OFF_MARKETRisky Deal1 days on market

903 Thames Ct

903 Thames Ct, Murfreesboro, TN 37129, Murfreesboro, TN 37129
$550,000
Zestimate®:$550,800$800 Under Market

Listing Price

Property image 1
903 Thames Ct, Murfreesboro, TN 37129
Loc: Murfreesboro, TN
Days Listed
1
Tax Assessed
$455k
Zestimate®
$551k
0% Under Valued
Lot Size
0.34 acres
Rent Estimate
$2,709/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.

6

Northfield Elementary School

PK-6
1.7 mi away
8

Siegel Middle School

6-8
0.9 mi away
7

Siegel High School

9-12
0.6 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
3.65%
Total ROI
38.1%
Cash Flow
$-1,182/mo
DSCR
0.59
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
2026-05-20Sold$547,200$211
2026-04-14Contingent$550,000$212
2026-04-08Listed for sale$550,000$212
2026-03-12Contingent$550,000$212
2026-03-10Listed for sale$550,000$212
2008-04-24Sold$264,900$102
1998-06-29Sold$207,500$80
1997-07-02Sold$194,000$75

Tax History

YearProperty TaxTax Assessment
2025$3,219.88$113,825
2024$3,237.56$114,450
2023$3,237.56$114,450
2022$2,939.99$114,450
2021$2,762$78,725
2020$2,762$78,725
2019$1,653$78,725
2018$2,400$78,725
2017$2,457$63,200
2016$2,457$63,200
2015$2,457$63,200
2013$2,457$65,850
2012$2,560.03$68,450
2011$2,556.95$68,450
2010$2,556.95$68,450
2008$2,517.86$65,450
2007$2,517.86$65,450
2006$2,517.86$65,450
2005$2,485.95$54,999
2004$2,485.95$54,999
2002$2,485.95$54,999
2001$0$54,999
2000$0$209,202
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,594
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: $550,000Rent Basis: Observed Comp Model ($2,709/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $160/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.65%

NOI: $20,061/yr

Cash-on-Cash Yield
-11.2%

On $126,500 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.1%

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)-$254/mo
Homeowner / Hazard Insurance-$160/mo
Vacancy Reserve (5% of rent)-$135/mo
Repairs & Maintenance (10% of rent)-$271/mo
Property Management (8% of rent)-$217/mo
Total Pure Operating Expenses-$1,037/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,709/mo
Less: Operating Expenses-$1,037/mo
Net Operating Income (NOI)+$1,672/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-1,182/mo
$-14,185/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.