CashFlowRE
Sign in Sign up
1508 Clark St
C- Composite 52.29
Why this score? — see what drove the C- 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 +23.9/30.0
  • DSCR +7.7/10.0
  • ARV discount +5.9/15.0
  • 1% rule +4.9/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$215,000

1508 Clark St · Winchester, TN 37398
3 bd · 2.0 ba · 1,104 sqft · SingleFamily public records · 35 Days on market
Built 1956 9,583 sqft lot Est $208k · at est.

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

Listing remarks MLS

Do not miss out on the chance to own a move in ready 3 bedroom - 2 bathroom home with a fenced in yard for under $200,000! This home features a front porch and back deck perfect for relaxing! House is conveniently located close to Nissan, the hospital, food city, Tims Ford lake, and much more! Call listing agent with any questions!

Key facts

  • Fenced-in backyard
  • 9,583 sq ft lot
  • Built 1956

Tags

FENCED-IN BACKYARD

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electricity available; Water available
  • Home design: Single-family residential; One story
  • Construction: Vinyl siding; Shingle roof; Block foundation; Existing (year built listed as existing)
  • Exterior features: Covered porch; Deck; Privacy fencing; Level lot; Lot dimensions approximately 75 x 125

Interior

  • Kitchen: Electric oven; Electric range; Dishwasher; Refrigerator; Stainless steel appliances
  • Bedrooms: 3 bedrooms (all on main level); Bedroom example dimensions: 12 x 10
  • Flooring: Carpet; Wood; Tile; Vinyl
  • Bathrooms: 2 full bathrooms; Master bathroom included
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Ceiling fan(s)
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 3-bed/2.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $415 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $213k (1.0% below list).
  • Recommended offer: $209k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 3.0% in Winchester — 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 65/100 on livability (#149 in TN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, crime D, amenities D-.
  • Franklin County (town): math 18% / reading 22% proficiency, ranked #111 of 139 in TN (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Clark Memorial School (math 14% / reading 27%, grade F, #637 of 952 statewide, top 68%, 489 students, 0% FRL); South Middle School (math 11% / reading 13%, grade F, #242 of 333 statewide, top 74%, 292 students, 0% FRL); Franklin Co High School (math 5% / reading 22%, grade F, #255 of 332 statewide, top 77%, 1,180 students, 0% FRL) — zoned schools average 0% FRL vs 48% district-wide (48 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 324 active listings in the ZIP; 422 units permitted in Franklin County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Franklin County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 12y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $208,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
0.99%
Cap rate
8.61%
Cash-on-cash
8.28%
DSCR
1.37
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$207,552
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
107 Sipes St 0.08mi 3/1.0 1,125 (+2%) 20mo $175,000 $156 72
1506 Old Cowan Rd 0.03mi 2/1.0 (-1) 996 (-10%) 3mo $180,000 $181 71
1019 Old Cowan Rd 0.38mi 3/2.0 1,036 (-6%) 2mo $211,900 $205 70
713 Hunt St 0.54mi 3/2.0 1,064 (-4%) 3mo $214,900 $202 66
711 Hunt St 0.54mi 3/2.0 1,176 (+6%) 2mo $215,975 $184 62
804 Pleasant View Dr 0.45mi 4/2.0 (+1) 1,148 (+4%) 6mo $220,000 $192 62
1015 Old Cowan Rd 0.39mi 3/2.0 1,032 (-6%) 12mo $200,000 $194 61
417 Laura Ave 0.67mi 3/1.0 1,064 (-4%) 1mo $186,000 $175 58
707 Hunt St 0.56mi 3/2.0 1,176 (+6%) 10mo $221,400 $188 55
211 Wilson St 0.40mi 4/2.0 (+1) 1,248 (+13%) 2mo $113,000 $91 53
200 Hilldale Dr 0.62mi 3/2.0 1,255 (+14%) 22mo $500,000 $398 30

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
-3.8%
Equity multiple
0.86×
Total profit
$-8,500
Equity at exit
$32,057
10-year hold
IRR
5.9%
Equity multiple
1.44×
Total profit
$26,230
Equity at exit
$18,589

Cash invested: $60,200 (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 37398

Home prices YoY
-21.1%
Active inventory
324
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,129 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$50 /mo · $595/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$447
Net cashflow
$415

Break-even live

Break-even rent $1,603
Max offer price $215,000
Occupancy floor 76%

Sensitivity live

Price -10% $537 -5% $476 +0% $415 +5% $354 +10% $293
Rent -10% $247 -5% $331 +0% $415 +5% $499 +10% $583
Rate -1.0pp $523 -0.5pp $470 base $415 +0.5pp $359 +1.0pp $303

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
$53,750
Closing costs
$6,450
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 38 events

