OFF_MARKETNeutral Deal1 days on market
3368 Eslin Ct Lot 12
3368 Eslin Ct Lot 12, Murfreesboro, TN 37130, Murfreesboro, TN 37130
3368 Eslin Ct Lot 12, Murfreesboro, TN 37130
Loc: Murfreesboro, TN
Days Listed
1
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
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
6.37%
Total ROI
97.4%
Cash Flow
$303/mo
DSCR
1.02
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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 ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.37%
NOI: $159,302/yr
Cash-on-Cash Yield
0.6%
On $575,000 invested
DSCR Ratio
1.02x
Tight qualification
5-Yr Leveraged ROI
+97.4%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.67% of basis)-$1,396/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-$6,725/mo
Net Investor Cash Flow
Gross Scheduled Rent+$20,000/mo
Less: Operating Expenses-$6,725/mo
Net Operating Income (NOI)+$13,275/mo
Less: Debt Service (30yr @ 6.75%)-$12,972/mo
Net Cash Flow
$303/mo
$3,638/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Murfreesboro.