OFF_MARKETRisky Deal1 days on market

190 Hooper Rd

190 Hooper Rd, Smithville, TN 37166, Smithville, TN 37166
$410,999
Zestimate®:$389,000

Listing Price

Property image 1
190 Hooper Rd, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
1
Tax Assessed
$198k
Zestimate®
$389k
Market Rate
Lot Size
1.03 acres
Rent Estimate
$1,875/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.

N/A

Smithville Elementary School

PK-2
2.4 mi away
5

Dekalb Middle School

6-8
5 mi away
6

De Kalb County High School

9-12
5 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
3.54%
Total ROI
35.8%
Cash Flow
$-919/mo
DSCR
0.57
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
2026-09-11Listing removed$397,499$233
2026-08-03Price change$397,499$233
2026-05-26Price change$399,999$235
2026-05-02Price change$405,999$238
2026-04-14Listed for sale$410,999$241
2018-11-09Sold$175,000$103
2018-10-12Price change$189,000$111
2018-10-07Listed for sale$180,000$106
2016-06-28Sold$127,900$75
2016-01-13Listing removed$0
2016-01-07Price change$52,500$31
2015-12-24Listed for sale$0

Tax History

YearProperty TaxTax Assessment
2025$1,243.71$49,550
2024$1,243.71$49,550
2023$991$49,550
2022$857.61$49,550
2021$0$49,550
2020$759.15$35,750
2019$759.15$35,750
2018$655.48$35,750
2017$655$35,750
2016$655$35,750
2015$579.15$35,750
2014$578.34$35,700
2013$578.34$35,700
2011$578.34$35,700
2010$535.09$36,650
2009$535.09$36,650
2008$535.09$36,650
2007$547.4$32,200
2006$611.8$32,200
2005$486.22$32,200
2004$524.86$32,200
2003$497.97$30,550
2001$0$27,430
2000$0$109,719
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,868
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: $410,999Rent Basis: Observed Comp Model ($1,875/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $120/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.54%

NOI: $14,557/yr

Cash-on-Cash Yield
-11.7%

On $94,530 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.8%

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)-$111/mo
Homeowner / Hazard Insurance-$120/mo
Vacancy Reserve (5% of rent)-$94/mo
Repairs & Maintenance (10% of rent)-$188/mo
Property Management (8% of rent)-$150/mo
Total Pure Operating Expenses-$662/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,875/mo
Less: Operating Expenses-$662/mo
Net Operating Income (NOI)+$1,213/mo
Less: Debt Service (30yr @ 6.75%)-$2,133/mo
Net Cash Flow
$-919/mo
$-11,034/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.