OFF_MARKETRisky Deal28 days on market

245 Nadia Ln

245 Nadia Ln, Smithville, TN 37166, Smithville, TN 37166
$599,000
Zestimate®:$589,200

Listing Price

Property image 1
245 Nadia Ln, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
28
Tax Assessed
$228k
Zestimate®
$589k
Market Rate
Lot Size
0.71 acres
Rent Estimate
$1,830/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.

6

Northside Elementary School

2-5
4.6 mi away
5

Dekalb Middle School

6-8
6.2 mi away
6

De Kalb County High School

9-12
6.2 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
2.22%
Total ROI
7.1%
Cash Flow
$-2,001/mo
DSCR
0.36
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
2026-07-01Sold$589,000$353
2026-06-15Pending sale$599,000$359
2026-05-29Contingent$599,000$359
2026-03-18Listed for sale$599,000$359
2026-03-08Listing removed$599,000$359
2025-10-13Listed for sale$599,000$359
2025-10-07Listing removed$599,000$359
2025-07-14Listed for sale$599,000$359
2025-07-04Contingent$599,000$359
2025-05-20Listed for sale$599,000$359
2025-05-03Contingent$599,000$359
2025-04-12Listed for sale$599,000$359
2019-09-23Sold$358,900$215
2019-07-12Price change$319,000$191
2019-06-05Price change$389,000$233
2019-04-24Listed for sale$450,000$270
2005-08-04Sold$91,900$55

Tax History

YearProperty TaxTax Assessment
2025$2,284.1$91,000
2024$2,284.1$91,000
2023$1,820$91,000
2022$870.16$50,275
2021$0$50,275
2020$1,449.29$68,250
2019$1,449.29$68,250
2018$1,251.36$68,250
2017$1,251$68,250
2016$1,251$68,250
2015$1,105.65$68,250
2014$1,149.8$70,975
2013$1,149.8$70,975
2011$1,149.8$70,975
2010$1,005.21$68,850
2009$1,005.21$68,850
2008$1,005.21$68,850
2007$937.55$55,150
2006$1,047.85$55,150
2005$339.75$22,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,668
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: $599,000Rent Basis: Observed Comp Model ($1,830/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $175/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.22%

NOI: $13,285/yr

Cash-on-Cash Yield
-17.4%

On $137,770 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+7.1%

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)-$127/mo
Homeowner / Hazard Insurance-$175/mo
Vacancy Reserve (5% of rent)-$92/mo
Repairs & Maintenance (10% of rent)-$183/mo
Property Management (8% of rent)-$146/mo
Total Pure Operating Expenses-$723/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,830/mo
Less: Operating Expenses-$723/mo
Net Operating Income (NOI)+$1,107/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-2,001/mo
$-24,012/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.