CashFlowRE
Sign in Sign up
170 Brighton Pl
F Composite 31.01
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).

  • Cash flow +12.6/30.0
  • DSCR +3.8/10.0
  • Livability +3.7/5.0
  • 1% rule +3.0/10.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$255,000

170 Brighton Pl · Bristol, TN 37620
3 bd · 2.0 ba · 1,168 sqft · SingleFamily public records · 29 Days on market
Built 2024 4,356 sqft lot Est $179k · 43% over $8/mo HOA ↓ 59% since listing

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

Listing remarks MLS

Welcome to your dream home in picturesque Bristol, TN! This brand-new 3-bedroom, 2-bathroom gem offers the perfect blend of modern comfort and natural beauty, situated just a stone's throw from the enchanting Bristol Caverns. Spacious and Modern Design: Enjoy the convenience and style of LVT flooring throughout this beautifully crafted home. The open floor plan seamlessly connects the living, dining, and kitchen areas, making it perfect for both entertaining and relaxing. Kitchen: Featuring new stainless steel appliances and ample counter space, the kitchen is a chef's delight and ideal for preparing meals for family and friends. Master Suite: Retreat to your serene master suite with a private bathroom and walk-in closet, designed for ultimate relaxation and comfort. Outdoor Living: Step out onto the deck to take in breathtaking views of the surrounding mountains. It's the perfect spot for morning coffee, evening sunsets, or grilling. Attached 2-Stall Garage: Keep your vehicles secure and out of the elements with the convenient attached garage, providing additional storage space. Great Neighborhood: Located in a friendly, well-maintained neighborhood, you'll have easy access to all essential amenities, including shopping, dining, and entertainment. Prime Location: With the Bristol Caverns just moments away, you can enjoy quick visits to one of the area's natural wonders, adding a touch of adventure to your daily routine. This home is a rare find—brand new, beautifully appointed, and in a location that combines the best of natural beauty and modern convenience. Don't miss your chance to make it yours. Contact us today to schedule a tour! IT IS THE SOLE RESPONSIBILITY OF BUYER AND BUYER AGENT TO VERIFY ALL INFORMATION CONTAINED HEREIN

Key facts

  • Low maintenance lot
  • Modern kitchen
  • Granite countertops

Tags

QUIET CUL-DE-SAC COMMUNITYLOW MAINTENANCE LOTOPEN-CONCEPT LAYOUTLUXURY VINYL PLANK FLOORINGMODERN KITCHENGRANITE COUNTERTOPS

Property features AI

Finance

  • Other: Zoned R 1A; Subdivision: Brighton Place
  • HOA & community: Homeowners association with $100 annual fee

Exterior

  • Parking: Driveway; Concrete driveway; 1-car garage
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Sewer connected; Water connected
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding; Block foundation; Asphalt shingle roof
  • Exterior features: Deck; Storm door(s); Sloped lot; Lot dimensions 52 x 80

Interior

  • Kitchen: Built-in electric oven; Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: Total rooms: 7
  • Bathrooms: 2 full bathrooms
  • Interior features: Eat-in kitchen; Granite counters; Open floorplan; Walk-in closet(s); Double-pane windows; Crawl space
  • 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 $255k.

Deal economics

  • At list price, monthly cash flow is $-32 ($-382/yr) — negative.
  • To cash-flow at today's rent, offer at most $249k (2.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $204k (20.1% below list).
  • Recommended offer: $204k (20.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.8% in Bristol — 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 73/100 on livability (#24 in TN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, commute F, employment F.
  • Bristol (urban): math 37% / reading 35% proficiency, ranked #29 of 139 in TN (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Holston View Elementary (math 62% / reading 57%, grade B-, #60 of 952 statewide, top 7%, 301 students, 0% FRL); Tennessee High School (math 20% / reading 41%, grade F, #75 of 332 statewide, top 24%, 1,154 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 253 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 453 units permitted in Sullivan County in 2024 (6 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($56k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Sullivan County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $203,674 (20.1% below list)

