OFF_MARKETRisky Deal5 days on market

421 Alpine Dr

421 Alpine Dr, Smithville, TN 37166, Smithville, TN 37166
$359,000
Zestimate®:$295,000

Listing Price

Property image 1
421 Alpine Dr, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
5
Tax Assessed
$45k
Zestimate®
$295k
Market Rate
Lot Size
3,920 sqft
Rent Estimate
$1,277/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
3.3 mi away
5

Dekalb Middle School

6-8
5.7 mi away
6

De Kalb County High School

9-12
5.7 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
2.85%
Total ROI
20.8%
Cash Flow
$-1,009/mo
DSCR
0.46
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
2026-07-07Sold$295,000$349
2026-06-11Contingent$315,000$373
2026-05-31Price change$315,000$373
2026-05-22Price change$320,000$379
2026-05-13Price change$335,000$396
2026-04-21Price change$349,000$413
2026-04-11Listed for sale$359,000$425
2025-08-04Sold$169,900$201
2025-07-02Contingent$169,000$200
2025-07-01Listed for sale$169,000$200
2002-02-09Sold$15,000$18
2000-04-04Sold$10,750$13

Tax History

YearProperty TaxTax Assessment
2025$280.49$11,175
2024$280.49$11,175
2023$223.5$11,175
2022$193.42$11,175
2021$0$11,175
2020$200.67$9,450
2019$200.67$9,450
2018$173.27$9,450
2017$173$9,450
2016$173$9,450
2015$153.09$9,450
2014$186.3$11,500
2013$131.63$8,125
2011$131.63$8,125
2010$171.55$11,750
2009$171.55$11,750
2008$162.06$11,100
2007$168.73$9,925
2006$188.58$9,925
2005$149.87$9,925
2004$161.78$9,925
2003$119.4$7,325
2001$0$6,153
2000$0$24,612
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
845
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: $359,000Rent Basis: Observed Comp Model ($1,277/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $105/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.85%

NOI: $10,240/yr

Cash-on-Cash Yield
-14.7%

On $82,570 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+20.8%

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)-$25/mo
Homeowner / Hazard Insurance-$105/mo
Vacancy Reserve (5% of rent)-$64/mo
Repairs & Maintenance (10% of rent)-$128/mo
Property Management (8% of rent)-$102/mo
Total Pure Operating Expenses-$424/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,277/mo
Less: Operating Expenses-$424/mo
Net Operating Income (NOI)+$853/mo
Less: Debt Service (30yr @ 6.75%)-$1,863/mo
Net Cash Flow
$-1,009/mo
$-12,113/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.