dining area and great galley kitchen opening up to a private fenced backyard and a detached 2 car rear entry garage. Kitchen with stainless steel appliances is light and bright, open to the dining and family room. Community parks and trails throughout the neighborhood and area. Beautiful curb appeal continues inside the home. Great layout!
-
2023-09-15status Pending 660-char remark
Show marketing remark (660 chars)
FHA ASSUMABLE INTEREST RATE at 2.75percent. If you are looking for the perfect tucked away updated and pretty townhome, WITHOUT an HOA that usually adds a large monthly expense, then come see this ELEGANT one story home. Two bedroom and 2 full baths, laundry room, welcoming living room with gas brick fireplace, dining area and great galley kitchen opening up to a private fenced backyard and a detached 2 car rear entry garage. Kitchen with stainless steel appliances is light and bright, open to the dining and family room. Community parks and trails throughout the neighborhood and area. Beautiful curb appeal continues inside the home. Great layout!
-
2023-08-27historical Active Option Contract 660-char remark
Show marketing remark (660 chars)
FHA ASSUMABLE INTEREST RATE at 2.75percent. If you are looking for the perfect tucked away updated and pretty townhome, WITHOUT an HOA that usually adds a large monthly expense, then come see this ELEGANT one story home. Two bedroom and 2 full baths, laundry room, welcoming living room with gas brick fireplace, dining area and great galley kitchen opening up to a private fenced backyard and a detached 2 car rear entry garage. Kitchen with stainless steel appliances is light and bright, open to the dining and family room. Community parks and trails throughout the neighborhood and area. Beautiful curb appeal continues inside the home. Great layout!
-
2023-08-11$309,555 Active 660-char remark
Show marketing remark (660 chars)
FHA ASSUMABLE INTEREST RATE at 2.75percent. If you are looking for the perfect tucked away updated and pretty townhome, WITHOUT an HOA that usually adds a large monthly expense, then come see this ELEGANT one story home. Two bedroom and 2 full baths, laundry room, welcoming living room with gas brick fireplace, dining area and great galley kitchen opening up to a private fenced backyard and a detached 2 car rear entry garage. Kitchen with stainless steel appliances is light and bright, open to the dining and family room. Community parks and trails throughout the neighborhood and area. Beautiful curb appeal continues inside the home. Great layout!
-
2021-08-20soldstatus Sold 586-char remark
Show marketing remark (586 chars)
Turn key ready! Lovely 2 bedroom, 2 bath home located in the highly sought after city of Flower Mound. Zoned for highly acclaimed Flower Mound schools. With community parks and trails nearby. Cook delicious meals in the perfectly sized kitchen that features beautiful wood cabinets and stainless steel appliances. The home features gleaming wood floors and vaulted ceilings. Two car detached garage. Everything is fresh and clean with updates that include brand new roof and gutters, and fresh paint throughout. Enjoy those family gatherings in your private backyard. Come see it today!
-
2021-08-20soldstatus
Show marketing remark (586 chars)
Turn key ready! Lovely 2 bedroom, 2 bath home located in the highly sought after city of Flower Mound. Zoned for highly acclaimed Flower Mound schools. With community parks and trails nearby. Cook delicious meals in the perfectly sized kitchen that features beautiful wood cabinets and stainless steel appliances. The home features gleaming wood floors and vaulted ceilings. Two car detached garage. Everything is fresh and clean with updates that include brand new roof and gutters, and fresh paint throughout. Enjoy those family gatherings in your private backyard. Come see it today!
-
2021-08-09status Pending 586-char remark
Show marketing remark (586 chars)
Turn key ready! Lovely 2 bedroom, 2 bath home located in the highly sought after city of Flower Mound. Zoned for highly acclaimed Flower Mound schools. With community parks and trails nearby. Cook delicious meals in the perfectly sized kitchen that features beautiful wood cabinets and stainless steel appliances. The home features gleaming wood floors and vaulted ceilings. Two car detached garage. Everything is fresh and clean with updates that include brand new roof and gutters, and fresh paint throughout. Enjoy those family gatherings in your private backyard. Come see it today!