Questions for the listing agent

  1. 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?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-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. 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?
  7. 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.
  8. 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.
  9. 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
0.80%
Cap rate
6.14%
Cash-on-cash
-0.53%
DSCR
0.98
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$178,704
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
216 Brighton Pl 0.06mi 3/2.0 1,200 (+3%) 13mo $289,000 $241 82
125 Brighton Pl 0.09mi 3/2.0 1,200 (+3%) 12mo $285,000 $238 81
140 West Wilkshire Pl 0.30mi 2/2.0 (-1) 1,196 (+2%) 6mo $276,000 $231 72
220 Amanda Ln #1 0.41mi 2/2.5 (-1) 1,216 (+4%) 2mo $1,600 $1 65
73 Tulip Grove Circle Cir #6 0.44mi 2/2.0 (-1) 1,216 (+4%) 5mo $160,000 $132 63
119 Amanda Ln #6 0.44mi 2/2.5 (-1) 1,216 (+4%) 3mo $1,600 $1 63
119 Amanda Ln 0.44mi 2/2.5 (-1) 1,216 (+4%) 6mo $1,500 $1 61
236 Hunter Hls #2 0.65mi 2/2.0 (-1) 1,176 (+1%) 9mo $180,000 $153 56
136 Amanda Ln 0.47mi 2/2.5 (-1) 1,216 (+4%) 10mo $185,000 $152 56
119 Amanda Ln #4 0.44mi 2/2.5 (-1) 1,216 (+4%) 13mo $192,000 $158 55
170 Amanda Ln 0.46mi 2/2.5 (-1) 1,216 (+4%) 13mo $188,000 $155 54
188 Amanda Ln 0.48mi 2/2.5 (-1) 1,216 (+4%) 13mo $185,000 $152 53

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
-17.2%
Equity multiple
0.39×
Total profit
$-43,391
Equity at exit
$38,021
10-year hold
IRR
-9.2%
Equity multiple
0.43×
Total profit
$-40,571
Equity at exit
$22,048

Cash invested: $71,400 (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 37620

Active inventory
253
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,037 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$189 /mo · $2,272/yr
Insurance
$106
HOA
$8
Vacancy / Maint / Mgmt
$428
Net cashflow
$-32

Break-even live

Break-even rent $2,077
Max offer price $249,381
Occupancy floor 97%

Sensitivity live

Price -10% $113 -5% $40 +0% $-32 +5% $-104 +10% $-176
Rent -10% $-193 -5% $-112 +0% $-32 +5% $49 +10% $129
Rate -1.0pp $97 -0.5pp $33 base $-32 +0.5pp $-98 +1.0pp $-165

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
$63,750
Closing costs
$7,650
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
221 Monroe Dr Bristol, TN 3.0 2.0 1282 $2,650 $2.07 22d 1 0.74mi
254 Wildwood Dr Bristol, TN 3.0 1.5 1200 $1,550 $1.29 14d 1 0.99mi

HOA detail

Monthly dues
$8 · $96/yr

Listing history 29 events

  1. 2026-06-19
    days on market $255,000 Active 29 DOM
  2. 2026-06-18
    days on market $255,000 Active 28 DOM
  3. 2026-06-17
    days on market $255,000 Active 27 DOM
  4. 2026-06-16
    days on market $255,000 Active 26 DOM
  5. 2026-06-15
    days on market $255,000 Active 25 DOM
  6. 2026-06-14
    days on market $255,000 Active 23 DOM
  7. 2026-06-13
    pricedays on market $255,000 Active 22 DOM
  8. 2026-06-10
    days on market $259,900 Active 20 DOM
  9. 2026-06-09
    days on market $259,900 Active 19 DOM
  10. 2026-06-08
    days on market $259,900 Active 18 DOM
  11. 2026-06-07
    pricedays on market $259,900 Active 17 DOM
  12. 2026-06-03
    days on market $269,900 Active 13 DOM
  13. 2026-06-02
    days on market $269,900 Active 12 DOM
  14. 2026-06-01
    days on market $269,900 Active 11 DOM
  15. 2026-05-31
    days on market $269,900 Active 10 DOM
  16. 2026-05-30
    days on market $269,900 Active 9 DOM
  17. 2026-05-21
    listed $269,900 Active
  18. 2026-04-08
    price $270,000
  19. 2024-12-19
    soldstatus $279,900 Closed 1775-char remark
    Show marketing remark (1775 chars)

