OFF_MARKETNeutral Deal5 days on market

1055 Hunters Landing Ln

1055 Hunters Landing Ln, Smithville, TN 37166, Smithville, TN 37166
$1,169,900

Listing Price

Property image 1
1055 Hunters Landing Ln, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
5
Tax Assessed
$575k
Lot Size
2.31 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
3.4 mi away
5

Dekalb Middle School

6-8
3 mi away
6

De Kalb County High School

9-12
3 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
6.71%
Total ROI
104.8%
Cash Flow
$474/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
2026-04-10Listed for sale$1,169,900$285
2025-11-06Listing removed$1,189,900$290
2025-05-23Listed for sale$1,189,900$290
2020-09-14Sold$75,000$18
2020-01-21Sold$32,000$8
2010-03-11Sold$61,500$15
2009-07-09Sold$40,000$10

Tax History

YearProperty TaxTax Assessment
2025$3,605.62$143,650
2024$3,605.62$143,650
2023$2,418$120,900
2022$151.88$8,775
2021$0$8,775
2020$177.31$8,350
2019$177.31$8,350
2018$153.1$8,350
2017$153$8,350
2016$153$8,350
2015$135.27$8,350
2014$364.91$22,525
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
4,102
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: $1,169,900Rent Basis: Modeled Estimate ($9,359/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $341/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.71%

NOI: $78,535/yr

Cash-on-Cash Yield
2.1%

On $269,077 invested

DSCR Ratio
1.08x

Tight qualification

5-Yr Leveraged ROI
+104.8%

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)-$321/mo
Homeowner / Hazard Insurance-$341/mo
Vacancy Reserve (5% of rent)-$468/mo
Repairs & Maintenance (10% of rent)-$936/mo
Property Management (8% of rent)-$749/mo
Total Pure Operating Expenses-$2,814/mo
Net Investor Cash Flow
Gross Scheduled Rent+$9,359/mo
Less: Operating Expenses-$2,814/mo
Net Operating Income (NOI)+$6,545/mo
Less: Debt Service (30yr @ 6.75%)-$6,070/mo
Net Cash Flow
$474/mo
$5,691/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.