OFF_MARKETRisky Deal147 days on market

6903 Cooks Ave

6903 Cooks Ave, Murfreesboro, TN 37129, Murfreesboro, TN 37129
$299,999
Zestimate®:$301,100$1,101 Under Market

Listing Price

Property image 1
6903 Cooks Ave, Murfreesboro, TN 37129
Loc: Murfreesboro, TN
Days Listed
147
Tax Assessed
$223k
Zestimate®
$301k
0% Under Valued
Lot Size
0.58 acres
Rent Estimate
$1,893/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

Stewartsboro Elementary School

PK-5
1.3 mi away
7

Rocky Fork Middle School

6-8
3.6 mi away
6

Smyrna High School

9-12
1.6 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
4.93%
Total ROI
66.0%
Cash Flow
$-324/mo
DSCR
0.79
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
2026-06-01Sold$300,000$240
2026-04-24Listed for sale$299,999$240
2026-03-18Listing removed$299,999$240
2026-02-07Price change$299,999$240
2025-10-30Price change$334,900$268
2025-10-23Price change$334,909$268
2025-10-16Price change$334,990$268
2025-10-08Listed for sale$334,999$268
2023-01-26Sold$305,900$245
2022-12-30Contingent$305,900$245
2022-12-27Listed for sale$305,900$245
2022-08-19Sold$184,000$147

Tax History

YearProperty TaxTax Assessment
2025$1,047.86$55,850
2024$1,098.98$58,575
2023$1,098.98$58,575
2022$946.69$58,575
2021$841$37,900
2020$841$37,900
2019$796$37,900
2018$796$37,900
2017$706$26,350
2016$706$26,350
2015$706$26,350
2013$706$23,225
2012$570.57$23,100
2011$569.46$23,100
2010$569.46$23,100
2008$596.58$24,450
2007$596.58$24,450
2006$599.02$24,550
2005$586.6$20,950
2004$586.6$20,950
2002$586.6$20,950
2001$0$20,950
2000$0$78,795
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,248
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: $299,999Rent Basis: Observed Comp Model ($1,893/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.93%

NOI: $14,795/yr

Cash-on-Cash Yield
-5.6%

On $69,000 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+66.0%

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)-$125/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$95/mo
Repairs & Maintenance (10% of rent)-$189/mo
Property Management (8% of rent)-$151/mo
Total Pure Operating Expenses-$660/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,893/mo
Less: Operating Expenses-$660/mo
Net Operating Income (NOI)+$1,233/mo
Less: Debt Service (30yr @ 6.75%)-$1,557/mo
Net Cash Flow
$-324/mo
$-3,885/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.