🏗️ New Construction
Roxbury w/ Finished Basement Plan · Spring Hill, TN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $949 – $1,763
Heat risk 4/10 · Minor
- Hot days now (above 106°F)
- 5 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 10.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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).
- ARV discount +7.5/15.0
- Schools +5.5/10.0
- Rent growth +5.0/5.0
- Livability +3.7/5.0
- Cash flow +3.5/30.0
- Condition / age +2.5/5.0
- 1% rule +0.0/10.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$399,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
Key facts
- Spacious kitchen
- Finished basement
- Parking
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.5-bath townhouse listed at $400k.
Deal economics
- At list price, monthly cash flow is $-2k ($-20k/yr) — negative.
- To cash-flow at today's rent, offer at most $305k (23.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (33.3% below list).
- Recommended offer: $267k (33.3% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 73/100 on livability (#23 in TN) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: health & safety C-, amenities F, commute F.
- Williamson County (rural): math 58% / reading 59% proficiency, ranked #1 of 139 in TN (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 9% free/reduced lunch — higher-income household profile.
- Market conditions: Rents rising fast (+11.0%/yr); 351 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,994 units permitted in Williamson County in 2024 (637 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
- Williamson County population projected at +59% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 302 days — a 12% lower offer ($352k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $35k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 302 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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.
- 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.
- 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
- 0.49% ✗
- Cap rate
- 2.68%
- Cash-on-cash
- -12.92%
- DSCR
- 0.43
- GRM
- 16.9
CMA / ARV
- ARV (median comp)
- $541,083
- List price
- $399,990
- Delta
- -26.08%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 470 Buckwood Ave W | 0.22mi | 2/3.0 (-1) | 2,078 (+0%) | 4mo | $640,915 | $308 | 78 |
| 315 Buckwood Ln N | 0.22mi | 2/3.0 (-1) | 2,078 (+0%) | 6mo | $640,515 | $308 | 77 |
| 323 Buckwood Ln N | 0.22mi | 2/3.0 (-1) | 2,078 (+0%) | 8mo | $609,348 | $293 | 75 |
| 331 Buckwood Ln | 0.22mi | 2/3.0 (-1) | 2,078 (+0%) | 10mo | $587,136 | $283 | 73 |
| 459 Buckwood Ave E | 0.27mi | 3/3.5 | 2,311 (+12%) | 6mo | $606,679 | $263 | 63 |
| 1079 Mountain View Dr | 0.12mi | 3/2.5 | 1,767 (-14%) | 6mo | $399,940 | $226 | 61 |
| 467 Buckwood Ave E | 0.33mi | 3/3.5 | 2,311 (+12%) | 6mo | $624,545 | $270 | 60 |
| 317 Buckwood Ln | 0.27mi | 2/2.5 (-1) | 2,282 (+10%) | 2mo | $559,990 | $245 | 60 |
| 309 Buckwood Ln W | 0.29mi | 2/2.5 (-1) | 2,282 (+10%) | 2mo | $559,990 | $245 | 58 |
| 442 Buckwood Ave W | 0.31mi | 3/3.5 | 2,311 (+12%) | 10mo | $577,891 | $250 | 58 |
| 322 Buckwood Ln | 0.27mi | 3/3.5 | 2,311 (+12%) | 13mo | $588,990 | $255 | 57 |
| 325 Buckwood Ln N | 0.29mi | 2/2.5 (-1) | 2,282 (+10%) | 9mo | $564,990 | $248 | 53 |
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 · 8.0% rent growth · sell at horizon
- IRR
- -35.2%
- Equity multiple
- -0.17×
- Total profit
- $-177,437
- Equity at exit
- $80,677
- IRR
- -25.5%
- Equity multiple
- -0.48×
- Total profit
- $-223,952
- Equity at exit
- $46,783
Cash invested: $151,503 (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
ZIP-level market 37179
- Home prices YoY
- -25.7%
- Rents YoY
- 11.0%
- Active inventory
- 351
- Price-to-rent
- 12.5×
Monthly cashflow live
- Estimated rent
- $2,668 high interval (Pro) →
- Mortgage (P&I)
- −$2,837
- Tax est. 1.5%
- −$676 /mo · $8,116/yr
- Insurance
- −$225
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$560
- Net cashflow
- $-1,631
Break-even live
Sensitivity live
| Price | -10% $-1,257 | -5% $-1,444 | +0% $-1,631 | +5% $-1,818 | +10% $-2,005 |
|---|---|---|---|---|---|
| Rent | -10% $-1,842 | -5% $-1,737 | +0% $-1,631 | +5% $-1,526 | +10% $-1,421 |
| Rate | -1.0pp $-1,359 | -0.5pp $-1,494 | base $-1,631 | +0.5pp $-1,772 | +1.0pp $-1,914 |
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
- $135,271
- Closing costs
- $16,232
- 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.
