OFF_MARKETRisky Deal29 days on market

1611 White Blvd

1611 White Blvd, Murfreesboro, TN 37129, Murfreesboro, TN 37129
$350,000
Zestimate®:$341,200

Listing Price

Property image 1
1611 White Blvd, Murfreesboro, TN 37129
Loc: Murfreesboro, TN
Days Listed
29
Tax Assessed
$252k
Zestimate®
$341k
Market Rate
Lot Size
0.65 acres
Rent Estimate
$1,866/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.

4

Mitchell Neilson

PK-6
0.4 mi away
9

Central Magnet School

6-12
1.9 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
4.09%
Total ROI
47.9%
Cash Flow
$-622/mo
DSCR
0.66
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
2026-06-18Sold$340,000$192
2026-05-29Pending sale$350,000$198
2026-02-03Listed for sale$350,000$198
2020-05-14Sold$244,900$138
2020-04-13Price change$244,900$138
2020-04-09Listed for sale$246,900$139
2015-03-17Sold$187,500$106
2015-02-08Price change$189,900$107
2014-12-20Listed for sale$198,900$112
2014-04-14Sold$133,000$75
2013-11-28Price change$149,900$85
2013-10-07Price change$154,900$88
2013-09-06Listed for sale$149,900$85

Tax History

YearProperty TaxTax Assessment
2025$1,779.32$62,900
2024$1,838.01$64,975
2023$1,838.01$64,975
2022$1,669.08$64,975
2021$1,534$43,725
2020$1,534$43,725
2019$918$43,725
2018$1,333$43,725
2017$1,402$36,075
2016$1,402$36,075
2015$1,402$36,075
2013$1,402$28,075
2012$1,047.2$28,000
2011$1,045.94$28,000
2010$1,045.94$28,000
2008$1,136.79$29,550
2007$1,136.79$29,550
2006$1,137.75$29,575
2005$1,125.84$24,908
2004$1,125.84$24,908
2002$1,125.84$24,908
2001$0$24,908
2000$0$92,915
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,770
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: $350,000Rent Basis: Observed Comp Model ($1,866/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $102/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.09%

NOI: $14,332/yr

Cash-on-Cash Yield
-9.3%

On $80,500 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+47.9%

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)-$140/mo
Homeowner / Hazard Insurance-$102/mo
Vacancy Reserve (5% of rent)-$93/mo
Repairs & Maintenance (10% of rent)-$187/mo
Property Management (8% of rent)-$149/mo
Total Pure Operating Expenses-$672/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,866/mo
Less: Operating Expenses-$672/mo
Net Operating Income (NOI)+$1,194/mo
Less: Debt Service (30yr @ 6.75%)-$1,816/mo
Net Cash Flow
$-622/mo
$-7,461/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.