Back to Dashboard

OFF_MARKETGood Deal1 days on market

3372 Eslin Ct

3372 Eslin Ct, Murfreesboro, TN 37130, Murfreesboro, TN 37130

$2,500,000

Listing Price

Log in to unlock AI Insights

Property image 1

3372 Eslin Ct, Murfreesboro, TN 37130

Loc: Murfreesboro, TN

Days Listed

1

Tax Assessed

$150k

Lot Size

0.89 acres

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.

9

Lascassas Elementary School

PK-5

3.5 mi away

8

Oakland Middle School

6-8

1.5 mi away

8

Oakland High School

9-12

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

7.00%

Total ROI

111.1%

Cash Flow

$1,615/mo

DSCR

1.12

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

Tax History

Year	Property Tax	Tax Assessment
2025	$703.58	$37,500

Getzels Group

Haven Team

CalRE #01884947

Property Specs

Beds

5

Baths

6

Sq Ft

4,950

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: $2,500,000Rent Basis: Modeled Estimate ($20,000/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $729/mo

Haven ScoreGood

6/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

7.00%

NOI: $175,047/yr

Cash-on-Cash Yield

3.4%

On $575,000 invested

DSCR Ratio

1.12x

Tight qualification

5-Yr Leveraged ROI

+111.1%

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)-$84/mo

Homeowner / Hazard Insurance-$729/mo

Vacancy Reserve (5% of rent)-$1,000/mo

Repairs & Maintenance (10% of rent)-$2,000/mo

Property Management (8% of rent)-$1,600/mo

Total Pure Operating Expenses-$5,413/mo

Net Investor Cash Flow

Gross Scheduled Rent+$20,000/mo

Less: Operating Expenses-$5,413/mo

Net Operating Income (NOI)+$14,587/mo

Less: Debt Service (30yr @ 6.75%)-$12,972/mo

Net Cash Flow

$1,615/mo

$19,383/year

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

Loan qualification

Rental Cash Flow

6-month reserves

10-year compounding

Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.