Rent comps 18 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1019 Mountain View Dr Thompson's Station, TN | 3.0 | 2.5 | 1503 | $2,195 | $1.46 | 44d | 1 | 0.03mi |
| 1049 Mountain View Dr Thompson's Station, TN | 3.0 | 2.5 | 1767 | $2,750 | $1.56 | 44d | 1 | 0.09mi |
| 1049 Mountain View Dr Thompson's Station, TN | 3.0 | 2.5 | 1767 | $2,700 | $1.53 | 24d | 1 | 0.09mi |
| 1081 Mountain View Dr Thompson's Station, TN | 3.0 | 2.5 | 1503 | $2,195 | $1.46 | 44d | 1 | 0.17mi |
| 310 Buckwood Ave Thompson's Station, TN | 3.0 | 3.5 | 2495 | $3,850 | $1.54 | 22d | 1 | 0.28mi |
| 310 Buckwood Ave Thompson's Station, TN | 3.0 | 3.5 | 2495 | $3,500 | $1.40 | 8d | 1 | 0.28mi |
| 308 Buckwood Ave Thompson's Station, TN | 2.0 | 2.0 | 1454 | $2,995 | $2.06 | 15d | 1 | 0.29mi |
| 614 Winners Circle Pl Thompsons Station, TN | 3.0 | 2.0 | 1457 | $2,200 | $1.51 | 3d | 1 | 0.33mi |
| 269 Mary Ann Cir Spring Hill, TN | 3.0 | 3.5 | 1489 | $2,300 | $1.54 | 11d | 1 | 0.37mi |
| 2104 Loudenslager Dr Thompsons Station, TN | 4.0 | 2.5 | 1971 | $3,049 | $1.55 | 44d | 1 | 0.37mi |
| 2731 New Port Royal Rd Thompsons Station, TN | 3.0 | 2.5 | 2394 | $2,795 | $1.17 | 44d | 1 | 0.60mi |
| 2761 Sutherland Dr Thompsons Station, TN | 3.0 | 2.0 | 1429 | $2,090 | $1.46 | 22d | 1 | 0.65mi |
| 2810 Rachel Ln Thompsons Station, TN | 3.0 | 2.0 | 1847 | $2,755 | $1.49 | 44d | 1 | 0.75mi |
| 2853 Sutherland Dr Thompsons Station, TN | 3.0 | 2.0 | 1580 | $2,435 | $1.54 | 2d | 1 | 0.82mi |
| 1635 Bryson Cv Thompsons Station, TN | 2.0–3.0 | 2.0 | 1347 | $2,150 | $1.60 | 2d | 7 | 0.95mi |
| 2711 Cash Ct Thompsons Station, TN | 4.0 | 3.0 | 2129 | $2,495 | $1.17 | 24d | 1 | 1.00mi |
| 102 Shanache Dr Spring Hill, TN | 4.0 | 2.5 | 1952 | $2,441 | $1.25 | 24d | 1 | 1.11mi |
| 2863 Iroquois Dr Thompsons Station, TN | 4.0 | 2.0 | 2159 | $2,529 | $1.17 | 44d | 1 | 1.40mi |
Listing history 19 events
-
2026-06-09days on market $399,990 Active 302 DOM
-
2026-06-08days on market $399,990 Active 301 DOM
-
2026-06-07pricedays on market $399,990 Active 300 DOM
-
2026-06-02days on market $409,990 Active 295 DOM
-
2026-06-01days on market $409,990 Active 294 DOM
-
2026-05-31days on market $409,990 Active 293 DOM
-
2026-03-04price $399,990 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2026-02-25price $424,990 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2026-02-18price $437,990 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2026-02-03status Active 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2026-02-03price $447,765 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2025-11-03historical 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2025-10-26price $444,990 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2025-09-04price $424,990 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2025-07-17price $409,990 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2025-07-08price $404,990 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2025-06-29price $409,990 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2025-05-13price $419,990 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
-
2025-05-11$434,990 Active 936-char remark
Show marketing remark (936 chars)
Limited opportunity: only 2 quick move-in Roxbury with Finished Basements available before we are sold out. .. click here to schedule your visit today! Our move-in ready Roxbury with Finished Basements feature a spacious kitchen, dining room, and family room so you can entertain with ease. Upstairs, escape to your private owner's suite with 2 closets and a luxurious attached bath. Rounding out the 2nd floor are two large secondary bedrooms, another full bath, and your laundry room so you don't have to haul it up and down the stairs anymore! On the basement level is a full finished rec room, perfect for an in-home movie theatre. Don't miss out on the opportunity to own a brand-new 1-car garage townhome with over 2000 square feet of space, Williamson County schools, and a finished basement all less than 5 minutes from I-65 and I-840 for quick and easy access to Franklin/Cool Springs. Click here to schedule your visit today!
