OFF_MARKETRisky Deal12 days on market

1103 Clarendon Ave

1103 Clarendon Ave, Murfreesboro, TN 37128, Murfreesboro, TN 37128
$695,000
Zestimate®:$686,400

Listing Price

Property image 1
1103 Clarendon Ave, Murfreesboro, TN 37128
Loc: Murfreesboro, TN
Days Listed
12
Tax Assessed
$541k
Zestimate®
$686k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$3,053/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

Stewarts Creek Elementary School

PK-5
4.6 mi away
8

Stewarts Creek Middle School

6-8
4.5 mi away
8

Stewarts Creek High School

9-12
4.6 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
3.19%
Total ROI
28.1%
Cash Flow
$-1,760/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
2026-04-16Listing removed$3,750$1
2026-04-01Listing removed$695,000$244
2026-03-29Price change$3,750$1
2026-03-12Listed for rent$4,000$1
2025-08-19Listing removed$695,000$244
2025-07-28Listed for rent$3,500$1
2025-06-29Listed for sale$695,000$244
2025-06-18Listing removed$699,900$245
2025-04-20Listed for sale$699,900$245
2024-07-16Sold$674,000$236
2024-04-15Contingent$689,900$242
2024-04-04Price change$689,900$242
2024-03-11Price change$699,899$245
2023-11-30Price change$699,900$245
2023-11-15Price change$724,900$254
2023-09-01Listed for sale$725,900$254
2023-08-28Listing removed$0
2023-08-19Price change$725,900$254
2023-08-01Price change$729,900$256
2023-07-21Price change$739,900$259
2023-07-06Price change$747,900$262
2023-05-19Listed for sale$749,900$263
2022-02-15Sold$626,400$219

Tax History

YearProperty TaxTax Assessment
2025$2,536.62$135,200
2024$2,536.62$135,200
2023$2,536.62$135,200
2022$2,185.1$135,200
2021$2,063$49,975
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,854
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: $695,000Rent Basis: Observed Comp Model ($3,053/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $203/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.19%

NOI: $22,150/yr

Cash-on-Cash Yield
-13.2%

On $159,850 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 (0.67% of basis)-$302/mo
Homeowner / Hazard Insurance-$203/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$305/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$1,207/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,053/mo
Less: Operating Expenses-$1,207/mo
Net Operating Income (NOI)+$1,846/mo
Less: Debt Service (30yr @ 6.75%)-$3,606/mo
Net Cash Flow
$-1,760/mo
$-21,124/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.

1103 Clarendon Ave | Murfreesboro, TN | Haven AI Analysis | Haven by ScoutHavens