    Welcome to your dream home in picturesque Bristol, TN! This brand-new 3-bedroom, 2-bathroom gem offers the perfect blend of modern comfort and natural beauty, situated just a stone's throw from the enchanting Bristol Caverns. Spacious and Modern Design: Enjoy the convenience and style of LVT flooring throughout this beautifully crafted home. The open floor plan seamlessly connects the living, dining, and kitchen areas, making it perfect for both entertaining and relaxing. Kitchen: Featuring new stainless steel appliances and ample counter space, the kitchen is a chef's delight and ideal for preparing meals for family and friends. Master Suite: Retreat to your serene master suite with a private bathroom and walk-in closet, designed for ultimate relaxation and comfort. Outdoor Living: Step out onto the deck to take in breathtaking views of the surrounding mountains. It's the perfect spot for morning coffee, evening sunsets, or grilling. Attached 2-Stall Garage: Keep your vehicles secure and out of the elements with the convenient attached garage, providing additional storage space. Great Neighborhood: Located in a friendly, well-maintained neighborhood, you'll have easy access to all essential amenities, including shopping, dining, and entertainment. Prime Location: With the Bristol Caverns just moments away, you can enjoy quick visits to one of the area's natural wonders, adding a touch of adventure to your daily routine. This home is a rare find—brand new, beautifully appointed, and in a location that combines the best of natural beauty and modern convenience. Don't miss your chance to make it yours. Contact us today to schedule a tour! IT IS THE SOLE RESPONSIBILITY OF BUYER AND BUYER AGENT TO VERIFY ALL INFORMATION CONTAINED HEREIN

  20. 2024-12-19
    soldstatus $279,900
    Show marketing remark (1775 chars)

    Welcome to your dream home in picturesque Bristol, TN! This brand-new 3-bedroom, 2-bathroom gem offers the perfect blend of modern comfort and natural beauty, situated just a stone's throw from the enchanting Bristol Caverns. Spacious and Modern Design: Enjoy the convenience and style of LVT flooring throughout this beautifully crafted home. The open floor plan seamlessly connects the living, dining, and kitchen areas, making it perfect for both entertaining and relaxing. Kitchen: Featuring new stainless steel appliances and ample counter space, the kitchen is a chef's delight and ideal for preparing meals for family and friends. Master Suite: Retreat to your serene master suite with a private bathroom and walk-in closet, designed for ultimate relaxation and comfort. Outdoor Living: Step out onto the deck to take in breathtaking views of the surrounding mountains. It's the perfect spot for morning coffee, evening sunsets, or grilling. Attached 2-Stall Garage: Keep your vehicles secure and out of the elements with the convenient attached garage, providing additional storage space. Great Neighborhood: Located in a friendly, well-maintained neighborhood, you'll have easy access to all essential amenities, including shopping, dining, and entertainment. Prime Location: With the Bristol Caverns just moments away, you can enjoy quick visits to one of the area's natural wonders, adding a touch of adventure to your daily routine. This home is a rare find—brand new, beautifully appointed, and in a location that combines the best of natural beauty and modern convenience. Don't miss your chance to make it yours. Contact us today to schedule a tour! IT IS THE SOLE RESPONSIBILITY OF BUYER AND BUYER AGENT TO VERIFY ALL INFORMATION CONTAINED HEREIN

  21. 2024-10-02
    historical Active Under Contract 1775-char remark
    Show marketing remark (1775 chars)

    Welcome to your dream home in picturesque Bristol, TN! This brand-new 3-bedroom, 2-bathroom gem offers the perfect blend of modern comfort and natural beauty, situated just a stone's throw from the enchanting Bristol Caverns. Spacious and Modern Design: Enjoy the convenience and style of LVT flooring throughout this beautifully crafted home. The open floor plan seamlessly connects the living, dining, and kitchen areas, making it perfect for both entertaining and relaxing. Kitchen: Featuring new stainless steel appliances and ample counter space, the kitchen is a chef's delight and ideal for preparing meals for family and friends. Master Suite: Retreat to your serene master suite with a private bathroom and walk-in closet, designed for ultimate relaxation and comfort. Outdoor Living: Step out onto the deck to take in breathtaking views of the surrounding mountains. It's the perfect spot for morning coffee, evening sunsets, or grilling. Attached 2-Stall Garage: Keep your vehicles secure and out of the elements with the convenient attached garage, providing additional storage space. Great Neighborhood: Located in a friendly, well-maintained neighborhood, you'll have easy access to all essential amenities, including shopping, dining, and entertainment. Prime Location: With the Bristol Caverns just moments away, you can enjoy quick visits to one of the area's natural wonders, adding a touch of adventure to your daily routine. This home is a rare find—brand new, beautifully appointed, and in a location that combines the best of natural beauty and modern convenience. Don't miss your chance to make it yours. Contact us today to schedule a tour! IT IS THE SOLE RESPONSIBILITY OF BUYER AND BUYER AGENT TO VERIFY ALL INFORMATION CONTAINED HEREIN

