OFF_MARKETRisky Deal3 days on market

3718 Carriage Dr

3718 Carriage Dr, Murfreesboro, TN 37128, Murfreesboro, TN 37128
$900,000
Zestimate®:$903,600$3,600 Under Market

Listing Price

Property image 1
3718 Carriage Dr, Murfreesboro, TN 37128
Loc: Murfreesboro, TN
Days Listed
3
Tax Assessed
$649k
Zestimate®
$904k
0% Under Valued
Lot Size
0.36 acres
Rent Estimate
$3,366/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

Rockvale Elementary School

PK-5
2.6 mi away
9

Rockvale Middle School

6-8
2.4 mi away
8

Rockvale High School

9-12
2.4 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
2.62%
Total ROI
15.8%
Cash Flow
$-2,703/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
2026-04-09Sold$896,000$274
2026-03-11Contingent$900,000$275
2026-03-08Listed for sale$900,000$275
2023-07-06Sold$799,900$245

Tax History

YearProperty TaxTax Assessment
2025$3,431.57$162,200
2024$3,043.2$162,200
2023$2,757.54$146,975
2022$383.85$23,750
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,270
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: $900,000Rent Basis: Observed Comp Model ($3,366/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $263/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.62%

NOI: $23,599/yr

Cash-on-Cash Yield
-15.7%

On $207,000 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+15.8%

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)-$362/mo
Homeowner / Hazard Insurance-$263/mo
Vacancy Reserve (5% of rent)-$168/mo
Repairs & Maintenance (10% of rent)-$337/mo
Property Management (8% of rent)-$269/mo
Total Pure Operating Expenses-$1,399/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,366/mo
Less: Operating Expenses-$1,399/mo
Net Operating Income (NOI)+$1,967/mo
Less: Debt Service (30yr @ 6.75%)-$4,670/mo
Net Cash Flow
$-2,703/mo
$-32,440/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.