OFF_MARKETRisky Deal13 days on market

778 Foster Rd

778 Foster Rd, Smithville, TN 37166, Smithville, TN 37166
$329,900
Zestimate®:$292,100

Listing Price

Property image 1
778 Foster Rd, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
13
Tax Assessed
$180k
Zestimate®
$292k
Market Rate
Lot Size
0.79 acres
Rent Estimate
$1,787/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
1.5 mi away
5

Dekalb Middle School

6-8
1.4 mi away
6

De Kalb County High School

9-12
1.4 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
4.28%
Total ROI
51.8%
Cash Flow
$-536/mo
DSCR
0.69
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$292,000$207
2026-06-27Pending sale$299,900$213
2026-06-20Price change$299,900$213
2026-05-29Price change$314,995$224
2026-05-22Price change$320,000$227
2026-04-30Price change$324,000$230
2026-04-02Listed for sale$329,900$234
2022-02-15Sold$277,200$197
2022-01-17Contingent$274,900$195
2022-01-12Listed for sale$274,900$195
2020-10-02Sold$179,900$128

Tax History

YearProperty TaxTax Assessment
2025$1,470.48$45,075
2024$1,470.48$45,075
2023$1,240.6$45,075
2022$1,119.26$45,075
2021$0$45,075
2020$153.39$5,075
2019$153.39$5,075
2018$125.99$5,075
2017$93$5,075
2016$126$5,075
2015$141.81$6,250
2014$102.11$4,500
2013$102.11$4,500
2011$102.11$4,500
2010$93.57$4,500
2009$93.57$4,500
2008$93.57$4,500
2007$77.35$3,250
2006$83.85$3,250
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,408
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: $329,900Rent Basis: Observed Comp Model ($1,787/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.28%

NOI: $14,104/yr

Cash-on-Cash Yield
-8.5%

On $75,877 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+51.8%

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)-$101/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$89/mo
Repairs & Maintenance (10% of rent)-$179/mo
Property Management (8% of rent)-$143/mo
Total Pure Operating Expenses-$612/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,787/mo
Less: Operating Expenses-$612/mo
Net Operating Income (NOI)+$1,175/mo
Less: Debt Service (30yr @ 6.75%)-$1,712/mo
Net Cash Flow
$-536/mo
$-6,437/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.