OFF_MARKETRisky Deal213 days on market
210 Steelson Way
210 Steelson Way, Murfreesboro, TN 37128, Murfreesboro, TN 37128
210 Steelson Way, Murfreesboro, TN 37128
Loc: Murfreesboro, TN
Days Listed
213
Tax Assessed
$450k
Zestimate®
$475k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$2,831/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
Blackman Elementary School
PK-5
2.7 mi away
8
Blackman Middle School
6-8
2.4 mi away
8
Blackman High School
9-12
2.2 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
4.47%
Total ROI
56.1%
Cash Flow
$-702/mo
DSCR
0.72
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-09-10 | Listing removed | $480,000 | $173 |
| 2026-04-27 | Contingent | $480,000 | $173 |
| 2026-04-15 | Listed for sale | $480,000 | $173 |
| 2026-03-19 | Contingent | $480,000 | $173 |
| 2026-02-24 | Listed for sale | $480,000 | $173 |
| 2025-11-19 | Contingent | $480,000 | $173 |
| 2025-10-23 | Price change | $480,000 | $173 |
| 2025-09-28 | Price change | $525,000 | $189 |
| 2025-09-05 | Price change | $530,000 | $191 |
| 2025-08-03 | Listed for sale | $560,000 | $202 |
| 2023-07-28 | Listing removed | $0 | – |
| 2023-07-19 | Price change | $578,000 | $208 |
| 2023-06-29 | Listed for sale | $579,000 | $208 |
| 2020-10-22 | Sold | $360,000 | $130 |
| 2020-08-24 | Price change | $360,000 | $130 |
| 2020-07-21 | Price change | $345,000 | $124 |
| 2020-07-02 | Price change | $357,000 | $128 |
| 2020-06-18 | Price change | $360,000 | $130 |
| 2020-05-21 | Price change | $367,000 | $132 |
| 2020-04-10 | Price change | $369,000 | $133 |
| 2020-03-26 | Listed for sale | $374,000 | $135 |
| 2020-03-16 | Sold | $354,000 | $127 |
| 2014-11-03 | Sold | $267,000 | $96 |
| 2014-09-13 | Listed for sale | $267,900 | $96 |
| 2014-07-24 | Sold | $234,000 | $84 |
| 2009-06-01 | Sold | $242,000 | $87 |
| 2008-10-26 | Listing removed | $269,900 | $97 |
| 2008-10-19 | Listed for sale | $269,900 | $97 |
| 2005-04-28 | Sold | $239,900 | $86 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $2,108.38 | $112,375 |
| 2024 | $2,108.38 | $112,375 |
| 2023 | $2,108.38 | $112,375 |
| 2022 | $1,816.2 | $112,375 |
| 2021 | $1,648 | $74,250 |
| 2020 | $1,648 | $74,250 |
| 2019 | $1,559 | $74,250 |
| 2018 | $1,559 | $74,250 |
| 2017 | $1,678 | $62,625 |
| 2016 | $1,678 | $62,625 |
| 2015 | $1,678 | $62,625 |
| 2013 | $1,678 | $62,675 |
| 2012 | $1,548.07 | $62,675 |
| 2011 | $1,545.06 | $62,675 |
| 2010 | $1,545.06 | $62,675 |
| 2008 | $1,455.46 | $59,650 |
| 2007 | $1,455.46 | $59,650 |
| 2006 | $1,456.07 | $59,675 |
| 2005 | $1,528.38 | $54,585 |
| 2004 | $245 | $8,750 |
| 2002 | $245 | $8,750 |
| 2001 | $0 | $8,750 |
| 2000 | $0 | $35,000 |
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: $480,000Rent Basis: Observed Comp Model ($2,831/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $140/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.47%
NOI: $21,467/yr
Cash-on-Cash Yield
-7.6%
On $110,400 invested
DSCR Ratio
0.72x
Negative debt coverage
5-Yr Leveraged ROI
+56.1%
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)-$251/mo
Homeowner / Hazard Insurance-$140/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$283/mo
Property Management (8% of rent)-$226/mo
Total Pure Operating Expenses-$1,042/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,831/mo
Less: Operating Expenses-$1,042/mo
Net Operating Income (NOI)+$1,789/mo
Less: Debt Service (30yr @ 6.75%)-$2,491/mo
Net Cash Flow
$-702/mo
$-8,421/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Murfreesboro.