OFF_MARKETNeutral Deal13 days on market

1921 Fairhaven Ln

1921 Fairhaven Ln, Murfreesboro, TN 37128, Murfreesboro, TN 37128
$949,900

Listing Price

Property image 1
1921 Fairhaven Ln, Murfreesboro, TN 37128
Loc: Murfreesboro, TN
Days Listed
13
Tax Assessed
$380k
Lot Size
0.32 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.

6

Salem Elementary School

PK-6
2.2 mi away
8

Blackman Middle School

6-8
2.1 mi away
8

Blackman High School

9-12
2.4 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
6.77%
Total ROI
106.1%
Cash Flow
$434/mo
DSCR
1.09
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
2026-04-07Sold$949,900$315
2026-03-06Pending sale$949,900$315
2026-03-04Listed for sale$949,900$315
2020-05-26Sold$493,000$163
2020-04-21Listed for sale$509,900$169
2018-03-09Sold$462,370$153

Tax History

YearProperty TaxTax Assessment
2018$2,893$94,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,020
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: $949,900Rent Basis: Modeled Estimate ($7,599/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $277/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.77%

NOI: $64,347/yr

Cash-on-Cash Yield
2.4%

On $218,477 invested

DSCR Ratio
1.09x

Tight qualification

5-Yr Leveraged ROI
+106.1%

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)-$212/mo
Homeowner / Hazard Insurance-$277/mo
Vacancy Reserve (5% of rent)-$380/mo
Repairs & Maintenance (10% of rent)-$760/mo
Property Management (8% of rent)-$608/mo
Total Pure Operating Expenses-$2,237/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,599/mo
Less: Operating Expenses-$2,237/mo
Net Operating Income (NOI)+$5,362/mo
Less: Debt Service (30yr @ 6.75%)-$4,929/mo
Net Cash Flow
$433/mo
$5,202/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.