OFF_MARKETNeutral Deal236 days on market

4445 Hurricane Ridge Rd

4445 Hurricane Ridge Rd, Smithville, TN 37166, Smithville, TN 37166
$879,000
Zestimate®:$825,000

Listing Price

Property image 1
4445 Hurricane Ridge Rd, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
236
Tax Assessed
$443k
Zestimate®
$825k
Market Rate
Lot Size
5.00 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.

6

Northside Elementary School

2-5
4.7 mi away
5

Dekalb Middle School

6-8
4.2 mi away
6

De Kalb County High School

9-12
4.2 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
6.70%
Total ROI
104.6%
Cash Flow
$350/mo
DSCR
1.08
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
2026-07-31Sold$825,000$146
2026-03-10Pending sale$879,000$156
2026-01-21Price change$879,000$156
2025-12-08Price change$905,000$161
2025-10-01Price change$965,000$171
2025-09-09Price change$1,125,000$200
2025-08-12Listed for sale$1,235,000$219

Tax History

YearProperty TaxTax Assessment
2025$2,782.34$110,850
2024$2,782.34$110,850
2023$2,217$110,850
2022$1,918.59$110,850
2021$0$110,850
2020$1,974.32$92,975
2019$1,974.32$92,975
2018$1,704.7$92,975
2017$1,705$92,975
2016$1,705$92,975
2015$1,506.2$92,975
2014$1,784.84$110,175
2013$1,784.84$110,175
2011$1,741.1$107,475
2010$1,539.21$105,425
2009$1,539.21$105,425
2008$1,539.21$105,425
2007$66.3$3,900
2006$74.1$3,900
2003$306.03$18,775
2001$0$14,643
2000$0$149,883
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
0
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: $879,000Rent Basis: Modeled Estimate ($7,032/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $256/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.70%

NOI: $58,933/yr

Cash-on-Cash Yield
2.1%

On $202,170 invested

DSCR Ratio
1.08x

Tight qualification

5-Yr Leveraged ROI
+104.6%

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)-$248/mo
Homeowner / Hazard Insurance-$256/mo
Vacancy Reserve (5% of rent)-$352/mo
Repairs & Maintenance (10% of rent)-$703/mo
Property Management (8% of rent)-$563/mo
Total Pure Operating Expenses-$2,121/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,032/mo
Less: Operating Expenses-$2,121/mo
Net Operating Income (NOI)+$4,911/mo
Less: Debt Service (30yr @ 6.75%)-$4,561/mo
Net Cash Flow
$350/mo
$4,202/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.