OFF_MARKETRisky Deal0 days on market

189 Red Jacket Trce

189 Red Jacket Trce, Murfreesboro, TN 37127, Murfreesboro, TN 37127
$429,999
Zestimate®:$429,600

Listing Price

Property image 1
189 Red Jacket Trce, Murfreesboro, TN 37127
Loc: Murfreesboro, TN
Days Listed
0
Tax Assessed
$371k
Zestimate®
$430k
Market Rate
Lot Size
10,454 sqft
Rent Estimate
$2,455/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
2.5 mi away
N/A

Westbrooks - Woods Academy

6-12
3.5 mi away
N/A

Rutherford County Adult High School

9-12
1.8 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
4.35%
Total ROI
53.4%
Cash Flow
$-673/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
2026-06-18Sold$429,999$183
2026-03-11Pending sale$429,999$183
2026-03-04Listed for sale$429,999$183
2025-07-28Listing removed$449,990$191
2025-06-16Price change$449,990$191
2025-04-03Price change$469,900$200
2025-03-04Listed for sale$499,900$212
2023-09-15Listing removed$0
2023-09-07Listed for rent$2,495$1
2023-02-02Listing removed$0
2022-12-13Price change$2,495$1
2022-12-08Listed for rent$2,795$1
2021-07-20Listing removed$0
2021-07-14Listed for rent$2,495$1
2021-03-31Sold$330,000$140
2018-09-11Sold$275,000$117
2018-07-20Pending sale$275,000$117
2018-07-12Price change$275,000$117
2018-06-27Listed for sale$279,900$119
2009-05-02Listing removed$219,900$93
2008-09-21Listed for sale$219,900$93

Tax History

YearProperty TaxTax Assessment
2025$2,622.3$92,700
2024$2,622.3$92,700
2023$2,622.3$92,700
2022$2,381.28$92,700
2021$2,303$65,625
2020$2,303$65,625
2019$1,401$65,625
2018$2,035$66,750
2017$1,991$51,225
2016$1,991$51,225
2015$1,991$51,225
2013$1,991$51,100
2012$1,911.14$51,100
2011$1,735.14$46,450
2010$1,735.14$46,450
2008$1,911$49,675
2007$1,902.34$49,450
2006$1,903.3$49,475
2005$1,848.41$40,894
2004$1,848.41$40,894
2002$327.7$7,250
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,355
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: $429,999Rent Basis: Observed Comp Model ($2,455/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $125/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.35%

NOI: $18,700/yr

Cash-on-Cash Yield
-8.2%

On $98,900 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.4%

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)-$207/mo
Homeowner / Hazard Insurance-$125/mo
Vacancy Reserve (5% of rent)-$123/mo
Repairs & Maintenance (10% of rent)-$246/mo
Property Management (8% of rent)-$196/mo
Total Pure Operating Expenses-$897/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,455/mo
Less: Operating Expenses-$897/mo
Net Operating Income (NOI)+$1,558/mo
Less: Debt Service (30yr @ 6.75%)-$2,231/mo
Net Cash Flow
$-673/mo
$-8,074/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.