-
2021-08-01historical Active Option Contract 586-char remark
Show marketing remark (586 chars)
Turn key ready! Lovely 2 bedroom, 2 bath home located in the highly sought after city of Flower Mound. Zoned for highly acclaimed Flower Mound schools. With community parks and trails nearby. Cook delicious meals in the perfectly sized kitchen that features beautiful wood cabinets and stainless steel appliances. The home features gleaming wood floors and vaulted ceilings. Two car detached garage. Everything is fresh and clean with updates that include brand new roof and gutters, and fresh paint throughout. Enjoy those family gatherings in your private backyard. Come see it today!
-
2021-07-18status Pending 586-char remark
Show marketing remark (586 chars)
Turn key ready! Lovely 2 bedroom, 2 bath home located in the highly sought after city of Flower Mound. Zoned for highly acclaimed Flower Mound schools. With community parks and trails nearby. Cook delicious meals in the perfectly sized kitchen that features beautiful wood cabinets and stainless steel appliances. The home features gleaming wood floors and vaulted ceilings. Two car detached garage. Everything is fresh and clean with updates that include brand new roof and gutters, and fresh paint throughout. Enjoy those family gatherings in your private backyard. Come see it today!
-
2021-07-15historical Active Option Contract 586-char remark
Show marketing remark (586 chars)
Turn key ready! Lovely 2 bedroom, 2 bath home located in the highly sought after city of Flower Mound. Zoned for highly acclaimed Flower Mound schools. With community parks and trails nearby. Cook delicious meals in the perfectly sized kitchen that features beautiful wood cabinets and stainless steel appliances. The home features gleaming wood floors and vaulted ceilings. Two car detached garage. Everything is fresh and clean with updates that include brand new roof and gutters, and fresh paint throughout. Enjoy those family gatherings in your private backyard. Come see it today!
-
2021-07-09price $250,000 586-char remark
Show marketing remark (586 chars)
Turn key ready! Lovely 2 bedroom, 2 bath home located in the highly sought after city of Flower Mound. Zoned for highly acclaimed Flower Mound schools. With community parks and trails nearby. Cook delicious meals in the perfectly sized kitchen that features beautiful wood cabinets and stainless steel appliances. The home features gleaming wood floors and vaulted ceilings. Two car detached garage. Everything is fresh and clean with updates that include brand new roof and gutters, and fresh paint throughout. Enjoy those family gatherings in your private backyard. Come see it today!
-
2021-07-01$249,900 Active 586-char remark
Show marketing remark (586 chars)
Turn key ready! Lovely 2 bedroom, 2 bath home located in the highly sought after city of Flower Mound. Zoned for highly acclaimed Flower Mound schools. With community parks and trails nearby. Cook delicious meals in the perfectly sized kitchen that features beautiful wood cabinets and stainless steel appliances. The home features gleaming wood floors and vaulted ceilings. Two car detached garage. Everything is fresh and clean with updates that include brand new roof and gutters, and fresh paint throughout. Enjoy those family gatherings in your private backyard. Come see it today!
