CashFlowRE
Sign in Sign up
557 Bear Hollow Rd
C Composite 57.14
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 +21.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Appreciation +6.8/10.0
  • 1% rule +4.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$115,000

557 Bear Hollow Rd · Rogersville, TN 37857
3 bd · 2.0 ba · 924 sqft · Other · 38 Days on market
Built 2025 ↓ 44% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

Key facts

  • New driveway
  • Wooded acres
  • Fully remodeled park

Tags

FULLY REMODELED PARKWOODED ACRESQUIET COUNTRY SETTINGMOUNTAIN VIEWSNEW PAD FOUNDATIONSNEW DRIVEWAY

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 other listed at $115k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/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 $110k (4.5% below list).
  • Recommended offer: $110k (4.5% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% vs local median 2.8% in Rogersville — 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 64/100 on livability (#168 in TN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools F, amenities F, commute F.
  • Hawkins County (rural): math 23% / reading 26% proficiency, ranked #93 of 139 in TN (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 210 active listings in the ZIP; 151 units permitted in Hawkins County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($795 loan paydown + $4k appreciation (3.6% local appreciation)).
  • Hawkins County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.6% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $109,776 (4.5% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.95%
Cap rate
8.04%
Cash-on-cash
6.24%
DSCR
1.28
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.64% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.9%
Equity multiple
1.88×
Total profit
$28,395
Equity at exit
$55,881
10-year hold
IRR
16.2%
Equity multiple
3.53×
Total profit
$81,377
Equity at exit
$89,514

Cash invested: $32,200 (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 37857

Home prices YoY
1.1%
Active inventory
210
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,098 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$49 /mo · $586/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$167

Break-even live

Break-even rent $886
Max offer price $115,000
Occupancy floor 80%

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
$28,750
Closing costs
$3,450
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 41 events

  1. 2026-06-19
    days on market $115,000 Active 38 DOM
  2. 2026-06-18
    days on market $115,000 Active 37 DOM
  3. 2026-06-17
    days on market $115,000 Active 36 DOM
  4. 2026-06-16
    pricedays on market $115,000 Active 35 DOM
  5. 2026-06-15
    days on market $125,000 Active 34 DOM
  6. 2026-06-14
    days on market $125,000 Active 32 DOM
  7. 2026-06-13
    days on market $125,000 Active 31 DOM
  8. 2026-06-10
    days on market $125,000 Active 29 DOM
  9. 2026-06-09
    days on market $125,000 Active 28 DOM
  10. 2026-06-08
    days on market $125,000 Active 27 DOM
  11. 2026-06-07
    days on market $125,000 Active 26 DOM
  12. 2026-06-05
    days on market $125,000 Active 23 DOM
  13. 2026-06-02
    days on market $125,000 Active 21 DOM
  14. 2026-06-01
    days on market $125,000 Active 20 DOM
  15. 2026-05-31
    days on market $125,000 Active 19 DOM
  16. 2026-05-30
    days on market $125,000 Active 18 DOM
  17. 2026-05-12
    listed $125,000 Active 2084-char remark
  18. 2023-08-21
    soldstatus $280,000
  19. 2023-08-18
    soldstatus $280,000 Closed 666-char remark
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  20. 2023-08-18
    soldstatus $280,000 Closed
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  21. 2023-08-18
    soldstatus $280,000 Closed
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  22. 2023-08-09
    historical
  23. 2023-07-20
    status Pending
    Show marketing remark (666 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  24. 2023-07-20
    historical Pending - Continue to Show - Inspection 666-char remark
    Show marketing remark (666 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  25. 2023-07-20
    historical Active Under Contract
    Show marketing remark (666 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  26. 2023-07-07
    price $329,900 666-char remark
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  27. 2023-07-07
    price $329,900
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  28. 2023-07-07
    price $329,900
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  29. 2023-06-22
    price $349,000 666-char remark
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  30. 2023-06-22
    price $349,000
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  31. 2023-06-22
    price $349,000
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  32. 2023-05-08
    price $375,000 666-char remark
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  33. 2023-05-08
    price $375,000
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  34. 2023-05-08
    price $375,000
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  35. 2023-01-10
    price $398,500 666-char remark
    Show marketing remark (666 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  36. 2023-01-10
    price $398,500
    Show marketing remark (666 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  37. 2022-04-19
    listed $399,900 Active 666-char remark
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  38. 2022-04-19
    listed $398,500 Active
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  39. 2022-04-19
    listed $399,900 Active
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  40. 2022-04-19
    listed $399,900
    Show marketing remark (713 chars)

