FOR_SALEExcellent Deal6 days on market

1407 Lakeside Dr

1407 Lakeside Dr, Smithville, TN 37166, Smithville, TN 37166
$375,000

Listing Price

Property image 1
1407 Lakeside Dr, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
6
Tax Assessed
$89k
Lot Size
7,841 sqft
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 mi away
5

Dekalb Middle School

6-8
6 mi away
6

De Kalb County High School

9-12
6 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
8.03%
Total ROI
29.8%
Cash Flow
$615/mo
DSCR
1.32
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
2026-09-13Listed for sale$375,000$319
2026-09-13Listing removed$389,000$331
2026-09-05Price change$389,000$331
2026-08-28Price change$394,000$335
2026-07-18Price change$399,000$340
2026-07-15Listed for sale$409,900$349
2026-07-06Listing removed$409,900$349
2026-07-05Price change$409,900$349
2026-05-11Price change$419,000$357
2026-04-09Listed for sale$420,000$357
2023-11-17Sold$396,510$337
2023-10-23Contingent$399,900$340
2023-10-18Listed for sale$399,900$340
2023-10-14Contingent$399,900$340
2023-10-13Listed for sale$399,900$340
2021-04-29Sold$277,000$236
2021-03-28Contingent$254,000$216
2021-03-24Listed for sale$254,000$216
2017-09-07Sold$135,700$115
2016-03-03Sold$55,000$47

Tax History

YearProperty TaxTax Assessment
2025$894.56$35,640
2024$894.56$35,640
2023$712.8$35,640
2022$616.86$35,640
2021$0$22,275
2020$318.53$15,000
2019$318.53$15,000
2018$275.03$15,000
2017$275$15,000
2016$275$15,000
2015$243$15,000
2014$257.58$15,900
2013$257.58$15,900
2011$257.58$15,900
2010$306.97$21,025
2009$306.97$21,025
2008$306.97$21,025
2007$320.03$18,825
2006$357.68$18,825
2005$284.26$18,825
2004$306.85$18,825
2003$243.69$14,950
2001$0$12,533
2000$0$50,130
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,175
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: $375,000Rent Basis: Modeled Estimate ($3,000/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $109/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.88%

NOI: $25,815/yr

Cash-on-Cash Yield
2.9%

On $86,250 invested

DSCR Ratio
1.11x

Tight qualification

5-Yr Leveraged ROI
+108.5%

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)-$50/mo
Homeowner / Hazard Insurance-$109/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$300/mo
Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$849/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,000/mo
Less: Operating Expenses-$849/mo
Net Operating Income (NOI)+$2,151/mo
Less: Debt Service (30yr @ 6.75%)-$1,946/mo
Net Cash Flow
$205/mo
$2,465/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.

1407 Lakeside Dr | Smithville, TN | Haven AI Analysis | Haven by ScoutHavens