-
2018-05-22soldstatus
-
2018-04-26soldstatus
-
2018-04-25soldstatus Sold
-
2018-04-02status Pending
-
2018-03-26historical Active Option Contract
-
2018-03-07$175,000 Active
-
2014-08-19soldstatus
-
2014-08-18soldstatus Sold
-
2014-07-25status Pending
-
2014-07-11historical Active Option Contract
-
2014-06-27$132,900 Active
-
2007-01-25soldstatus $97,500
-
2005-01-26soldstatus
-
2004-12-20historical
-
2004-09-27$79,900
-
1996-02-05soldstatus
-
1996-02-05soldstatus $62,226
-
1985-10-07soldstatus
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast TX · Resets to sale price
- Current annual tax
- $5,343 · $445/mo
- Projected year-2 tax
- $5,472 · $456/mo
- Expected delta
- +$129/yr (+$11/mo · 2.4%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 7/10 Severe 7 d/yr ≥109°F today · 22 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $35,676
- − Mortgage interest
- −$16,749
- − Property taxes
- −$5,343
- − Insurance
- −$1,495
- − Repairs & maintenance
- −$2,854
- − Management
- −$2,854
- − Depreciation
- −$8,698
- Taxable loss
- −$2,317
- Est. tax savings @ 24.0%
- +$556
- After-tax cash flow
- $3,086/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Lewisville ISD
- NCES district ID
- 4827300
- Math proficiency
- 49% ▼ -10.00%
- Reading proficiency
- 54% ▼ -4.00%
- Median HH income
- $82,351
- Composite
- 47.1/100
- National rank
- #2333
- State rank
- #109 of 826 in TX
Livability — Flower Mound
- Score
- 71/100
- State rank
- #317
- US rank
- #7074
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Flower Mound, TX
- County
- Denton County · 901,654 people
- City population
- 75,184
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 49,094
- Household income
- $149,436
- Rent vs Own
- Severe rent burden
- 779.0
Population outlook (Denton County) Hauer SSP2
- Today (2025)
- 1,053,010 people
- By 2030
- 1,192,269 · +13.2%
- By 2040
- 1,472,920 · +39.9%
- By 2050
- 1,746,506 · +65.9%
- By 2075
- 2,358,497 · +124.0%
- By 2100
- 2,779,183 · +163.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (68%)
- Race & ethnicity
- White 68% Hispanic / Latino 12% Asian 12% Two or more races 10% Black 4%
- Hispanic origin (detail)
- Mexican 7%
- Common ancestry
- Romanian 3% Slovak 3% Serbian 3%
- Foreign-born
- 14% · Canada, South Korea, China
- Languages at home
- 81% English-only · Spanish 7% Other Asian/Pacific 4% Other Indo-European 3%
Political lean MEDSL · Denton
- 2024 margin
- R (+13.2) · D 42.7% · R 55.8% · Other 1.5%
- 2008→2024 swing
- +11.0pp toward D · 2008: -24.2pp · 2024: -13.2pp
- All cycles
- 2024: R+13.2 2020: R+8.1 2016: R+20.2 2012: R+31.7 2008: R+24.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -107.51%
- Current HPI
- 277.7883
- Rent YoY
- ▼ -0.25%
- Metro
- Dallas-Fort Worth-Arlington, TX
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+380.5% since first listed34 events — show timeline
- 2026-04-22 Pending — NTREIS
- 2026-04-17 Contingent — NTREIS
- 2026-04-09 Listed $299,000 NTREIS
- 2023-11-01 Sold (Public Records) — Public Records
- 2023-10-30 Sold (MLS) — NTREIS
- 2023-09-15 Pending — NTREIS
- 2023-08-27 Contingent — NTREIS
- 2023-08-11 Listed $309,555 NTREIS
- 2021-08-20 Sold (Public Records) — Public Records
- 2021-08-20 Sold (MLS) — NTREIS
- 2021-08-09 Pending — NTREIS
- 2021-08-01 Contingent — NTREIS
- 2021-07-18 Pending — NTREIS
- 2021-07-15 Contingent — NTREIS
- 2021-07-09 Price Changed $250,000 NTREIS
- 2021-07-01 Listed $249,900 NTREIS
- 2018-05-22 Sold (Public Records) — Public Records
- 2018-04-26 Sold (Public Records) — Public Records
- 2018-04-25 Sold (MLS) — NTREIS
- 2018-04-02 Pending — NTREIS
- 2018-03-26 Contingent — NTREIS
- 2018-03-07 Listed $175,000 NTREIS
- 2014-08-19 Sold (Public Records) — Public Records
- 2014-08-18 Sold (MLS) — NTREIS
- 2014-07-25 Pending — NTREIS
- 2014-07-11 Contingent — NTREIS
- 2014-06-27 Listed $132,900 NTREIS
- 2007-01-25 Sold (Public Records) $97,500 Public Records
- 2005-01-26 Sold (MLS) — NTREIS
- 2004-12-20 Listing Removed — NTREIS
- 2004-09-27 Listed $79,900 NTREIS
- 1996-02-05 Sold (Public Records) $62,226 Public Records
- 1996-02-05 Sold (Public Records) — Public Records
- 1985-10-07 Sold (Public Records) — Public Records
Property tax history
+6.6%/yrLatest (2025): $5,343 · +5.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…