OFF_MARKETRisky Deal4 days on market

632 Fleming Farms Dr

632 Fleming Farms Dr, Murfreesboro, TN 37128, Murfreesboro, TN 37128
$430,000
Zestimate®:$431,300$1,300 Under Market

Listing Price

Property image 1
632 Fleming Farms Dr, Murfreesboro, TN 37128
Loc: Murfreesboro, TN
Days Listed
4
Tax Assessed
$340k
Zestimate®
$431k
0% Under Valued
Lot Size
0.43 acres
Rent Estimate
$2,386/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.

8

Christiana Elementary School

PK-5
1.1 mi away
7

Christiana Middle School

6-8
1.2 mi away
6

Riverdale High School

9-12
5.3 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
4.25%
Total ROI
51.2%
Cash Flow
$-709/mo
DSCR
0.68
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
2026-06-30Sold$430,000$201
2026-05-17Pending sale$430,000$201
2026-02-28Listed for sale$430,000$201
2026-01-06Listing removed$430,000$201
2025-10-10Price change$430,000$201
2025-08-28Listed for sale$440,000$205
2021-07-15Sold$350,000$163
2021-06-14Contingent$319,900$149
2021-06-11Listed for sale$319,900$149
2008-10-20Sold$169,900$79
2008-06-02Price change$179,900$84
2008-05-18Listed for sale$184,900$86
2006-02-23Sold$174,900$82

Tax History

YearProperty TaxTax Assessment
2025$1,592.42$84,875
2024$1,592.42$84,875
2023$1,597.58$85,150
2022$1,376.19$85,150
2021$1,297$58,425
2020$1,297$58,425
2019$1,227$58,425
2018$1,227$58,425
2017$1,163$43,400
2016$1,163$43,400
2015$1,163$43,400
2013$1,163$44,350
2012$1,095.45$44,350
2011$1,093.32$44,350
2010$1,093.32$44,350
2008$1,024.8$42,000
2007$1,024.19$41,975
2006$902.19$36,975
2005$182$6,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,144
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: $430,000Rent Basis: Observed Comp Model ($2,386/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $125/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.25%

NOI: $18,272/yr

Cash-on-Cash Yield
-8.6%

On $98,900 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+51.2%

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)-$190/mo
Homeowner / Hazard Insurance-$125/mo
Vacancy Reserve (5% of rent)-$119/mo
Repairs & Maintenance (10% of rent)-$239/mo
Property Management (8% of rent)-$191/mo
Total Pure Operating Expenses-$863/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,386/mo
Less: Operating Expenses-$863/mo
Net Operating Income (NOI)+$1,523/mo
Less: Debt Service (30yr @ 6.75%)-$2,231/mo
Net Cash Flow
$-709/mo
$-8,502/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.