820 42nd Ave N · Nashville-Davidson metropolitan government (balance), TN
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
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 +12.0/15.0
- Condition / age +4.8/5.0
- Cash flow +3.0/30.0
- Livability +2.5/5.0
- Rent growth +2.4/5.0
- Schools +0.7/10.0
- 1% rule +0.0/10.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$539,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Buyers can take advantage of up to $20k in flex cash to pay closing costs OR interest rate buy-down when financing with Toll Brothers Mortgage! Welcome to Toll Brothers at The Nations. This gorgeous 2-story, 3 bedroom Emmylou loft is move in ready! Located in the heart of Nashville and situated conveniently near shopping, dining, Stocking 51 and more, this upstairs penthouse loft promises a contemporary oasis with an emphasis on natural light & spacious living. Create your own art gallery as you ascend upstairs to your main floor. Step inside a luxury kitchen boasting an oversized island featuring a stunning grey and white marbled quartz countertop. Off the kitchen is a large, open, dining room with a butlers pantry perfect for a coffee or wine bar. Opposite side, a large great room leads to a sizable covered deck offering the perfect outdoor space to enjoy some fresh air. Adjacent to the deck is a flex room offering the perfect space to work from home or perfect your favorite hobby. Upstairs, enjoy your large primary retreat with 2 large walk-in closets & a spa-like bathroom w/double bowl vanity and a walk-in shower with floor to ceiling tile and feature wall. Nestled between all 3 bedrooms is a full-size laundry room complete cabinets, sink and washer/dryer. The hall bath shared by two secondary bedrooms features a double bowl vanity and elegant tile to the ceiling. The community itself enhances your living experience with amenities such as a dog park, social grilling area, and a communal fire pit, fostering a sense of connection and relaxation among residents. For more information about our community and current incentives visit our model today. Community Model Home is open daily. Photos and renderings are of a the same floor plan with differing finishes and are for representational purposes only.
Key facts
- Covered deck
- Luxury kitchen
- Butler's pantry
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath townhouse listed at $539k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $-2k ($-21k/yr) — negative.
- To cash-flow at today's rent, offer at most $228k (57.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $229k (57.4% below list).
- Recommended offer: $228k (57.7% below list) — sets the bar for cash-flow.
- Cap rate 2.4% vs local median 3.0% in Nashville-Davidson metropolitan government (balance) — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
Location & tenants
- Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
- Davidson County (urban): math 12% / reading 19% proficiency, ranked #126 of 139 in TN (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Cockrill Elementary (math 2% / reading 12%, grade F, #863 of 952 statewide, top 92%, 275 students, 0% FRL); Haynes Middle (math 0% / reading 3%, grade F, #332 of 333 statewide, top 100%, 291 students, 0% FRL); Pearl-Cohn High (math 2% / reading 12%, grade F, #294 of 332 statewide, top 91%, 604 students, 0% FRL) — zoned schools average 0% FRL vs 66% district-wide (66 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: Rents soft (-0.6%/yr); 766 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 80d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 6,873 units permitted in Davidson County in 2024 (4,138 in 5+ unit buildings).
- This rent runs 34% of the median local income ($81k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
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.
- Davidson County population projected at +42% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 22 days — a 2% lower offer ($531k) is reasonable based on typical stale-listing flexibility.
