OFF_MARKETRisky Deal1 days on market

400 Rucker Rd

400 Rucker Rd, Murfreesboro, TN 37127, Murfreesboro, TN 37127
$825,000
Zestimate®:$772,000

Listing Price

Property image 1
400 Rucker Rd, Murfreesboro, TN 37127
Loc: Murfreesboro, TN
Days Listed
1
Tax Assessed
$611k
Zestimate®
$772k
Market Rate
Lot Size
0.77 acres
Rent Estimate
$3,079/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.

7

Plainview Elementary School

PK-5
5 mi away
7

Christiana Middle School

6-8
1.6 mi away
6

Riverdale High School

9-12
4.5 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
2.60%
Total ROI
15.4%
Cash Flow
$-2,492/mo
DSCR
0.42
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
2026-08-02Listing removed$785,000$237
2026-07-23Price change$785,000$237
2026-06-12Price change$795,000$240
2026-05-06Price change$799,999$242
2026-04-17Price change$810,000$245
2026-03-17Price change$815,000$247
2026-03-06Listed for sale$825,000$250
2023-01-10Sold$745,000$225

Tax History

YearProperty TaxTax Assessment
2025$2,863.55$152,625
2024$2,863.55$152,625
2023$2,863.55$152,625
2022$323.24$20,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
3,306
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: $825,000Rent Basis: Observed Comp Model ($3,079/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $241/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.60%

NOI: $21,468/yr

Cash-on-Cash Yield
-15.8%

On $189,750 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.4%

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)-$341/mo
Homeowner / Hazard Insurance-$241/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$308/mo
Property Management (8% of rent)-$246/mo
Total Pure Operating Expenses-$1,290/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,079/mo
Less: Operating Expenses-$1,290/mo
Net Operating Income (NOI)+$1,789/mo
Less: Debt Service (30yr @ 6.75%)-$4,281/mo
Net Cash Flow
$-2,492/mo
$-29,901/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.