CashFlowRE
Sign in Sign up
139 Meek St
B- Composite 69.23
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

139 Meek St · Martin, TN 38237
4 bd · 1.0 ba · 1,330 sqft · SingleFamily public records · 1 Days on market
Built 1939 0.40 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Located in Martin near the elementary school and local amenities, this property is full of opportunity. Featuring a detached garage, plenty of yard space, and plenty of potential, it could make a wonderful home, rental, or investment property with some TLC and vision. Bring your ideas and unlock all this Martin home has to offer!

Key facts

  • Local amenities
  • Detached garage
  • Yard space

Tags

DETACHED GARAGEYARD SPACELOCAL AMENITIES

Property features AI

Finance

  • Financial info: Annual property tax approximately $554.87

Exterior

  • Parking: Total of 4 parking spaces; 2-car garage
  • Home design: Single-family residence; One-story / single level
  • Exterior features: Lot roughly 50 x 175

Interior

  • Bedrooms: Four bedrooms on the main level
  • Interior features: Six total rooms

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $827 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Cap rate 21.6% vs local median 4.0% in Martin — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 75/100 on livability (#15 in TN, #4,330 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: schools D+, commute F, employment F.
  • Weakley County (rural): math 34% / reading 38% proficiency, ranked #32 of 139 in TN (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 85 active listings in the ZIP; 69 units permitted in Weakley County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Weakley County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,000

Questions for the listing agent

  1. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.42%
Cap rate
21.56%
Cash-on-cash
54.53%
DSCR
3.43
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$166,250
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
518 K St 0.49mi 3/1.0 (-1) 1,352 (+2%) 0mo $190,000 $141 69
102 Virginia St 0.20mi 4/2.0 1,486 (+12%) 4mo $155,000 $104 64
226 Marshall St 0.30mi 3/2.0 (-1) 1,425 (+7%) 2mo $85,000 $60 64
212 Ellis St 0.49mi 3/2.0 (-1) 1,410 (+6%) 22mo $320,000 $227 40
401 Jackson St 0.65mi 4/2.0 1,500 (+13%) 7mo $145,000 $97 39
124 Alberta St 0.36mi 3/2.0 (-1) 1,526 (+15%) 14mo $215,000 $141 38
203 Summer St St 0.67mi 4/2.0 1,495 (+12%) 10mo $125,000 $84 36
107 Maplemere St 0.54mi 3/2.0 (-1) 1,426 (+7%) 24mo $177,900 $125 34
306 N College St 0.50mi 3/2.0 (-1) 1,516 (+14%) 21mo $185,000 $122 27
273 Mellow Ln 0.69mi 3/2.0 (-1) 1,448 (+9%) 24mo $240,000 $166 24

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
52.7%
Equity multiple
3.32×
Total profit
$42,146
Equity at exit
$9,692
10-year hold
IRR
58.0%
Equity multiple
6.74×
Total profit
$104,537
Equity at exit
$5,620

Cash invested: $18,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Tennessee
87 Strongly Landlord-Friendly · R+13
County
— inherits STATE
City
— inherits STATE
14-day notice (URLTA); generally landlord-favorable; Nashville court paced moderate.

ZIP-level market 38237

Home prices YoY
-16.5%
Active inventory
85
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,571 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$46 /mo · $555/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$827

Break-even live

Break-even rent $524
Max offer price $65,000
Occupancy floor 42%

Sensitivity live

Price -10% $864 -5% $845 +0% $827 +5% $809 +10% $790
Rent -10% $703 -5% $765 +0% $827 +5% $889 +10% $951
Rate -1.0pp $860 -0.5pp $844 base $827 +0.5pp $810 +1.0pp $793

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$16,250
Closing costs
$1,950
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 7 events

  1. 2026-06-19
    days on marketlisting id $65,000 Active 1 DOM
  2. 2026-06-18
    days on market $65,000 Active 6 DOM
  3. 2026-06-17
    days on market $65,000 Active 5 DOM
  4. 2026-06-16
    days on market $65,000 Active 4 DOM
  5. 2026-06-15
    days on market $65,000 Active 3 DOM
  6. 2026-06-13
    remarks 331-char remark
  7. 2026-06-13
    listed $65,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TN · Resets to sale price

Current annual tax
$555 · $46/mo
Projected year-2 tax
$555 · $46/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,855
− Mortgage interest
−$3,641
− Property taxes
−$555
− Insurance
−$325
− Repairs & maintenance
−$1,508
− Management
−$1,508
− Depreciation
−$1,891
Taxable income
$9,426
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,262
After-tax cash flow
$7,663/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Weakley County
NCES district ID
4704470
Math proficiency
34% ▼ -10.00%
Reading proficiency
38% ▼ -2.00%
Median HH income
$35,389
Composite
29.77/100
National rank
#6434
State rank
#32 of 139 in TN

Livability — Martin

Score
75/100
State rank
#15
US rank
#4330

Category grades

Amenities C Commute F Cost of living A+ Crime B- Employment F Housing B+ Health & safety A+ User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Martin, TN
County
Weakley County · 15,627 people
City population
15,627
Metro
Martin, TN
Population (ZIP)
15,627
Household income
$51,670
Rent vs Own
44.6% rent · 55.4% own
Severe rent burden
636.0

Population outlook (Weakley County) Hauer SSP2

Today (2025)
31,862 people
By 2030
30,688 · -3.7%
By 2040
27,935 · -12.3%
By 2050
25,485 · -20.0%
By 2075
21,080 · -33.8%
By 2100
18,214 · -42.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 13% Two or more races 5% Hispanic / Latino 4% Asian 2%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
4% · Canada, Vietnam, South Korea
Languages at home
95% English-only · Spanish 2% Vietnamese 1% Other Indo-European 1%

Political lean MEDSL · Weakley

2024 margin
Solid R (+58.4) · D 20.3% · R 78.7%
2008→2024 swing
-27.2pp toward R · 2008: -31.1pp · 2024: -58.4pp
All cycles
2024: R+58.4 2020: R+53.7 2016: R+51.4 2012: R+41.0 2008: R+31.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.05%
Current HPI
233.76
Rent YoY
Metro
Martin, TN
State GDP YoY
▲ 2.78%
F500 in state
22

Industry mix (Fortune 500 HQ in TN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-12 Listed $65,000 CWTAR

Property tax history

+3.8%/yr

Latest (2025): $555 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…