- 10 sale attempts; this cycle's ask has dropped $35k (6%) 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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
- 0.43% ✗
- Cap rate
- 2.37%
- Cash-on-cash
- -14.00%
- DSCR
- 0.38
- GRM
- 19.6
CMA / ARV
- ARV (median comp)
- $599,513
- List price
- $539,000
- Delta
- -10.09%
- 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 |
|---|---|---|---|---|---|---|---|
| 118 Zola Aly | 0.02mi | 3/2.5 | 1,543 (+5%) | 2mo | $499,000 | $323 | 90 |
| 122 Zola Aly | 0.02mi | 3/2.5 | 1,543 (+5%) | 3mo | $505,000 | $327 | 88 |
| 126 Zola Aly | 0.02mi | 3/2.5 | 1,560 (+6%) | 2mo | $489,000 | $313 | 87 |
| 114 Zola Aly N | 0.02mi | 3/2.5 | 1,560 (+6%) | 2mo | $499,000 | $320 | 87 |
| 826 42nd Ave N | 0.01mi | 3/2.5 | 1,543 (+5%) | 6mo | $489,000 | $317 | 87 |
| 830 42nd Ave N | 0.01mi | 3/2.5 | 1,543 (+5%) | 8mo | $509,000 | $330 | 85 |
| 814 42nd Ave N | 0.01mi | 3/2.5 | 1,544 (+5%) | 8mo | $499,000 | $323 | 85 |
| 110 Zola Aly | 0.02mi | 3/2.5 | 1,560 (+6%) | 5mo | $510,429 | $327 | 85 |
| 822 42nd Ave N N | 0.02mi | 3/2.5 | 1,543 (+5%) | 12mo | $534,000 | $346 | 81 |
| 4009B Indiana Ave | 0.12mi | 3/2.5 | 1,557 (+6%) | 9mo | $550,000 | $353 | 78 |
| 4908 Delaware Ave Unit D | 0.58mi | 3/3.0 | 1,306 (-11%) | 3mo | $390,000 | $299 | 49 |
| 5105B Michigan Ave | 0.70mi | 2/2.5 (-1) | 1,413 (-4%) | 10mo | $450,000 | $318 | 47 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -45.7%
- Equity multiple
- -0.37×
- Total profit
- $-206,235
- Equity at exit
- $80,367
- IRR
- —
- Equity multiple
- -1.32×
- Total profit
- $-350,169
- Equity at exit
- $46,603
Cash invested: $150,920 (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
Active competition Active MLS
- For sale now
- 23 active · 13 under contract
- Months of supply
- 8.6 mo (12%/mo absorbed)
- Median asking
- $524,000 ($343/sqft)
- Median days on market
- 82 d
- This list price
- 61% of active listings are priced below it
- ARV vs active asking
- +18.9% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 37209
- Rents YoY
- -0.6%
- Active inventory
- 766
- Price-to-rent
- 19.6×
Monthly cashflow live
- Estimated rent
- $2,294 high interval (Pro) →
- Mortgage (P&I)
- −$2,827
- Tax from tax record
- −$277 /mo · $3,319/yr
- Insurance
- −$225
- HOA
- −$245
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$482
- Net cashflow
- $-1,760
Break-even live
Sensitivity live
| Price | -10% $-1,455 | -5% $-1,608 | +0% $-1,760 | +5% $-1,913 | +10% $-2,065 |
|---|---|---|---|---|---|
| Rent | -10% $-1,941 | -5% $-1,851 | +0% $-1,760 | +5% $-1,670 | +10% $-1,579 |
| Rate | -1.0pp $-1,489 | -0.5pp $-1,623 | base $-1,760 | +0.5pp $-1,900 | +1.0pp $-2,042 |
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
- $134,750
- Closing costs
- $16,170
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 110 Zola Aly Nashville, TN | 3.0 | 2.5 | 1509 | $2,995 | $1.98 | 119d | 1 | 0.02mi |
| 616 41st Ave N Nashville, TN | 4.0 | 3.5 | 1350 | $2,400 | $1.78 | 119d | 1 | 0.09mi |
| 616 41st Ave N Unit 622B Nashville, TN | 4.0 | 3.5 | 1335 | $2,300 | $1.72 | 119d | 1 | 0.09mi |
| 616 41st Ave N Nashville, TN | 2.0–4.0 | 1.5–3.5 | 1275 | $2,025 | $1.59 | 111d | 6 | 0.09mi |
| 616 41st Ave N Nashville, TN | 2.0 | 2.5 | 1200 | $1,650 | $1.38 | 103d | 1 | 0.09mi |
