OFF_MARKETNeutral Deal2 days on market

1113 Dunkirk Ln

1113 Dunkirk Ln, Murfreesboro, TN 37129, Murfreesboro, TN 37129
$495,000

Listing Price

Property image 1
1113 Dunkirk Ln, Murfreesboro, TN 37129
Loc: Murfreesboro, TN
Days Listed
2
Tax Assessed
$55k
Lot Size
10,019 sqft
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.

8

Erma Siegel Elementary School

PK-5
2 mi away
8

Siegel Middle School

6-8
1.8 mi away
7

Siegel High School

9-12
2 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
6.97%
Total ROI
110.3%
Cash Flow
$306/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

Price History

DateEventPricePrice/sqft
2026-04-10Sold$495,000$190
2026-03-06Contingent$495,000$190
2026-03-05Listed for sale$495,000$190
2026-02-25Listing removed$499,900$192
2025-10-06Price change$499,900$192
2025-09-07Price change$510,000$196
2025-08-05Price change$514,900$198
2025-07-25Listed for sale$519,900$199
2025-07-17Listing removed$519,900$199
2025-06-06Listed for sale$519,900$199
2022-10-20Sold$495,000$190
2022-09-25Contingent$495,000$190
2022-09-22Price change$495,000$190
2022-08-26Price change$515,000$198
2022-08-23Price change$519,900$199
2022-08-11Listed for sale$527,500$202
2022-08-10Listing removed$0
2022-08-05Price change$529,900$203
2022-07-28Listed for sale$539,900$207
2018-10-25Sold$313,265$120

Tax History

YearProperty TaxTax Assessment
2018$420$13,750
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,607
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: $495,000Rent Basis: Modeled Estimate ($3,960/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $144/mo
Haven ScoreNeutral
5/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.97%

NOI: $34,494/yr

Cash-on-Cash Yield
3.2%

On $113,850 invested

DSCR Ratio
1.12x

Tight qualification

5-Yr Leveraged ROI
+110.3%

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)-$31/mo
Homeowner / Hazard Insurance-$144/mo
Vacancy Reserve (5% of rent)-$198/mo
Repairs & Maintenance (10% of rent)-$396/mo
Property Management (8% of rent)-$317/mo
Total Pure Operating Expenses-$1,086/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,960/mo
Less: Operating Expenses-$1,086/mo
Net Operating Income (NOI)+$2,874/mo
Less: Debt Service (30yr @ 6.75%)-$2,568/mo
Net Cash Flow
$306/mo
$3,673/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Murfreesboro.