FOR_SALEExcellent Deal35 days on market

415 Allen Ferry Rd

415 Allen Ferry Rd, Smithville, TN 37166, Smithville, TN 37166
$339,900

Listing Price

Property image 1
415 Allen Ferry Rd, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
35
Tax Assessed
$141k
Lot Size
1.18 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
2.5 mi away
5

Dekalb Middle School

6-8
0.2 mi away
6

De Kalb County High School

9-12
0.2 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
7.79%
Total ROI
28.6%
Cash Flow
$488/mo
DSCR
1.28
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
2026-08-28Price change$339,900$128
2026-07-18Price change$359,900$135
2026-03-12Listed for sale$369,000$138
2025-12-12Listing removed$369,000$138
2025-10-24Listed for sale$369,000$138
2021-03-24Listing removed$0
2019-05-07Listing removed$215,950$81
2019-02-07Listed for sale$215,950$81
2016-03-13Listing removed$199,950$75
2015-12-06Price change$199,950$75
2015-11-28Listed for sale$175,000$66

Tax History

YearProperty TaxTax Assessment
2025$883.52$35,200
2024$883.52$35,200
2023$704$35,200
2022$609.24$35,200
2021$0$35,200
2020$478.32$22,525
2019$478.32$22,525
2018$413$22,525
2017$413$22,525
2016$429$23,400
2015$379.08$23,400
2014$430.52$26,575
2013$430.52$26,575
2011$430.52$26,575
2010$414.28$28,375
2009$414.28$28,375
2008$414.28$28,375
2007$423.3$24,900
2006$473.1$24,900
2005$375.99$24,900
2004$405.87$24,900
2003$385.5$23,650
2001$0$6,132
2000$0$19,462
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
2
Sq Ft
2,665
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: $339,900Rent Basis: Modeled Estimate ($2,719/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.76%

NOI: $22,980/yr

Cash-on-Cash Yield
2.3%

On $78,177 invested

DSCR Ratio
1.09x

Tight qualification

5-Yr Leveraged ROI
+105.8%

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)-$79/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$136/mo
Repairs & Maintenance (10% of rent)-$272/mo
Property Management (8% of rent)-$218/mo
Total Pure Operating Expenses-$804/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,719/mo
Less: Operating Expenses-$804/mo
Net Operating Income (NOI)+$1,915/mo
Less: Debt Service (30yr @ 6.75%)-$1,764/mo
Net Cash Flow
$151/mo
$1,816/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.