| 616 41st Ave N Nashville, TN | 3.0 | 2.5 | 1200 | $2,000 | $1.67 | 74d | 1 | 0.09mi |
| 4012 Delaware Ave Nashville, TN | 2.0 | 1.5 | 1156 | $2,375 | $2.05 | 119d | 1 | 0.12mi |
| 909 42nd Ave N Nashville, TN | 2.0 | 1.0 | 894 | $1,600 | $1.79 | 0d | 1 | 0.19mi |
| 909 42nd Ave N Nashville, TN | 2.0 | 1.0 | 894 | $1,600 | $1.79 | 5d | 1 | 0.19mi |
| 405 40th Ave N Nashville, TN | 2.0 | 1.0–2.0 | 834 | $3,060 | $3.67 | 97d | 44 | 0.24mi |
| 953 44th Ave N Unit 1261687P Nashville, TN | 2.0 | 2.0 | 925 | $3,671 | $3.97 | 109d | 1 | 0.27mi |
| 3800 Charlotte Ave Nashville, TN | 2.0 | 1.0–2.0 | 857 | $3,327 | $3.88 | 0d | 15 | 0.38mi |
| 1015 43rd Ave N Nashville, TN | 3.0 | 1.0 | 992 | $1,399 | $1.41 | 119d | 1 | 0.38mi |
| 1015A 43rd Ave N Nashville, TN | 3.0 | 1.0 | 992 | $1,399 | $1.41 | 9d | 1 | 0.38mi |
| 3930 Alameda St Nashville, TN | 4.0 | 2.0 | 1450 | $2,200 | $1.52 | 80d | 1 | 0.39mi |
| 610 Sylvan Heights Way Nashville, TN | 3.0 | 1.0–2.0 | 1056 | $3,948 | $3.74 | 0d | 45 | 0.44mi |
| 429 38th Ave N Unit 6 Nashville, TN | 3.0 | 4.0 | 1702 | $1,200 | $0.71 | 103d | 1 | 0.47mi |
| 1036B 40th Ave N Nashville, TN | 3.0 | 2.5 | 1520 | $2,100 | $1.38 | 9d | 1 | 0.49mi |
| 4000 Doctor Walter S Davis Blvd Nashville, TN | 1.0–3.0 | 1.0–2.0 | 1102 | $3,077 | $2.79 | 0d | 13 | 0.59mi |
| 4731 Centennial Blvd Nashville, TN | 2.0 | 1.0–2.0 | 915 | $2,659 | $2.91 | 0d | 27 | 0.59mi |
| 3319A Felicia St Nashville, TN | 2.0 | 1.5 | 960 | $1,650 | $1.72 | 119d | 1 | 0.67mi |
| 942 33rd Ave N Nashville, TN | 3.0 | 2.5 | 1846 | $2,350 | $1.27 | 85d | 1 | 0.75mi |
| 239 37th Ave N Nashville, TN | 3.0 | 2.0 | 1260 | $2,400 | $1.90 | 112d | 1 | 0.77mi |
| 3409 Elkins Ave Nashville, TN | 3.0 | 2.5 | 1832 | $3,200 | $1.75 | 68d | 1 | 0.77mi |
| 5206 Georgia Ave Nashville, TN | 2.0 | 2.0 | 1200 | $2,300 | $1.92 | 82d | 1 | 0.78mi |
| 5201 Tennessee Ave Nashville, TN | 2.0 | 1.0 | 1086 | $2,150 | $1.98 | 119d | 1 | 0.80mi |
| 5210B Michigan Ave Nashville, TN | 3.0 | 2.5 | 1760 | $3,277 | $1.86 | 80d | 1 | 0.81mi |
| 3109 Albion St Nashville, TN | 3.0 | 2.0 | 1478 | $2,450 | $1.66 | 82d | 1 | 0.83mi |
| 258 38th Ave N Nashville, TN | 3.0 | 1.0 | 950 | $2,100 | $2.21 | 74d | 1 | 0.83mi |
| 2921 Torbett St Unit B Nashville, TN | 3.0 | 1.0 | 953 | $1,350 | $1.42 | 9d | 1 | 0.90mi |
| 407 Normandy Cir Nashville, TN | 3.0 | 2.5 | 1842 | $3,400 | $1.85 | 68d | 1 | 0.91mi |
| 407 Normandy Cir Nashville, TN | 3.0 | 2.5 | 1842 | $3,400 | $1.85 | 71d | 1 | 0.91mi |
| 5107 Nevada Ave Nashville, TN | 3.0 | 2.0 | 1563 | $3,800 | $2.43 | 7d | 1 | 0.91mi |
| 3025 Charlotte Ave Nashville, TN | 2.0 | 1.0–2.0 | 994 | $3,441 | $3.46 | 0d | 44 | 0.97mi |
| 2 City Pl Nashville, TN | 2.0 | 1.0–2.0 | 902 | $3,229 | $3.58 | 0d | 23 | 0.98mi |
| 738 29th Ave N Unit C Nashville, TN | 3.0 | 1.5 | 1236 | $1,600 | $1.29 | 9d | 1 | 0.99mi |
| 2808 Batavia St Nashville, TN | 3.0 | 2.0 | 1130 | $2,000 | $1.77 | 100d | 1 | 1.00mi |
| 330 54th Ave N Nashville, TN | 3.0 | 3.5 | 1806 | $3,562 | $1.97 | 111d | 1 | 1.01mi |
| 9 City Pl Nashville, TN | 2.0 | 1.0–2.0 | 934 | $3,188 | $3.41 | 0d | 20 | 1.02mi |
| 5503B Louisiana Ave Nashville, TN | 3.0 | 2.0 | 1600 | $2,895 | $1.81 | 9d | 1 | 1.04mi |
Property features AI
Finance
- Other
