OFF_MARKETRisky Deal95 days on market

838 Old West Point Rd

838 Old West Point Rd, Smithville, TN 37166, Smithville, TN 37166
$384,900
Zestimate®:$336,900

Listing Price

Property image 1
838 Old West Point Rd, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
95
Tax Assessed
$268k
Zestimate®
$337k
Market Rate
Lot Size
1.54 acres
Rent Estimate
$2,180/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
4.7 mi away
5

Dekalb Middle School

6-8
7.2 mi away
6

De Kalb County High School

9-12
7.2 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
4.42%
Total ROI
54.9%
Cash Flow
$-580/mo
DSCR
0.71
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
2026-06-26Sold$320,000$154
2026-06-13Listed for sale$350,000$168
2026-04-27Listing removed$383,900$185
2026-04-23Price change$383,900$185
2026-04-15Price change$384,900$185
2026-04-09Price change$387,900$186
2026-03-27Price change$388,900$187
2026-03-23Price change$389,900$187
2026-02-26Listed for sale$395,000$190
2026-02-05Contingent$399,900$192
2026-02-01Listed for sale$399,900$192
2026-01-14Listing removed$399,900$192
2026-01-10Listed for sale$399,900$192
2025-12-26Listing removed$399,900$192
2025-12-10Price change$399,900$192
2025-10-16Listed for sale$415,000$200
2025-09-20Listing removed$0
2025-07-25Listed for sale$399,900$192
2025-07-23Listing removed$434,900$209
2025-07-13Price change$434,900$209
2025-04-14Price change$444,900$214
2025-01-29Listed for sale$449,900$216

Tax History

YearProperty TaxTax Assessment
2025$1,679.19$66,900
2024$1,679.19$66,900
2023$1,338$66,900
2022$60.58$3,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,080
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: $384,900Rent Basis: Observed Comp Model ($2,180/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $112/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.42%

NOI: $17,006/yr

Cash-on-Cash Yield
-7.9%

On $88,527 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+54.9%

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)-$149/mo
Homeowner / Hazard Insurance-$112/mo
Vacancy Reserve (5% of rent)-$109/mo
Repairs & Maintenance (10% of rent)-$218/mo
Property Management (8% of rent)-$174/mo
Total Pure Operating Expenses-$763/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,180/mo
Less: Operating Expenses-$763/mo
Net Operating Income (NOI)+$1,417/mo
Less: Debt Service (30yr @ 6.75%)-$1,997/mo
Net Cash Flow
$-580/mo
$-6,960/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.