OFF_MARKETRisky Deal15 days on market

262 Herman Rd

262 Herman Rd, Smithville, TN 37166, Smithville, TN 37166
$339,000
Zestimate®:$340,100$1,100 Under Market

Listing Price

Property image 1
262 Herman Rd, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
15
Tax Assessed
$168k
Zestimate®
$340k
0% Under Valued
Lot Size
2.15 acres
Rent Estimate
$1,817/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
6 mi away
5

Dekalb Middle School

6-8
5.8 mi away
6

De Kalb County High School

9-12
5.8 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
4.27%
Total ROI
51.6%
Cash Flow
$-553/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
2026-06-02Sold$339,000$258
2026-05-02Contingent$339,000$258
2026-03-31Listed for sale$339,000$258
2023-12-22Sold$272,500$207
2023-12-04Contingent$279,900$213
2023-12-03Price change$279,900$213
2023-10-19Listed for sale$294,900$224
2023-05-15Sold$50,000$38

Tax History

YearProperty TaxTax Assessment
2025$1,051.06$41,875
2024$1,051.06$41,875
2023$837.5$41,875
2022$779.73$45,050
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,314
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: $339,000Rent Basis: Observed Comp Model ($1,817/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.27%

NOI: $14,467/yr

Cash-on-Cash Yield
-8.5%

On $77,970 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+51.6%

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)-$94/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$91/mo
Repairs & Maintenance (10% of rent)-$182/mo
Property Management (8% of rent)-$145/mo
Total Pure Operating Expenses-$611/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,817/mo
Less: Operating Expenses-$611/mo
Net Operating Income (NOI)+$1,206/mo
Less: Debt Service (30yr @ 6.75%)-$1,759/mo
Net Cash Flow
$-553/mo
$-6,641/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.

262 Herman Rd | Smithville, TN | Haven AI Analysis | Haven by ScoutHavens