  22. 2024-09-13
    price $279,900 1775-char remark
    Show marketing remark (1775 chars)

    Welcome to your dream home in picturesque Bristol, TN! This brand-new 3-bedroom, 2-bathroom gem offers the perfect blend of modern comfort and natural beauty, situated just a stone's throw from the enchanting Bristol Caverns. Spacious and Modern Design: Enjoy the convenience and style of LVT flooring throughout this beautifully crafted home. The open floor plan seamlessly connects the living, dining, and kitchen areas, making it perfect for both entertaining and relaxing. Kitchen: Featuring new stainless steel appliances and ample counter space, the kitchen is a chef's delight and ideal for preparing meals for family and friends. Master Suite: Retreat to your serene master suite with a private bathroom and walk-in closet, designed for ultimate relaxation and comfort. Outdoor Living: Step out onto the deck to take in breathtaking views of the surrounding mountains. It's the perfect spot for morning coffee, evening sunsets, or grilling. Attached 2-Stall Garage: Keep your vehicles secure and out of the elements with the convenient attached garage, providing additional storage space. Great Neighborhood: Located in a friendly, well-maintained neighborhood, you'll have easy access to all essential amenities, including shopping, dining, and entertainment. Prime Location: With the Bristol Caverns just moments away, you can enjoy quick visits to one of the area's natural wonders, adding a touch of adventure to your daily routine. This home is a rare find—brand new, beautifully appointed, and in a location that combines the best of natural beauty and modern convenience. Don't miss your chance to make it yours. Contact us today to schedule a tour! IT IS THE SOLE RESPONSIBILITY OF BUYER AND BUYER AGENT TO VERIFY ALL INFORMATION CONTAINED HEREIN

  23. 2024-08-08
    price $289,900 1775-char remark
    Show marketing remark (1775 chars)

    Welcome to your dream home in picturesque Bristol, TN! This brand-new 3-bedroom, 2-bathroom gem offers the perfect blend of modern comfort and natural beauty, situated just a stone's throw from the enchanting Bristol Caverns. Spacious and Modern Design: Enjoy the convenience and style of LVT flooring throughout this beautifully crafted home. The open floor plan seamlessly connects the living, dining, and kitchen areas, making it perfect for both entertaining and relaxing. Kitchen: Featuring new stainless steel appliances and ample counter space, the kitchen is a chef's delight and ideal for preparing meals for family and friends. Master Suite: Retreat to your serene master suite with a private bathroom and walk-in closet, designed for ultimate relaxation and comfort. Outdoor Living: Step out onto the deck to take in breathtaking views of the surrounding mountains. It's the perfect spot for morning coffee, evening sunsets, or grilling. Attached 2-Stall Garage: Keep your vehicles secure and out of the elements with the convenient attached garage, providing additional storage space. Great Neighborhood: Located in a friendly, well-maintained neighborhood, you'll have easy access to all essential amenities, including shopping, dining, and entertainment. Prime Location: With the Bristol Caverns just moments away, you can enjoy quick visits to one of the area's natural wonders, adding a touch of adventure to your daily routine. This home is a rare find—brand new, beautifully appointed, and in a location that combines the best of natural beauty and modern convenience. Don't miss your chance to make it yours. Contact us today to schedule a tour! IT IS THE SOLE RESPONSIBILITY OF BUYER AND BUYER AGENT TO VERIFY ALL INFORMATION CONTAINED HEREIN

  24. 2024-07-27
    listed $300,000 Active 1775-char remark
    Show marketing remark (1775 chars)