- Living area and building area listed as 2,511 square feet (builder source)
- HOA & community
- HOA with monthly fee (includes maintenance of structure and grounds, and insurance)Association amenities include a dog park and underground utilitiesOne-time association fee also listed
Exterior
- Parking
- Attached garage with 1 covered garage space and garage door openerGarage faces rear1 open parking space (2 parking spaces total)
- Security
- Fire alarmFire sprinkler systemSmoke detector(s)
- Utilities
- Public waterPrivate sewerElectricity availableWater availableCable connected
- Home design
- Residential condominium (attached)Other condo subtypeThree or more levelsNew constructionEntry level: Builder provided measurements
- Construction
- Fiber cement constructionOther roofSlab foundationNewly built
- Exterior features
- Covered deckBalconySmart lock(s)End unit (common wall: end unit)
Interior
- Kitchen
- Electric ovenElectric rangeDishwasherDisposalMicrowaveRefrigeratorStainless steel appliancesKitchen islandPantry
- Bedrooms
- 3 bedroomsPrimary suite with double vanity (master bathroom)
- Flooring
- CarpetTileVinyl
- Bathrooms
- 2 full bathrooms1 half bathroom
- Heating & cooling
- Electric heatingElectric coolingHas heating and cooling
- Interior features
- High ceilingsPantrySmart thermostatAir filterWalk-in closet(s)Kitchen islandAir purifier
- Laundry & utility
- Washer hookupElectric dryer hookupWasher and dryer included
Listing history 50 events
-
2026-09-23days on market $539,000 Active 22 DOM
-
2026-09-22days on market $539,000 Active 21 DOM
-
2026-09-21days on market $539,000 Active 20 DOM
-
2026-09-20days on market $539,000 Active 19 DOM
-
2026-09-19days on market $539,000 Active 18 DOM
-
2026-09-18days on market $539,000 Active 17 DOM
-
2026-09-16days on market $539,000 Active 15 DOM
-
2026-09-15days on market $539,000 Active 14 DOM
-
2026-09-14days on market $539,000 Active 13 DOM
-
2026-09-13days on market $539,000 Active 12 DOM
-
2026-09-12days on market $539,000 Active 11 DOM
-
2026-09-11days on market $539,000 Active 10 DOM
-
2026-09-05days on market $539,000 Active 4 DOM
-
2026-09-04days on market $539,000 Active 3 DOM
-
2026-09-03remarks 699-char remark
-
2026-09-03pricedays on market $539,000 Active 2 DOM
-
2026-08-31days on market $549,000 Active 28 DOM
-
2026-08-29days on market $549,000 Active 26 DOM
-
2026-08-28days on market $549,000 Active 25 DOM
-
2026-08-27days on market $549,000 Active 24 DOM
-
2026-08-26days on market $549,000 Active 23 DOM
-
2026-08-25days on market $549,000 Active 22 DOM
-
2026-08-24days on market $549,000 Active 21 DOM
-
2026-08-23days on market $549,000 Active 20 DOM
-
2026-08-22days on market $549,000 Active 19 DOM
-
2026-08-21days on market $549,000 Active 18 DOM
-
2026-08-20days on market $549,000 Active 17 DOM
-
2026-08-19days on market $549,000 Active 16 DOM
-
2026-08-18days on market $549,000 Active 15 DOM
-
2026-08-17days on market $549,000 Active 14 DOM
-
2026-08-16days on market $549,000 Active 13 DOM
-
2026-08-15days on market $549,000 Active 12 DOM
-
2026-08-14days on market $549,000 Active 11 DOM
-
2026-08-13days on market $549,000 Active 10 DOM
-
2026-08-12days on market $549,000 Active 9 DOM
-
2026-08-11days on market $549,000 Active 8 DOM
-
2026-08-10price $549,000 Active 7 DOM
-
