OFF_MARKETRisky Deal9 days on market

106 Daly Dr

106 Daly Dr, Murfreesboro, TN 37128, Murfreesboro, TN 37128
$370,000
Zestimate®:$373,200$3,200 Under Market

Listing Price

Property image 1
106 Daly Dr, Murfreesboro, TN 37128
Loc: Murfreesboro, TN
Days Listed
9
Tax Assessed
$258k
Zestimate®
$373k
1% Under Valued
Lot Size
0.45 acres
Rent Estimate
$2,345/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.

7

Barfield Elementary School

PK-5
0.3 mi away
7

Christiana Middle School

6-8
4 mi away
6

Riverdale 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
5.04%
Total ROI
68.4%
Cash Flow
$-366/mo
DSCR
0.81
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
2026-04-06Sold$370,000$288
2026-03-08Pending sale$370,000$288
2026-02-27Listed for sale$370,000$288
2024-11-01Sold$340,000$265
2024-10-30Pending sale$340,000$265
2003-05-12Sold$92,000$72
2001-01-12Sold$109,000$85

Tax History

YearProperty TaxTax Assessment
2025$1,211.09$64,550
2024$1,211.09$64,550
2023$1,211.09$64,550
2022$1,054.17$65,225
2021$1,033$46,525
2020$1,033$46,525
2019$977$46,525
2018$977$46,525
2017$835$31,150
2016$835$31,150
2015$835$31,150
2013$835$29,875
2012$737.91$29,875
2011$735.86$29,850
2010$735.86$29,850
2008$736.88$30,200
2007$736.88$30,200
2006$738.1$30,250
2005$709.13$25,326
2004$709.13$25,326
2002$709.13$25,326
2001$0$25,326
2000$0$95,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,283
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: $370,000Rent Basis: Observed Comp Model ($2,345/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $108/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.04%

NOI: $18,642/yr

Cash-on-Cash Yield
-5.2%

On $85,100 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.4%

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)-$144/mo
Homeowner / Hazard Insurance-$108/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$235/mo
Property Management (8% of rent)-$188/mo
Total Pure Operating Expenses-$792/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,345/mo
Less: Operating Expenses-$792/mo
Net Operating Income (NOI)+$1,553/mo
Less: Debt Service (30yr @ 6.75%)-$1,920/mo
Net Cash Flow
$-366/mo
$-4,396/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.