    Great investment opportunity in the East Tennessee hills!! This 3.21 deeded acre mobile home park consists of 7 homes. 4 parked owned single wides, 1 tenant owned on leased lot, 1 doublewide mobile home, and 1 single family home with 1 bedroom 1 bath. There is 7 more spots already in place for additional mobiles or RVs. All unit convey with refrigerators and stoves. Current monthly gross income is $2425. Close and convenient to Rogersville. 30 minutes to Kingsport. Being sold ''As Is''. Please do not disturb the tenants. 24 hours showing noticed is required! Pre-approved buyers only to preview this property. Information taken from 3rd party and tax records. Buyer /Buyers agents to verify all information.

  41. 2001-09-20
    soldstatus $205,000

ⓘ 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
$586 · $49/mo
Projected year-2 tax
$816 · $68/mo
Expected delta
+$230/yr (+$19/mo · 39.3%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$13,173
− Mortgage interest
−$6,442
− Property taxes
−$586
− Insurance
−$575
− Repairs & maintenance
−$1,054
− Management
−$1,054
− Depreciation
−$3,345
Taxable income
$117
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$28
After-tax cash flow
$1,981/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
Hawkins County
NCES district ID
4701740
Math proficiency
23% ▼ -9.00%
Reading proficiency
26% ▼ -6.00%
Median HH income
$37,555
Composite
20.45/100
National rank
#8581
State rank
#93 of 139 in TN

Livability — Rogersville

Score
64/100
State rank
#168
US rank
#14424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
20,425

Population outlook (Hawkins County) Hauer SSP2

Today (2025)
55,226 people
By 2030
53,784 · -2.6%
By 2040
50,015 · -9.4%
By 2050
45,682 · -17.3%
By 2075
36,211 · -34.4%
By 2100
26,536 · -52.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Black 2% Hispanic / Latino 2%
Common ancestry
Serbian 2% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Hawkins

2024 margin
Solid R (+68.8) · D 15.2% · R 84.0%
2008→2024 swing
-26.9pp toward R · 2008: -42.0pp · 2024: -68.8pp
All cycles
2024: R+68.8 2020: R+65.8 2016: R+63.4 2012: R+47.0 2008: R+42.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.64%
Current HPI
331.2027
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

-43.9% since first listed
26 events — show timeline
  • 2026-06-16 Price Changed $115,000 FSBO.com
  • 2026-05-12 Listed $125,000 FSBO.com
  • 2023-08-21 Sold (Public Records) $280,000 Public Records
  • 2023-08-18 Sold (MLS) $280,000 TVRMLS
  • 2023-08-18 Sold (MLS) $280,000 LAAR
  • 2023-08-18 Sold (MLS) $280,000 Knoxville MLS
  • 2023-08-09 Delisted TVRMLS
  • 2023-07-20 Pending LAAR
  • 2023-07-20 Contingent Knoxville MLS
  • 2023-07-20 Contingent TVRMLS
  • 2023-07-07 Price Changed $329,900 Knoxville MLS
  • 2023-07-07 Price Changed $329,900 TVRMLS
  • 2023-07-07 Price Changed $329,900 LAAR
  • 2023-06-22 Price Changed $349,000 Knoxville MLS
  • 2023-06-22 Price Changed $349,000 LAAR
  • 2023-06-22 Price Changed $349,000 TVRMLS
  • 2023-05-08 Price Changed $375,000 Knoxville MLS
  • 2023-05-08 Price Changed $375,000 LAAR
  • 2023-05-08 Price Changed $375,000 TVRMLS
  • 2023-01-10 Price Changed $398,500 Knoxville MLS
  • 2023-01-10 Price Changed $398,500 TVRMLS
  • 2022-04-19 Listed $399,900 LAAR
  • 2022-04-19 Listed $399,900 TVRMLS
  • 2022-04-19 Listed $398,500 LAAR
  • 2022-04-19 Listed $399,900 Knoxville MLS
  • 2001-09-20 Sold (Public Records) $205,000 Public Records

Property tax history

+23.8%/yr

Latest (2025): $586 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…