OFF_MARKETNeutral Deal6 days on market

350 Blue Moon Rdg

350 Blue Moon Rdg, Smithville, TN 37166, Smithville, TN 37166
$874,900

Listing Price

Property image 1
350 Blue Moon Rdg, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
6
Tax Assessed
$406k
Lot Size
0.29 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
3.6 mi away
5

Dekalb Middle School

6-8
3.9 mi away
6

De Kalb County High School

9-12
3.9 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
6.73%
Total ROI
105.2%
Cash Flow
$368/mo
DSCR
1.08
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
2026-04-09Listed for sale$874,900$352
2025-12-11Listing removed$0
2025-11-08Listed for sale$890,000$358
2013-05-16Sold$240,000$97

Tax History

YearProperty TaxTax Assessment
2025$2,545.14$101,400
2024$2,545.14$101,400
2023$2,028$101,400
2022$744.24$43,000
2021$0$43,000
2020$735.79$34,650
2019$735.79$34,650
2018$635.31$34,650
2017$635$34,650
2016$635$34,650
2015$561.33$34,650
2014$529.74$32,700
2013$529.74$32,700
2010$38.33$2,625
2009$38.33$2,625
2008$38.33$2,625
2007$37.4$2,200
2006$41.8$2,200
2005$33.22$2,200
2004$35.86$2,200
2003$72.94$4,475
2001$0$3,750
2000$0$15,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
2,483
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: $874,900Rent Basis: Modeled Estimate ($6,999/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $255/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.73%

NOI: $58,893/yr

Cash-on-Cash Yield
2.2%

On $201,227 invested

DSCR Ratio
1.08x

Tight qualification

5-Yr Leveraged ROI
+105.2%

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)-$226/mo
Homeowner / Hazard Insurance-$255/mo
Vacancy Reserve (5% of rent)-$350/mo
Repairs & Maintenance (10% of rent)-$700/mo
Property Management (8% of rent)-$560/mo
Total Pure Operating Expenses-$2,091/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,999/mo
Less: Operating Expenses-$2,091/mo
Net Operating Income (NOI)+$4,908/mo
Less: Debt Service (30yr @ 6.75%)-$4,540/mo
Net Cash Flow
$368/mo
$4,417/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.