OFF_MARKETRisky Deal151 days on market

2301 Miranda Dr

2301 Miranda Dr, Murfreesboro, TN 37129, Murfreesboro, TN 37129
$409,999
Zestimate®:$382,500

Listing Price

Property image 1
2301 Miranda Dr, Murfreesboro, TN 37129
Loc: Murfreesboro, TN
Days Listed
151
Tax Assessed
$374k
Zestimate®
$383k
Market Rate
Lot Size
0.49 acres
Rent Estimate
$3,002/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

Blackman Elementary School

PK-5
1 mi away
8

Blackman Middle School

6-8
1.3 mi away
8

Blackman 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
5.80%
Total ROI
85.0%
Cash Flow
$-145/mo
DSCR
0.93
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
2026-05-18Sold$380,000$119
2026-03-25Pending sale$409,999$128
2026-03-25Contingent$409,999$128
2026-03-02Price change$409,999$128
2026-02-22Price change$414,999$130
2026-02-13Price change$429,999$135
2026-01-23Price change$449,999$141
2025-12-28Price change$479,999$150
2025-12-12Price change$514,999$161
2025-12-01Price change$524,999$164
2025-11-21Price change$529,999$166
2025-11-03Price change$534,999$167
2025-10-28Price change$539,999$169
2025-10-14Price change$555,000$174
2025-10-04Listed for sale$565,000$177
2023-11-27Sold$300,000$94

Tax History

YearProperty TaxTax Assessment
2025$1,755.19$93,550
2024$1,755.19$93,550
2023$1,755.19$93,550
2022$1,511.96$93,550
2021$1,446$65,175
2020$1,446$65,175
2019$1,368$65,175
2018$1,368$65,175
2017$1,335$49,825
2016$1,335$49,825
2015$1,335$49,825
2013$1,335$43,800
2012$1,081.86$43,800
2011$1,079.76$43,800
2010$1,079.76$43,800
2008$1,051.03$43,075
2007$1,051.03$43,075
2006$1,058.96$43,400
2005$1,063.8$37,993
2004$1,063.8$37,993
2002$1,063.8$37,993
2001$0$38,068
2000$0$128,384
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,195
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: $409,999Rent Basis: Observed Comp Model ($3,002/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $120/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.80%

NOI: $23,791/yr

Cash-on-Cash Yield
-1.8%

On $94,300 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+85.0%

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)-$209/mo
Homeowner / Hazard Insurance-$120/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$300/mo
Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$1,019/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,002/mo
Less: Operating Expenses-$1,019/mo
Net Operating Income (NOI)+$1,983/mo
Less: Debt Service (30yr @ 6.75%)-$2,127/mo
Net Cash Flow
$-145/mo
$-1,737/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.

2301 Miranda Dr | Murfreesboro, TN | Haven AI Analysis | Haven by ScoutHavens