OFF_MARKETExcellent Deal13 days on market

195 Coventry Way

195 Coventry Way, Smithville, TN 37166, Smithville, TN 37166
$859,000

Listing Price

Property image 1
195 Coventry Way, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
13
Tax Assessed
$314k
Lot Size
0.51 acres
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
3.9 mi away
5

Dekalb Middle School

6-8
5.5 mi away
6

De Kalb County High School

9-12
5.5 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
8.06%
Total ROI
30.0%
Cash Flow
$1,427/mo
DSCR
1.33
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
2026-08-21Contingent$859,000$334
2026-06-23Price change$859,000$334
2026-04-30Price change$895,000$348
2026-04-19Listed for sale$915,000$356
2009-12-23Sold$105,000$41
2008-12-30Sold$93,624$36

Tax History

YearProperty TaxTax Assessment
2025$1,972.86$78,600
2024$1,972.86$78,600
2023$1,572$78,600
2022$1,360.41$78,600
2021$0$78,600
2020$1,732.25$81,575
2019$1,732.25$81,575
2018$572.97$31,250
2017$573$31,250
2016$573$31,250
2015$506.25$31,250
2014$506.25$31,250
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,569
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: $859,000Rent Basis: Modeled Estimate ($6,872/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $251/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.80%

NOI: $58,379/yr

Cash-on-Cash Yield
2.5%

On $197,570 invested

DSCR Ratio
1.09x

Tight qualification

5-Yr Leveraged ROI
+106.6%

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)-$176/mo
Homeowner / Hazard Insurance-$251/mo
Vacancy Reserve (5% of rent)-$344/mo
Repairs & Maintenance (10% of rent)-$687/mo
Property Management (8% of rent)-$550/mo
Total Pure Operating Expenses-$2,007/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,872/mo
Less: Operating Expenses-$2,007/mo
Net Operating Income (NOI)+$4,865/mo
Less: Debt Service (30yr @ 6.75%)-$4,457/mo
Net Cash Flow
$408/mo
$4,893/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.