OFF_MARKETRisky Deal55 days on market

2917 Obie Adcock Rd

2917 Obie Adcock Rd, Smithville, TN 37166, Smithville, TN 37166
$394,900
Zestimate®:$372,800

Listing Price

Property image 1
2917 Obie Adcock Rd, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
55
Tax Assessed
$198k
Zestimate®
$373k
Market Rate
Lot Size
24.38 acres
Rent Estimate
$1,766/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
8.3 mi away
5

Dekalb Middle School

6-8
10.9 mi away
6

De Kalb County High School

9-12
10.9 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
3.45%
Total ROI
33.8%
Cash Flow
$-915/mo
DSCR
0.55
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
2026-04-23Sold$370,000$214
2026-04-19Pending sale$394,900$229
2026-03-31Price change$394,900$229
2026-02-19Listed for sale$399,900$231
2026-01-25Listing removed$399,900$231
2025-12-30Listed for sale$399,900$231
2025-12-19Contingent$399,900$231
2025-10-14Listed for sale$399,900$231

Tax History

YearProperty TaxTax Assessment
2025$1,244.96$49,600
2024$1,244.96$49,600
2023$992$49,600
2022$858.48$49,600
2021$0$49,600
2020$797.91$37,575
2019$797.91$37,575
2018$688.94$37,575
2017$689$37,575
2016$689$37,575
2015$608.72$37,575
2014$583.61$36,025
2013$500.58$30,900
2011$500.58$30,900
2010$471.95$32,325
2009$471.95$32,325
2008$471.95$32,325
2007$404.18$23,775
2006$451.73$23,775
2005$359$23,775
2004$387.53$23,775
2003$345.97$21,225
2001$0$17,218
2000$0$68,872
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,728
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: $394,900Rent Basis: Observed Comp Model ($1,766/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $115/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.45%

NOI: $13,609/yr

Cash-on-Cash Yield
-12.1%

On $90,827 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.8%

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)-$111/mo
Homeowner / Hazard Insurance-$115/mo
Vacancy Reserve (5% of rent)-$88/mo
Repairs & Maintenance (10% of rent)-$177/mo
Property Management (8% of rent)-$141/mo
Total Pure Operating Expenses-$632/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,766/mo
Less: Operating Expenses-$632/mo
Net Operating Income (NOI)+$1,134/mo
Less: Debt Service (30yr @ 6.75%)-$2,049/mo
Net Cash Flow
$-915/mo
$-10,980/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.