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 4/10 Moderate 5 d/yr ≥106°F today · 13 d/yr by 30 yrs out
- Wind 4/10 Moderate 10% 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
- $32,020
- − Mortgage interest
- −$30,309
- − Property taxes
- −$8,116
- − Insurance
- −$2,705
- − Repairs & maintenance
- −$2,562
- − Management
- −$2,562
- − Depreciation
- −$15,741
- Taxable loss
- −$29,975
- Est. tax savings @ 24.0%
- +$7,194
- After-tax cash flow
- $-12,382/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
- Williamson County
- NCES district ID
- 4704530
- Math proficiency
- 58% ▼ -13.00%
- Reading proficiency
- 59% ▼ -8.00%
- Median HH income
- $103,392
- Composite
- 54.94/100
- National rank
- #1307
- State rank
- #1 of 139 in TN
Livability — Spring Hill
- Score
- 73/100
- State rank
- #23
- US rank
- #5036
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Spring Hill, TN
- County
- Williamson County · 237,211 people
- City population
- 53,900
- Metro
- Nashville-Davidson--Murfreesboro--Franklin, TN
- Population (ZIP)
- 18,043
- Household income
- $136,188
- Rent vs Own
- Severe rent burden
- 88.0
Population outlook (Williamson County) Hauer SSP2
- Today (2025)
- 275,925 people
- By 2030
- 308,630 · +11.9%
- By 2040
- 374,403 · +35.7%
- By 2050
- 438,644 · +59.0%
- By 2075
- 592,763 · +114.8%
- By 2100
- 691,828 · +150.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (86%)
- Race & ethnicity
- White 86% Two or more races 11% Hispanic / Latino 5% Asian 2% Black 1%
- Common ancestry
- Slovak 3% Romanian 2% Lithuanian 2%
- Foreign-born
- 4% · Canada
- Languages at home
- 94% English-only · Spanish 3% Other Asian/Pacific 1% Arabic 1%
Political lean MEDSL · Williamson
- 2024 margin
- Solid R (+32.4) · D 33.0% · R 65.4% · Other 1.7%
- 2008→2024 swing
- +7.1pp toward D · 2008: -39.5pp · 2024: -32.4pp
- All cycles
- 2024: R+32.4 2020: R+26.1 2016: R+35.5 2012: R+46.8 2008: R+39.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -119.20%
- Current HPI
- 344.7933
- Rent YoY
- ▲ 10.96%
- Metro
- Nashville-Davidson--Murfreesboro--Franklin, TN
- State GDP YoY
- ▲ 2.78%
- F500 in state
- 22
Industry mix (Fortune 500 HQ in TN)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 3 | $91B |
|
||
| Retail | 3 | $72B |
|
||
| Transportation / Logistics | 1 | $88B |
|
||
| Paper / Packaging | 1 | $19B |
|
||
| Insurance | 1 | $13B |
|
||
| Energy | 1 | $12B |
|
||
Price history
-8.0% since first listed13 events — show timeline
- 2026-03-04 Price Changed $399,990 Zillow
- 2026-02-25 Price Changed $424,990 Zillow
- 2026-02-18 Price Changed $437,990 Zillow
- 2026-02-03 Price Changed $447,765 Zillow
- 2026-02-03 Relisted — Zillow
- 2025-11-03 Delisted — Zillow
- 2025-10-26 Price Changed $444,990 Zillow
- 2025-09-04 Price Changed $424,990 Zillow
- 2025-07-17 Price Changed $409,990 Zillow
- 2025-07-08 Price Changed $404,990 Zillow
- 2025-06-29 Price Changed $409,990 Zillow
- 2025-05-13 Price Changed $419,990 Zillow
- 2025-05-11 Listed $434,990 Zillow
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…