OFF_MARKETNeutral Deal153 days on market

1050 Pine Creek Falls Rd

1050 Pine Creek Falls Rd, Smithville, TN 37166, Smithville, TN 37166
$6,499,000
Zestimate®:$6,427,300

Listing Price

Property image 1
1050 Pine Creek Falls Rd, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
153
Tax Assessed
$4168k
Zestimate®
$6427k
Market Rate
Lot Size
201.00 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.

N/A

Smithville Elementary School

PK-2
3.3 mi away
5

Dekalb Middle School

6-8
3.3 mi away
6

De Kalb County High School

9-12
3.3 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
6.61%
Total ROI
102.6%
Cash Flow
$2,089/mo
DSCR
1.06
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
2026-06-24Sold$6,425,100$746
2026-06-07Pending sale$0
2026-04-30Price change$0
2025-11-13Price change$6,499,000$754
2025-10-23Price change$6,499,900$754
2025-09-16Price change$7,500,000$871
2025-07-07Price change$7,900,000$917
2025-05-13Price change$8,500,000$987
2025-03-11Price change$9,500,000$1,103
2024-11-06Listed for sale$12,500,000$1,451
2021-12-30Listing removed$0
2021-10-08Listed for sale$11,900,000$1,381
2021-01-20Listing removed$0
2020-05-29Listed for sale$11,900,000$1,381
2009-11-24Sold$97,000$11

Tax History

YearProperty TaxTax Assessment
2025$24,111.69$960,625
2024$24,111.69$960,625
2023$19,212.5$960,625
2022$16,626.5$960,625
2021$0$960,625
2020$18,755.28$883,225
2019$18,755.28$883,225
2018$16,193.93$883,225
2017$16,194$883,225
2016$3,662$199,725
2015$3,235.55$199,725
2014$3,857.63$238,125
2013$3,857.63$238,125
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
8
Sq Ft
8,615
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: $6,499,000Rent Basis: Modeled Estimate ($51,992/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $1,896/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.61%

NOI: $429,726/yr

Cash-on-Cash Yield
1.7%

On $1,494,770 invested

DSCR Ratio
1.06x

Tight qualification

5-Yr Leveraged ROI
+102.6%

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)-$2,327/mo
Homeowner / Hazard Insurance-$1,896/mo
Vacancy Reserve (5% of rent)-$2,600/mo
Repairs & Maintenance (10% of rent)-$5,199/mo
Property Management (8% of rent)-$4,159/mo
Total Pure Operating Expenses-$16,181/mo
Net Investor Cash Flow
Gross Scheduled Rent+$51,992/mo
Less: Operating Expenses-$16,181/mo
Net Operating Income (NOI)+$35,811/mo
Less: Debt Service (30yr @ 6.75%)-$33,722/mo
Net Cash Flow
$2,089/mo
$25,064/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.