OFF_MARKETRisky Deal8 days on market

227 Pepper Glendale Dr Lot 227

227 Pepper Glendale Dr Lot 227, Murfreesboro, TN 37128, Murfreesboro, TN 37128

$603,400

Zestimate®:$612,400$9,000 Under Market

Listing Price

227 Pepper Glendale Dr Lot 227, Murfreesboro, TN 37128

Loc: Murfreesboro, TN

Days Listed

Zestimate®

$612k

1% Under Valued

Lot Size

0.29 acres

Rent Estimate

$2,963/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.

Salem Elementary School

PK-6

0.9 mi away

Rockvale Middle School

6-8

2.2 mi away

Rockvale High School

9-12

2.3 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

3.52%

Total ROI

35.3%

Cash Flow

$-1,362/mo

DSCR

0.56

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
2026-08-10	Listing removed	$613,400	–
2026-05-03	Price change	$613,400	–
2026-02-25	Listed for sale	$603,400	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

2,600

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: $603,400Rent Basis: Observed Comp Model ($2,963/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $176/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

3.52%

NOI: $21,223/yr

Cash-on-Cash Yield

-11.8%

On $138,782 invested

DSCR Ratio

0.56x

Negative debt coverage

5-Yr Leveraged ROI

+35.3%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.67% of basis)-$337/mo

Homeowner / Hazard Insurance-$176/mo

Vacancy Reserve (5% of rent)-$148/mo

Repairs & Maintenance (10% of rent)-$296/mo

Property Management (8% of rent)-$237/mo

Total Pure Operating Expenses-$1,194/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,963/mo

Less: Operating Expenses-$1,194/mo

Net Operating Income (NOI)+$1,769/mo

Less: Debt Service (30yr @ 6.75%)-$3,131/mo

Net Cash Flow

$-1,362/mo

$-16,348/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.

227 Pepper Glendale Dr Lot 227 | Murfreesboro, TN | Haven AI Analysis | Haven by ScoutHavens