OFF_MARKETRisky Deal3 days on market

1710 Clydeway Dr

1710 Clydeway Dr, Murfreesboro, TN 37130, Murfreesboro, TN 37130
$405,000
Zestimate®:$381,100

Listing Price

Property image 1
1710 Clydeway Dr, Murfreesboro, TN 37130
Loc: Murfreesboro, TN
Days Listed
3
Tax Assessed
$265k
Zestimate®
$381k
Market Rate
Lot Size
0.37 acres
Rent Estimate
$2,245/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.

5

Black Fox Elementary School

PK-6
0.6 mi away
7

Rutherford County Virtual School

3-12
1.6 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
4.33%
Total ROI
53.1%
Cash Flow
$-639/mo
DSCR
0.70
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
2026-04-16Sold$377,999$222
2026-03-20Pending sale$405,000$238
2026-03-11Listed for sale$405,000$238
2019-10-10Listing removed$1,500$1
2019-10-03Listing removed$259,900$153
2019-10-03Listed for rent$1,500$1
2019-08-30Price change$259,900$153
2019-08-20Price change$264,900$156
2019-06-24Price change$269,900$159
2019-06-02Listed for sale$274,900$162
2019-03-04Sold$172,150$101
2019-01-22Price change$110,000$65
2018-12-11Listed for sale$100,000$59

Tax History

YearProperty TaxTax Assessment
2025$1,872.66$66,200
2024$1,872.66$66,200
2023$1,844.38$65,200
2022$1,674.86$65,200
2021$1,499$42,725
2020$1,499$42,725
2019$897$42,725
2018$1,303$42,725
2017$1,134$29,175
2016$1,134$29,175
2015$1,134$29,175
2013$1,134$25,200
2012$942.48$25,200
2011$966.56$25,875
2010$966.56$25,875
2008$1,101.2$28,625
2007$1,101.2$28,625
2006$1,102.17$28,650
2005$1,152.01$25,487
2004$1,152.01$25,487
2002$1,152.01$25,487
2001$0$25,487
2000$0$93,526
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,700
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: $405,000Rent Basis: Observed Comp Model ($2,245/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $118/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.33%

NOI: $17,554/yr

Cash-on-Cash Yield
-8.2%

On $93,150 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.1%

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)-$148/mo
Homeowner / Hazard Insurance-$118/mo
Vacancy Reserve (5% of rent)-$112/mo
Repairs & Maintenance (10% of rent)-$225/mo
Property Management (8% of rent)-$180/mo
Total Pure Operating Expenses-$782/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,245/mo
Less: Operating Expenses-$782/mo
Net Operating Income (NOI)+$1,463/mo
Less: Debt Service (30yr @ 6.75%)-$2,101/mo
Net Cash Flow
$-639/mo
$-7,664/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.

1710 Clydeway Dr | Murfreesboro, TN | Haven AI Analysis | Haven by ScoutHavens