2026-08-10days on market $574,000 Active 7 DOM
-
2026-08-09days on market $574,000 Active 6 DOM
-
2026-08-08days on market $574,000 Active 5 DOM
-
2026-08-07days on market $574,000 Active 4 DOM
-
2026-08-06days on market $574,000 Active 3 DOM
-
2026-08-05days on market $574,000 Active 2 DOM
-
2026-08-03days on market $574,000 Active 1 DOM
Show marketing remark (1839 chars)
Buyers can take advantage of up to $20k in flex cash to pay closing costs OR interest rate buy-down when financing with Toll Brothers Mortgage! Welcome to Toll Brothers at The Nations. This gorgeous 2-story, 3 bedroom Emmylou loft is move in ready! Located in the heart of Nashville and situated conveniently near shopping, dining, Stocking 51 and more, this upstairs penthouse loft promises a contemporary oasis with an emphasis on natural light & spacious living. Create your own art gallery as you ascend upstairs to your main floor. Step inside a luxury kitchen boasting an oversized island featuring a stunning grey and white marbled quartz countertop. Off the kitchen is a large, open, dining room with a butlers pantry perfect for a coffee or wine bar. Opposite side, a large great room leads to a sizable covered deck offering the perfect outdoor space to enjoy some fresh air. Adjacent to the deck is a flex room offering the perfect space to work from home or perfect your favorite hobby. Upstairs, enjoy your large primary retreat with 2 large walk-in closets & a spa-like bathroom w/double bowl vanity and a walk-in shower with floor to ceiling tile and feature wall. Nestled between all 3 bedrooms is a full-size laundry room complete cabinets, sink and washer/dryer. The hall bath shared by two secondary bedrooms features a double bowl vanity and elegant tile to the ceiling. The community itself enhances your living experience with amenities such as a dog park, social grilling area, and a communal fire pit, fostering a sense of connection and relaxation among residents. For more information about our community and current incentives visit our model today. Community Model Home is open daily. Photos and renderings are of a the same floor plan with differing finishes and are for representational purposes only.
-
2026-07-31days on market $574,000 Active 25 DOM
-
2026-07-30days on market $574,000 Active 24 DOM
-
2026-07-30days on market $574,000 Active 23 DOM
-
2026-07-28days on market $574,000 Active 22 DOM
-
2026-07-26days on market $574,000 Active 20 DOM
-
2026-07-24days on market $574,000 Active 18 DOM
ⓘ 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
- $3,319 · $277/mo
- Projected year-2 tax
- $3,827 · $319/mo
- Expected delta
- +$508/yr (+$42/mo · 15.3%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $27,531
- − Mortgage interest
- −$30,192
- − Property taxes
- −$3,319
- − Insurance
- −$2,695
- − Repairs & maintenance
- −$2,202
- − Management
- −$2,202
- − HOA
- −$2,940
- − Depreciation
- −$15,680
- Taxable loss
- −$31,700
- Est. tax savings @ 24.0%
- +$7,608
- After-tax cash flow
- $-13,515/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.
Condition & rehab AI · 13 photos
This move-in ready condo is in excellent condition with modern finishes and a well-maintained exterior. It offers a contemporary living space with high-end appliances and ample natural light.
