OFF_MARKETRisky Deal211 days on market

135 Lakewood Cir

135 Lakewood Cir, Smithville, TN 37166, Smithville, TN 37166
$369,000
Zestimate®:$326,900

Listing Price

Property image 1
135 Lakewood Cir, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
211
Tax Assessed
$261k
Zestimate®
$327k
Market Rate
Lot Size
0.78 acres
Rent Estimate
$1,919/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
4 mi away
5

Dekalb Middle School

6-8
6.5 mi away
6

De Kalb County High School

9-12
6.5 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
3.98%
Total ROI
45.4%
Cash Flow
$-691/mo
DSCR
0.64
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
2026-05-15Sold$325,000$169
2026-04-19Contingent$369,000$192
2026-04-06Price change$369,000$192
2025-11-04Price change$389,000$202
2025-09-17Listed for sale$429,000$223
2015-04-22Listing removed$179,900$94
2015-02-13Price change$179,900$94
2015-01-09Price change$182,000$95
2014-12-06Price change$186,200$97
2014-08-07Listed for sale$189,900$99
2014-05-10Listing removed$225,000$117
2014-04-03Listed for sale$225,000$117
2012-09-02Listing removed$169,900$88
2012-08-19Price change$169,900$88
2012-08-11Price change$174,900$91
2012-06-26Listed for sale$184,900$96
2010-02-13Listing removed$214,000$111
2009-09-05Listed for sale$214,000$111
2008-05-19Listing removed$239,900$125
2008-04-26Listed for sale$239,900$125
2004-10-13Sold$7,000$4

Tax History

YearProperty TaxTax Assessment
2025$1,638.4$65,275
2024$1,638.4$65,275
2023$1,305.5$65,275
2022$1,129.78$65,275
2021$0$65,275
2020$1,106.87$52,125
2019$1,106.87$52,125
2018$955.71$52,125
2017$956$52,125
2016$956$52,125
2015$844.43$52,125
2014$940.82$58,075
2013$966.33$59,650
2011$966.33$59,650
2010$1,019.08$69,800
2009$1,011.78$69,300
2008$1,011.78$69,300
2007$1,059.1$62,300
2006$1,183.7$62,300
2005$26.43$1,750
2004$28.53$1,750
2003$28.53$1,750
2001$0$1,500
2000$0$6,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,924
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: $369,000Rent Basis: Observed Comp Model ($1,919/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $108/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.98%

NOI: $14,686/yr

Cash-on-Cash Yield
-9.8%

On $84,870 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.4%

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)-$146/mo
Homeowner / Hazard Insurance-$108/mo
Vacancy Reserve (5% of rent)-$96/mo
Repairs & Maintenance (10% of rent)-$192/mo
Property Management (8% of rent)-$154/mo
Total Pure Operating Expenses-$695/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,919/mo
Less: Operating Expenses-$695/mo
Net Operating Income (NOI)+$1,224/mo
Less: Debt Service (30yr @ 6.75%)-$1,915/mo
Net Cash Flow
$-691/mo
$-8,290/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.

135 Lakewood Cir | Smithville, TN | Haven AI Analysis | Haven by ScoutHavens