CashFlowRE
Sign in Sign up
129 Turkey Rd
B- Composite 67.27
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
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$80,000

129 Turkey Rd · Powell, TN 37849
2 bd · 1.0 ba · 728 sqft · SingleFamily public records · 216 Days on market
Built 1953 0.37 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 0.37 acre lot
  • Garage
  • Built 1953

Property features AI

Exterior

  • Parking: Off-street parking; Detached garage (1 car); Main level parking
  • Utilities: Septic tank sewer
  • Home design: Detached property
  • Construction: Vinyl siding; Block construction; Slab foundation; Built area approximately 728 (source: tax records)
  • Exterior features: Irregular lot; Other view

Interior

  • Kitchen: Appliances: Other
  • Flooring: Laminate flooring; Carpeted areas
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central cooling
  • Interior features: Eat-in kitchen; 4 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 2-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $677 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (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.
  • Anderson County (town): math 25% / reading 28% proficiency, ranked #75 of 139 in TN (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Claxton Elementary (math 18% / reading 25%, grade F, #630 of 952 statewide, top 66%, 502 students, 0% FRL); Clinton Middle School (math 25% / reading 25%, grade F, #153 of 333 statewide, top 46%, 609 students, 0% FRL); Clinton High School (math 17% / reading 37%, grade F, #104 of 332 statewide, top 33%, 1,126 students, 0% FRL) — zoned schools average 0% FRL vs 49% district-wide (49 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 19 active listings in the ZIP; solid renter incomes; 400 units permitted in Anderson County in 2024 (91 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 216 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $80k implies a 220% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 216 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.84%
Cap rate
16.45%
Cash-on-cash
36.29%
DSCR
2.61
GRM
4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
32.0%
Equity multiple
2.35×
Total profit
$30,160
Equity at exit
$11,928
10-year hold
IRR
39.1%
Equity multiple
4.65×
Total profit
$81,735
Equity at exit
$6,917

Cash invested: $22,400 (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 37849

Home prices YoY
-22.1%
Active inventory
19
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,470 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$31 /mo · $369/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$677

Break-even live

Break-even rent $612
Max offer price $80,000
Occupancy floor 49%

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
$20,000
Closing costs
$2,400
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 23 events

  1. 2026-06-18
    days on market $80,000 Active 216 DOM
  2. 2026-06-17
    days on market $80,000 Active 215 DOM
  3. 2026-06-16
    days on market $80,000 Active 214 DOM
  4. 2026-06-15
    price $80,000 Active 213 DOM
  5. 2026-06-15
    days on market $90,000 Active 213 DOM
  6. 2026-06-14
    days on market $90,000 Active 211 DOM
  7. 2026-06-13
    days on market $90,000 Active 210 DOM
  8. 2026-06-10
    days on market $90,000 Active 208 DOM
  9. 2026-06-09
    days on market $90,000 Active 207 DOM
  10. 2026-06-08
    days on market $90,000 Active 206 DOM
  11. 2026-06-07
    days on market $90,000 Active 205 DOM
  12. 2026-06-03
    days on market $90,000 Active 201 DOM
  13. 2026-06-03
    status $90,000 Active 200 DOM
  14. 2026-06-02
    days on market $90,000 Pending - Continue to Show 200 DOM
  15. 2026-06-01
    days on market $90,000 Pending - Continue to Show 199 DOM
  16. 2026-05-31
    days on market $90,000 Pending - Continue to Show 198 DOM
  17. 2026-05-31
    days on market $90,000 Pending - Continue to Show 197 DOM
  18. 2026-01-18
    historical Pending - Continue to Show
  19. 2025-12-30
    status Active
  20. 2025-12-22
    historical Pending - Continue to Show
  21. 2025-12-07
    price $90,000
  22. 2025-11-14
    listed $100,000 Active
  23. 1999-02-01
    soldstatus $25,000

ⓘ 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
$369 · $31/mo
Projected year-2 tax
$568 · $47/mo
Expected delta
+$199/yr (+$17/mo · 53.9%)

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$17,636
− Mortgage interest
−$4,481
− Property taxes
−$369
− Insurance
−$400
− Repairs & maintenance
−$1,411
− Management
−$1,411
− Depreciation
−$2,327
Taxable income
$7,236
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,737
After-tax cash flow
$6,392/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
Anderson County
NCES district ID
4700090
Math proficiency
25% ▼ -11.00%
Reading proficiency
28% ▼ -4.00%
Median HH income
$43,541
Composite
22.68/100
National rank
#8043
State rank
#75 of 139 in TN

Livability — Powell

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

Census & demographics

County
Knox County · 473,959 people
City population
29,375
Metro
Knoxville, TN
Population (ZIP)
29,375
Household income
$84,275
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
398.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
76,963 people
By 2030
77,226 · +0.3%
By 2040
76,905 · -0.1%
By 2050
75,405 · -2.0%
By 2075
70,858 · -7.9%
By 2100
60,585 · -21.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 6% Two or more races 6% Black 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 3% Serbian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 5%

Political lean MEDSL · Anderson

2024 margin
Solid R (+35.7) · D 31.5% · R 67.3% · Other 1.2%
2008→2024 swing
-9.5pp toward R · 2008: -26.2pp · 2024: -35.7pp
All cycles
2024: R+35.7 2020: R+32.2 2016: R+34.3 2012: R+29.8 2008: R+26.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.10%
Current HPI
325.6584
Rent YoY
Metro
Knoxville, TN
State GDP YoY
▲ 2.78%
F500 in state
22

Industry mix (Fortune 500 HQ in TN)

Industry F500 HQs Revenue

Price history

+260.0% since first listed
6 events — show timeline
  • 2026-01-18 Contingent Knoxville MLS
  • 2025-12-30 Relisted Knoxville MLS
  • 2025-12-22 Contingent Knoxville MLS
  • 2025-12-07 Price Changed $90,000 Knoxville MLS
  • 2025-11-14 Listed $100,000 Knoxville MLS
  • 1999-02-01 Sold (Public Records) $25,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $369 · +37.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…