    Welcome to your dream home in picturesque Bristol, TN! This brand-new 3-bedroom, 2-bathroom gem offers the perfect blend of modern comfort and natural beauty, situated just a stone's throw from the enchanting Bristol Caverns. Spacious and Modern Design: Enjoy the convenience and style of LVT flooring throughout this beautifully crafted home. The open floor plan seamlessly connects the living, dining, and kitchen areas, making it perfect for both entertaining and relaxing. Kitchen: Featuring new stainless steel appliances and ample counter space, the kitchen is a chef's delight and ideal for preparing meals for family and friends. Master Suite: Retreat to your serene master suite with a private bathroom and walk-in closet, designed for ultimate relaxation and comfort. Outdoor Living: Step out onto the deck to take in breathtaking views of the surrounding mountains. It's the perfect spot for morning coffee, evening sunsets, or grilling. Attached 2-Stall Garage: Keep your vehicles secure and out of the elements with the convenient attached garage, providing additional storage space. Great Neighborhood: Located in a friendly, well-maintained neighborhood, you'll have easy access to all essential amenities, including shopping, dining, and entertainment. Prime Location: With the Bristol Caverns just moments away, you can enjoy quick visits to one of the area's natural wonders, adding a touch of adventure to your daily routine. This home is a rare find—brand new, beautifully appointed, and in a location that combines the best of natural beauty and modern convenience. Don't miss your chance to make it yours. Contact us today to schedule a tour! IT IS THE SOLE RESPONSIBILITY OF BUYER AND BUYER AGENT TO VERIFY ALL INFORMATION CONTAINED HEREIN

  25. 2021-02-05
    soldstatus $105,000
  26. 2021-02-03
    soldstatus $6,562
  27. 2013-12-12
    soldstatus $225,000
  28. 2013-01-29
    listed $11,500
  29. 2012-08-31
    soldstatus $651,600

ⓘ 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
$2,272 · $189/mo
Projected year-2 tax
$2,272 · $189/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥97°F today · 20 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
$24,441
− Mortgage interest
−$14,284
− Property taxes
−$2,272
− Insurance
−$1,275
− Repairs & maintenance
−$1,955
− Management
−$1,955
− HOA
−$96
− Depreciation
−$7,418
Taxable loss
−$4,815
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,156
After-tax cash flow
$774/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
Bristol
NCES district ID
4700360
Math proficiency
37% ▼ -7.00%
Reading proficiency
35% ▼ -8.00%
Median HH income
$37,018
Composite
29.95/100
National rank
#6376
State rank
#29 of 139 in TN

Livability — Bristol

Score
73/100
State rank
#24
US rank
#5413

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bristol, TN
County
Sullivan County · 121,987 people
City population
38,494
Metro
Kingsport-Bristol, TN-VA
Population (ZIP)
38,494
Household income
$56,128
Rent vs Own
27.8% rent · 72.2% own
Severe rent burden
724.0

Population outlook (Sullivan County) Hauer SSP2

Today (2025)
157,030 people
By 2030
156,415 · -0.4%
By 2040
153,778 · -2.1%
By 2050
149,018 · -5.1%
By 2075
138,068 · -12.1%
By 2100
119,927 · -23.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Black 2%
Common ancestry
Serbian 3% Slovak 3% Italian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Sullivan

2024 margin
Solid R (+55.0) · D 22.0% · R 77.0% · Other 1.0%
2008→2024 swing
-13.6pp toward R · 2008: -41.3pp · 2024: -55.0pp
All cycles
2024: R+55.0 2020: R+51.9 2016: R+56.2 2012: R+47.2 2008: R+41.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -294.12%
Current HPI
263.38
Rent YoY
Metro
Kingsport-Bristol, TN-VA
State GDP YoY
▲ 2.78%
F500 in state
22

Industry mix (Fortune 500 HQ in TN)

Industry F500 HQs Revenue

Price history

-58.6% since first listed
13 events — show timeline
  • 2026-05-21 Listed $269,900 TVRMLS
  • 2026-04-08 Price Changed $270,000 TVRMLS
  • 2024-12-19 Sold (Public Records) $279,900 Public Records
  • 2024-12-19 Sold (MLS) $279,900 TVRMLS
  • 2024-10-02 Contingent TVRMLS
  • 2024-09-13 Price Changed $279,900 TVRMLS
  • 2024-08-08 Price Changed $289,900 TVRMLS
  • 2024-07-27 Listed $300,000 TVRMLS
  • 2021-02-05 Sold (Public Records) $105,000 Public Records
  • 2021-02-03 Sold (MLS) $6,562 TVRMLS
  • 2013-12-12 Sold (Public Records) $225,000 Public Records
  • 2013-01-29 Listed $11,500 TVRMLS
  • 2012-08-31 Sold (Public Records) $651,600 Public Records

Property tax history

+26.3%/yr

Latest (2025): $2,272 · +194.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…