Value-add opportunities
- Both Landscaping improvements — Enhances curb appeal and adds value ↑
- Both Painting exterior — Fresh paint can improve curb appeal and value ↑
- Both Landscaping and curb appeal — Enhances curb appeal and adds value ↑
Zoned Schools
Schools (NCES district)
- District
- Davidson County
- NCES district ID
- 4703180
- Math proficiency
- 12% ▼ -17.00%
- Reading proficiency
- 19% ▼ -7.00%
- Median HH income
- $48,667
- Composite
- 14.03/100
- National rank
- #9472
- State rank
- #126 of 139 in TN
Livability — Nashville-Davidson metropolitan government (balance)
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- Nashville-Davidson metropolitan government (balance), TN
- County
- Davidson County · 808,568 people
- City population
- 677,595
- Metro
- Nashville-Davidson--Murfreesboro--Franklin, TN
- Population (ZIP)
- 37,817
- Household income
- $81,423
- Rent vs Own
- Severe rent burden
- 14% of renters
Population outlook (Davidson County) Hauer SSP2
- Today (2025)
- 808,568 people
- By 2030
- 874,489 · +8.2%
- By 2040
- 1,009,046 · +24.8%
- By 2050
- 1,147,294 · +41.9%
- By 2075
- 1,475,439 · +82.5%
- By 2100
- 1,714,101 · +112.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Majority White (65%)
- Race & ethnicity
- White 65% Black 18% Hispanic / Latino 8% Two or more races 6% Asian 5%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Italian 3% Lithuanian 3% Slovak 3%
- Foreign-born
- 10% · Canada, Vietnam, China
- Languages at home
- 88% English-only · Spanish 7% Other Indo-European 1% Vietnamese 1%
Political lean MEDSL · Davidson
- 2024 margin
- Strong D (+27.4) · D 62.7% · R 35.3% · Other 2.0%
- 2008→2024 swing
- +6.5pp toward D · 2008: 21.0pp · 2024: 27.4pp
- All cycles
- 2024: D+27.4 2020: D+32.1 2016: D+26.0 2012: D+18.7 2008: D+21.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -580.87%
- Current HPI
- 372.4026
- Rent YoY
- ▼ -0.58%
- 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
+1.9% since first listed26 events — show timeline
- 2026-08-10 Price Changed $549,000 REALTRACS as Distributed by MLS Grid
- 2026-08-03 Listed $574,000 REALTRACS as Distributed by MLS Grid
- 2026-08-03 Listing Removed — REALTRACS as Distributed by MLS Grid
- 2026-07-06 Listed $574,000 REALTRACS as Distributed by MLS Grid
- 2026-07-06 Listing Removed — REALTRACS as Distributed by MLS Grid
- 2026-07-01 Relisted — REALTRACS as Distributed by MLS Grid
- 2026-07-01 Listing Removed — REALTRACS as Distributed by MLS Grid
- 2026-06-01 Listed $574,000 REALTRACS as Distributed by MLS Grid
- 2026-06-01 Listing Removed — REALTRACS as Distributed by MLS Grid
- 2026-05-12 Listed $574,000 REALTRACS as Distributed by MLS Grid
- 2026-05-12 Listing Removed — REALTRACS as Distributed by MLS Grid
- 2026-05-11 Price Changed $574,000 REALTRACS as Distributed by MLS Grid
- 2026-05-11 Relisted — REALTRACS as Distributed by MLS Grid
- 2026-05-11 Listing Removed — REALTRACS as Distributed by MLS Grid
- 2026-04-07 Listed $599,000 REALTRACS as Distributed by MLS Grid
- 2026-04-07 Listing Removed — REALTRACS as Distributed by MLS Grid
- 2026-03-03 Price Changed $599,000 REALTRACS as Distributed by MLS Grid
- 2026-02-12 Price Changed $609,000 REALTRACS as Distributed by MLS Grid
- 2026-02-12 Listed $619,000 REALTRACS as Distributed by MLS Grid
- 2026-02-12 Listing Removed — REALTRACS as Distributed by MLS Grid
- 2026-01-09 Listed $619,000 REALTRACS as Distributed by MLS Grid
- 2026-01-05 Listing Removed — REALTRACS as Distributed by MLS Grid
- 2025-12-02 Price Changed $619,000 REALTRACS as Distributed by MLS Grid
- 2025-12-01 Listed $629,000 REALTRACS as Distributed by MLS Grid
- 2025-09-19 Sold (MLS) $539,000 REALTRACS as Distributed by MLS Grid
- 2025-07-28 Price Changed $539,000 REALTRACS as Distributed by MLS Grid
Property tax history
+579.9%/yrLatest (2025): $3,319 · +579.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…