CashFlowRE
Sign in Sign up
144 Deer Ln
B+ Composite 77.26
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$65,000

144 Deer Ln · Nixon, TN 38372
2 bd · 2.0 ba · 1,056 sqft · Manufactured public records · 242 Days on market
Built 1990 1.00 ac lot ↓ 28% since listing

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

Listing remarks MLS

Discover the potential of 144 Deer Ln, a manufactured home situated on a spacious 1-acre lot in the serene surroundings of Savannah, Tennessee. This property, comprised of three parcels, which totals 2.44 acres that offers ample space and flexibility for buyers seeking a peaceful retreat or investment opportunity. The home is being sold as-is, presenting a unique chance to customize or renovate to your vision. Nestled in a quiet, rural setting, this property provides the perfect balance of privacy and accessibility, with close proximity to local amenities in Savannah.

Key facts

  • Spacious 1-acre lot
  • Quiet rural setting
  • Three parcels

Tags

SPACIOUS 1-ACRE LOTTHREE PARCELS2.44 ACRESQUIET RURAL SETTING

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 2-bed/2.0-bath manufactured listed at $65k.

Deal economics

  • At list price, monthly cash flow is $347 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Hardin County (rural): math 27% / reading 28% proficiency, ranked #76 of 139 in TN (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 388 active listings in the ZIP; 24 units permitted in Hardin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($449 loan paydown + $6k appreciation (10.0% local appreciation)).
  • Hardin County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, 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 242 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
Recommended offer $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 242 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.55%
Cap rate
12.70%
Cash-on-cash
22.89%
DSCR
2.02
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
41.5%
Equity multiple
4.16×
Total profit
$57,532
Equity at exit
$58,557
10-year hold
IRR
35.8%
Equity multiple
9.35×
Total profit
$152,060
Equity at exit
$126,281

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 38372

Home prices YoY
5.5%
Active inventory
388
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,008 medium interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$347

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 61%

Sensitivity live

Price -10% $392 -5% $370 +0% $347 +5% $325 +10% $302
Rent -10% $268 -5% $307 +0% $347 +5% $387 +10% $427
Rate -1.0pp $380 -0.5pp $364 base $347 +0.5pp $330 +1.0pp $313

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 18 events

  1. 2026-06-21
    days on market $65,000 Active 242 DOM
  2. 2026-06-18
    days on market $65,000 Active 240 DOM
  3. 2026-06-17
    days on market $65,000 Active 239 DOM
  4. 2026-06-16
    days on market $65,000 Active 238 DOM
  5. 2026-06-15
    days on market $65,000 Active 237 DOM
  6. 2026-06-13
    days on market $65,000 Active 235 DOM
  7. 2026-06-12
    days on market $65,000 Active 234 DOM
  8. 2026-06-09
    days on market $65,000 Active 231 DOM
  9. 2026-06-08
    days on market $65,000 Active 230 DOM
  10. 2026-06-08
    days on market $65,000 Active 229 DOM
  11. 2026-06-07
    days on market $65,000 Active 228 DOM
  12. 2026-06-03
    days on market $65,000 Active 225 DOM
  13. 2026-06-02
    days on market $65,000 Active 224 DOM
  14. 2026-06-01
    days on market $65,000 Active 223 DOM
  15. 2026-05-31
    days on market $65,000 Active 222 DOM
  16. 2026-02-11
    price $65,000 574-char remark
    Show marketing remark (574 chars)

    Discover the potential of 144 Deer Ln, a manufactured home situated on a spacious 1-acre lot in the serene surroundings of Savannah, Tennessee. This property, comprised of three parcels, which totals 2.44 acres that offers ample space and flexibility for buyers seeking a peaceful retreat or investment opportunity. The home is being sold as-is, presenting a unique chance to customize or renovate to your vision. Nestled in a quiet, rural setting, this property provides the perfect balance of privacy and accessibility, with close proximity to local amenities in Savannah.

  17. 2025-10-29
    price $75,000 574-char remark
    Show marketing remark (574 chars)

    Discover the potential of 144 Deer Ln, a manufactured home situated on a spacious 1-acre lot in the serene surroundings of Savannah, Tennessee. This property, comprised of three parcels, which totals 2.44 acres that offers ample space and flexibility for buyers seeking a peaceful retreat or investment opportunity. The home is being sold as-is, presenting a unique chance to customize or renovate to your vision. Nestled in a quiet, rural setting, this property provides the perfect balance of privacy and accessibility, with close proximity to local amenities in Savannah.

  18. 2025-10-21
    listed $90,000 Active 574-char remark
    Show marketing remark (574 chars)

    Discover the potential of 144 Deer Ln, a manufactured home situated on a spacious 1-acre lot in the serene surroundings of Savannah, Tennessee. This property, comprised of three parcels, which totals 2.44 acres that offers ample space and flexibility for buyers seeking a peaceful retreat or investment opportunity. The home is being sold as-is, presenting a unique chance to customize or renovate to your vision. Nestled in a quiet, rural setting, this property provides the perfect balance of privacy and accessibility, with close proximity to local amenities in Savannah.

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,098
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$968
− Management
−$968
− Depreciation
−$1,891
Taxable income
$3,330
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$799
After-tax cash flow
$3,368/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
Hardin County
NCES district ID
4701680
Math proficiency
27% ▼ -1.00%
Reading proficiency
28% ▼ -1.00%
Median HH income
$34,404
Composite
22.64/100
National rank
#8061
State rank
#76 of 139 in TN

Livability — Nixon

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
17,659

Population outlook (Hardin County) Hauer SSP2

Today (2025)
24,740 people
By 2030
23,971 · -3.1%
By 2040
22,284 · -9.9%
By 2050
20,612 · -16.7%
By 2075
17,072 · -31.0%
By 2100
13,723 · -44.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 5% Black 3% Hispanic / Latino 3%
Common ancestry
Italian 5% Slovak 2% Danish 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Hardin

2024 margin
Solid R (+71.0) · D 14.1% · R 85.1%
2008→2024 swing
-28.3pp toward R · 2008: -42.7pp · 2024: -71.0pp
All cycles
2024: R+71.0 2020: R+67.5 2016: R+64.2 2012: R+51.6 2008: R+42.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.20%
Current HPI
293.51
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

-27.8% since first listed
3 events — show timeline
  • 2026-02-11 Price Changed $65,000 REALTRACS as Distributed by MLS Grid
  • 2025-10-29 Price Changed $75,000 REALTRACS as Distributed by MLS Grid
  • 2025-10-21 Listed $90,000 REALTRACS as Distributed by MLS Grid

Property tax history

+1.5%/yr

Latest (2025): $67 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…