OFF_MARKETRisky Deal90 days on market

235 Rye Hobbs Hollow Rd

235 Rye Hobbs Hollow Rd, Smithville, TN 37166, Smithville, TN 37166
$264,000
Zestimate®:$217,300

Listing Price

Property image 1
235 Rye Hobbs Hollow Rd, Smithville, TN 37166
Loc: Smithville, TN
Days Listed
90
Tax Assessed
$72k
Zestimate®
$217k
Market Rate
Lot Size
10,454 sqft
Rent Estimate
$1,223/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.

6

Northside Elementary School

2-5
2.5 mi away
5

Dekalb Middle School

6-8
2.2 mi away
6

De Kalb County High School

9-12
2.2 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
3.64%
Total ROI
38.0%
Cash Flow
$-569/mo
DSCR
0.58
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
2026-07-02Sold$217,250
2026-06-11Pending sale$0
2026-04-25Listing removed$264,000
2026-01-15Listed for sale$264,000
2026-01-03Listing removed$269,000
2025-09-21Listed for sale$269,000
2025-09-04Listing removed$269,000
2025-07-07Price change$269,000
2025-06-06Price change$275,000
2025-03-14Listed for sale$285,000
2024-11-06Listing removed$300,000
2024-08-09Listed for sale$300,000
2022-07-06Listing removed$0
2022-06-04Pending sale$233,900
2022-05-06Price change$233,900
2022-05-01Price change$234,900
2022-04-28Listed for sale$235,000
2022-04-19Pending sale$235,000
2022-04-14Listed for sale$235,000
2022-04-03Pending sale$235,000
2022-04-01Listed for sale$235,000
2001-10-29Sold$56,700

Tax History

YearProperty TaxTax Assessment
2025$454.31$18,100
2024$454.31$18,100
2023$362$18,100
2022$313.27$18,100
2021$0$18,100
2020$258.01$12,150
2019$258.01$12,150
2018$222.77$12,150
2017$223$12,150
2016$223$12,150
2015$196.83$12,150
2014$200.07$12,350
2013$200.07$12,350
2011$200.07$12,350
2010$187.25$12,825
2009$187.25$12,825
2008$187.25$12,825
2007$189.98$11,175
2006$212.33$11,175
2005$168.74$11,175
2004$182.15$11,175
2003$246.95$15,150
2001$0$9,383
2000$0$37,530
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,452
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: $264,000Rent Basis: Observed Comp Model ($1,223/mo)State Tax Benchmark: 0.67% (TN)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.64%

NOI: $9,615/yr

Cash-on-Cash Yield
-11.2%

On $60,720 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+38.0%

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)-$40/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$61/mo
Repairs & Maintenance (10% of rent)-$122/mo
Property Management (8% of rent)-$98/mo
Total Pure Operating Expenses-$422/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,223/mo
Less: Operating Expenses-$422/mo
Net Operating Income (NOI)+$801/mo
Less: Debt Service (30yr @ 6.75%)-$1,370/mo
Net Cash Flow
$-569/mo
$-6,823/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Smithville.