OFF_MARKETRisky Deal1 days on market

1815 Thompson Rd

1815 Thompson Rd, Murfreesboro, TN 37128, Murfreesboro, TN 37128
$350,000
Zestimate®:$340,400

Listing Price

Property image 1
1815 Thompson Rd, Murfreesboro, TN 37128
Loc: Murfreesboro, TN
Days Listed
1
Tax Assessed
$213k
Zestimate®
$340k
Market Rate
Lot Size
0.62 acres
Rent Estimate
$1,909/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

Rockvale Elementary School

PK-5
1.8 mi away
9

Rockvale Middle School

6-8
1.5 mi away
8

Rockvale 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
4.28%
Total ROI
51.9%
Cash Flow
$-567/mo
DSCR
0.69
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
2026-09-13Listing removed$340,000$306
2026-07-22Listed for sale$340,000$306
2026-07-12Contingent$340,000$306
2026-05-17Price change$340,000$306
2026-04-09Price change$345,000$311
2026-03-03Listed for sale$350,000$315
2026-02-02Listing removed$350,000$315
2025-11-29Listed for sale$350,000$315
2022-07-29Sold$330,000$297
2022-07-10Pending sale$329,900$297
2022-07-05Price change$329,900$297
2022-06-30Listed for sale$344,000$310
2013-08-20Sold$99,750$90
2013-07-27Listed for sale$99,000$89
2013-05-10Sold$90,100$81
2012-01-19Sold$104,000$94
2011-10-27Listed for sale$108,700$98
2008-05-27Sold$85,000$77
2007-09-27Sold$84,497$76
2003-06-23Sold$90,000$81
2001-01-11Sold$78,839$71
1997-07-03Sold$74,900$67

Tax History

YearProperty TaxTax Assessment
2025$999.55$53,275
2024$999.55$53,275
2023$1,006.58$53,650
2022$867.09$53,650
2021$836$37,650
2020$836$37,650
2019$790$37,650
2018$790$37,650
2017$691$25,800
2016$691$25,800
2015$691$25,800
2013$691$26,175
2012$646.52$26,175
2011$645.27$26,175
2010$645.27$26,175
2008$598.41$24,525
2007$598.41$24,525
2006$599.02$24,550
2005$584.05$20,859
2004$584.05$20,859
2002$584.05$20,859
2001$0$20,859
2000$0$77,425
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,160
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: $350,000Rent Basis: Observed Comp Model ($1,909/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $102/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.28%

NOI: $14,987/yr

Cash-on-Cash Yield
-8.5%

On $80,500 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+51.9%

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)-$119/mo
Homeowner / Hazard Insurance-$102/mo
Vacancy Reserve (5% of rent)-$95/mo
Repairs & Maintenance (10% of rent)-$191/mo
Property Management (8% of rent)-$153/mo
Total Pure Operating Expenses-$660/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,909/mo
Less: Operating Expenses-$660/mo
Net Operating Income (NOI)+$1,249/mo
Less: Debt Service (30yr @ 6.75%)-$1,816/mo
Net Cash Flow
$-567/mo
$-6,806/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.

1815 Thompson Rd | Murfreesboro, TN | Haven AI Analysis | Haven by ScoutHavens