  1. 2026-06-19
    days on market $215,000 Active 35 DOM
  2. 2026-06-18
    days on market $215,000 Active 34 DOM
  3. 2026-06-17
    days on market $215,000 Active 33 DOM
  4. 2026-06-16
    days on market $215,000 Active 32 DOM
  5. 2026-06-15
    days on market $215,000 Active 31 DOM
  6. 2026-06-14
    days on market $215,000 Active 29 DOM
  7. 2026-06-13
    days on market $215,000 Active 28 DOM
  8. 2026-06-10
    days on market $215,000 Active 26 DOM
  9. 2026-06-09
    days on market $215,000 Active 25 DOM
  10. 2026-06-08
    days on market $215,000 Active 24 DOM
  11. 2026-06-07
    days on market $215,000 Active 23 DOM
  12. 2026-06-05
    days on market $215,000 Active 20 DOM
  13. 2026-06-03
    days on market $215,000 Active 19 DOM
  14. 2026-06-02
    days on market $215,000 Active 18 DOM
  15. 2026-06-01
    days on market $215,000 Active 17 DOM
  16. 2026-05-31
    days on market $215,000 Active 16 DOM
  17. 2026-05-30
    days on market $215,000 Active 15 DOM
  18. 2026-05-15
    listed $215,000 Active
  19. 2023-10-17
    soldstatus $199,900
  20. 2023-10-04
    soldstatus $199,900 Closed 333-char remark
    Show marketing remark (333 chars)

    Do not miss out on the chance to own a move in ready 3 bedroom - 2 bathroom home with a fenced in yard for under $200,000! This home features a front porch and back deck perfect for relaxing! House is conveniently located close to Nissan, the hospital, food city, Tims Ford lake, and much more! Call listing agent with any questions!

  21. 2023-09-01
    historical Active Under Contract 333-char remark
    Show marketing remark (333 chars)

    Do not miss out on the chance to own a move in ready 3 bedroom - 2 bathroom home with a fenced in yard for under $200,000! This home features a front porch and back deck perfect for relaxing! House is conveniently located close to Nissan, the hospital, food city, Tims Ford lake, and much more! Call listing agent with any questions!

  22. 2023-08-27
    status Active 333-char remark
    Show marketing remark (333 chars)

    Do not miss out on the chance to own a move in ready 3 bedroom - 2 bathroom home with a fenced in yard for under $200,000! This home features a front porch and back deck perfect for relaxing! House is conveniently located close to Nissan, the hospital, food city, Tims Ford lake, and much more! Call listing agent with any questions!

  23. 2023-08-22
    historical Active Under Contract 333-char remark
    Show marketing remark (333 chars)

    Do not miss out on the chance to own a move in ready 3 bedroom - 2 bathroom home with a fenced in yard for under $200,000! This home features a front porch and back deck perfect for relaxing! House is conveniently located close to Nissan, the hospital, food city, Tims Ford lake, and much more! Call listing agent with any questions!

  24. 2023-08-19
    listed $199,900 Active 333-char remark
    Show marketing remark (333 chars)

    Do not miss out on the chance to own a move in ready 3 bedroom - 2 bathroom home with a fenced in yard for under $200,000! This home features a front porch and back deck perfect for relaxing! House is conveniently located close to Nissan, the hospital, food city, Tims Ford lake, and much more! Call listing agent with any questions!

  25. 2023-08-17
    historical $199,900 333-char remark
    Show marketing remark (333 chars)

    Do not miss out on the chance to own a move in ready 3 bedroom - 2 bathroom home with a fenced in yard for under $200,000! This home features a front porch and back deck perfect for relaxing! House is conveniently located close to Nissan, the hospital, food city, Tims Ford lake, and much more! Call listing agent with any questions!

  26. 2023-08-09
    historical 185-char remark
    Show marketing remark (185 chars)

    Beautiful 3 bedroom, 2 bath home with large back deck, large front porch, and fenced-in back yard. This home is centrally located to Nissan, shopping, Tims Ford Lake, and the hospital.

  27. 2023-07-08
    price $198,000 185-char remark
    Show marketing remark (185 chars)

    Beautiful 3 bedroom, 2 bath home with large back deck, large front porch, and fenced-in back yard. This home is centrally located to Nissan, shopping, Tims Ford Lake, and the hospital.

  28. 2023-06-16
    status Active 185-char remark
    Show marketing remark (185 chars)

    Beautiful 3 bedroom, 2 bath home with large back deck, large front porch, and fenced-in back yard. This home is centrally located to Nissan, shopping, Tims Ford Lake, and the hospital.

  29. 2023-05-31
    historical Active Under Contract 185-char remark
    Show marketing remark (185 chars)

    Beautiful 3 bedroom, 2 bath home with large back deck, large front porch, and fenced-in back yard. This home is centrally located to Nissan, shopping, Tims Ford Lake, and the hospital.

