OFF_MARKETNeutral Deal2 days on market
5037 Saint Ives Dr
5037 Saint Ives Dr, Murfreesboro, TN 37128, Murfreesboro, TN 37128
5037 Saint Ives Dr, Murfreesboro, TN 37128
Loc: Murfreesboro, TN
Days Listed
2
Tax Assessed
$468k
Lot Size
7,841 sqft
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
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
6.48%
Total ROI
99.8%
Cash Flow
$120/mo
DSCR
1.04
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $560,000Rent Basis: Modeled Estimate ($4,480/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $163/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.48%
NOI: $36,306/yr
Cash-on-Cash Yield
1.1%
On $128,800 invested
DSCR Ratio
1.04x
Tight qualification
5-Yr Leveraged ROI
+99.8%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.67% of basis)-$261/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$224/mo
Repairs & Maintenance (10% of rent)-$448/mo
Property Management (8% of rent)-$358/mo
Total Pure Operating Expenses-$1,455/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,480/mo
Less: Operating Expenses-$1,455/mo
Net Operating Income (NOI)+$3,025/mo
Less: Debt Service (30yr @ 6.75%)-$2,906/mo
Net Cash Flow
$120/mo
$1,437/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Murfreesboro.