  30. 2023-03-15
    price $205,000 185-char remark
    Show marketing remark (185 chars)

    Beautiful 3 bedroom, 2 bath home with large back deck, large front porch, and fenced-in back yard. This home is centrally located to Nissan, shopping, Tims Ford Lake, and the hospital.

  31. 2023-02-08
    listed $215,000 Active 185-char remark
    Show marketing remark (185 chars)

    Beautiful 3 bedroom, 2 bath home with large back deck, large front porch, and fenced-in back yard. This home is centrally located to Nissan, shopping, Tims Ford Lake, and the hospital.

  32. 2019-09-30
    soldstatus $86,900
  33. 2015-01-30
    soldstatus $67,900
  34. 2015-01-29
    soldstatus $67,900 Closed
  35. 2015-01-06
    listed Contingent - Financing
  36. 2014-10-25
    historical
  37. 2014-10-24
    listed $67,900
  38. 2014-03-24
    listed $72,500

ⓘ 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
$595 · $50/mo
Projected year-2 tax
$1,526 · $127/mo
Expected delta
+$932/yr (+$78/mo · 156.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$25,547
− Mortgage interest
−$12,043
− Property taxes
−$595
− Insurance
−$1,075
− Repairs & maintenance
−$2,044
− Management
−$2,044
− Depreciation
−$6,255
Taxable income
$1,491
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$358
After-tax cash flow
$4,624/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
Franklin County
NCES district ID
4701290
Math proficiency
18% ▼ -9.00%
Reading proficiency
22% ▼ -8.00%
Median HH income
$43,108
Composite
17.24/100
National rank
#9094
State rank
#111 of 139 in TN

Livability — Winchester

Score
65/100
State rank
#149
US rank
#13341

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winchester, TN
Population (ZIP)
15,712

Population outlook (Franklin County) Hauer SSP2

Today (2025)
42,858 people
By 2030
43,540 · +1.6%
By 2040
44,623 · +4.1%
By 2050
45,523 · +6.2%
By 2075
48,954 · +14.2%
By 2100
50,170 · +17.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 7% Black 7% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 2% Lithuanian 2% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Franklin

2024 margin
Solid R (+53.2) · D 23.0% · R 76.1%
2008→2024 swing
-30.6pp toward R · 2008: -22.5pp · 2024: -53.2pp
All cycles
2024: R+53.2 2020: R+47.7 2016: R+43.7 2012: R+28.9 2008: R+22.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.03%
Current HPI
333.839
Rent YoY
Metro
State GDP YoY
▲ 2.78%
F500 in state
22

Industry mix (Fortune 500 HQ in TN)

Industry F500 HQs Revenue

Price history

+196.6% since first listed
21 events — show timeline
  • 2026-05-15 Listed $215,000 REALTRACS as Distributed by MLS Grid
  • 2023-10-17 Sold (Public Records) $199,900 Public Records
  • 2023-10-04 Sold (MLS) $199,900 REALTRACS as Distributed by MLS Grid
  • 2023-09-01 Contingent REALTRACS as Distributed by MLS Grid
  • 2023-08-27 Relisted REALTRACS as Distributed by MLS Grid
  • 2023-08-22 Contingent REALTRACS as Distributed by MLS Grid
  • 2023-08-19 Listed $199,900 REALTRACS as Distributed by MLS Grid
  • 2023-08-17 Coming Soon $199,900 REALTRACS as Distributed by MLS Grid
  • 2023-08-09 Listing Removed REALTRACS as Distributed by MLS Grid
  • 2023-07-08 Price Changed $198,000 REALTRACS as Distributed by MLS Grid
  • 2023-06-16 Relisted REALTRACS as Distributed by MLS Grid
  • 2023-05-31 Contingent REALTRACS as Distributed by MLS Grid
  • 2023-03-15 Price Changed $205,000 REALTRACS as Distributed by MLS Grid
  • 2023-02-08 Listed $215,000 REALTRACS as Distributed by MLS Grid
  • 2019-09-30 Sold (Public Records) $86,900 Public Records
  • 2015-01-30 Sold (Public Records) $67,900 Public Records
  • 2015-01-29 Sold (MLS) $67,900 REALTRACS as Distributed by MLS Grid
  • 2015-01-06 Listed REALTRACS as Distributed by MLS Grid
  • 2014-10-25 Listing Removed REALTRACS as Distributed by MLS Grid
  • 2014-10-24 Listed $67,900 REALTRACS as Distributed by MLS Grid
  • 2014-03-24 Listed $72,500 REALTRACS as Distributed by MLS Grid

Property tax history

+8.0%/yr

Latest (2025): $595 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…