CashFlowRE
Sign in Sign up
110 3rd St
C Composite 55.06
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 +24.2/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$155,000

110 3rd St · Plainview, TN 37721
3 bd · 2.0 ba · 1,440 sqft · Other public records · 36 Days on market
Built 1995 0.54 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to peaceful living. This home features a new roof, new front deck and new deck boards on the side deck. Sitting on half an acre, you'll have plenty of room to sprawl out and LOW taxes with no city tax. New underpinning and strap down piers were installed. Newer water heater available for new buyer to hook up. Whether a first time buyer, investor or family, this home is ready for you to make it your own.

Key facts

  • Low taxes
  • New deck boards
  • New roof

Tags

NEW ROOFNEW FRONT DECKNEW DECK BOARDSHALF AN ACRELOW TAXESNEW UNDERPINNING

Property features AI

Exterior

  • Parking: Main level parking
  • Utilities: Public sewer
  • Home design: Not attached to another unit; Building area reported as 1,536 (owner-provided)
  • Construction: Construction materials: Other
  • Exterior features: Level and rolling-slope lot; Country and city views; Construction: Other

Interior

  • Kitchen: Refrigerator; Self-cleaning oven
  • Flooring: Laminate; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (Propane and Electric); Central cooling; Ceiling fan(s)
  • Interior features: Pantry; 8 total rooms
  • Laundry & utility: Washer; Dryer

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 $155k.

Deal economics

  • At list price, monthly cash flow is $308 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $150k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#265 in TN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, schools F, amenities F.
  • Union County (rural): math 14% / reading 19% proficiency, ranked #127 of 139 in TN (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 4 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 134 units permitted in Union County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($65k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Union County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $10k; list at $155k implies a 1450% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major 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 $150,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% 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
1.13%
Cap rate
8.68%
Cash-on-cash
8.51%
DSCR
1.38
GRM
7.4

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
-3.4%
Equity multiple
0.87×
Total profit
$-5,486
Equity at exit
$23,111
10-year hold
IRR
6.3%
Equity multiple
1.47×
Total profit
$20,573
Equity at exit
$13,402

Cash invested: $43,400 (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 37721

Home prices YoY
-14.1%
Active inventory
4
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,746 medium interval (Pro) →
Mortgage (P&I)
$813
Tax est. 1.5%
$194 /mo · $2,325/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$308

Break-even live

Break-even rent $1,356
Max offer price $155,000
Occupancy floor 77%

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
$38,750
Closing costs
$4,650
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
220 Monday Rd Lot 18 Corryton, TN 3.0 2.0 980 $565 $0.58 23d 1 0.30mi

Listing history 17 events

  1. 2026-06-18
    days on market $155,000 Active 36 DOM
  2. 2026-06-17
    days on market $155,000 Active 35 DOM
  3. 2026-06-16
    days on market $155,000 Active 34 DOM
  4. 2026-06-15
    pricedays on market $155,000 Active 33 DOM
  5. 2026-06-14
    days on market $165,000 Active 31 DOM
  6. 2026-06-10
    days on market $165,000 Active 28 DOM
  7. 2026-06-09
    days on market $165,000 Active 27 DOM
  8. 2026-06-08
    days on market $165,000 Active 26 DOM
  9. 2026-06-07
    days on market $165,000 Active 25 DOM
  10. 2026-06-05
    days on market $165,000 Active 22 DOM
  11. 2026-06-03
    days on market $165,000 Active 21 DOM
  12. 2026-06-02
    days on market $165,000 Active 20 DOM
  13. 2026-06-01
    days on market $165,000 Active 19 DOM
  14. 2026-05-31
    days on market $165,000 Active 18 DOM
  15. 2026-05-31
    days on market $165,000 Active 17 DOM
  16. 2026-05-13
    listed $165,000 Active
  17. 1989-06-15
    soldstatus $10,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 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 4/10 Moderate 3 unhealthy d/yr today · 5 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
$20,946
− Mortgage interest
−$8,682
− Property taxes
−$2,325
− Insurance
−$775
− Repairs & maintenance
−$1,676
− Management
−$1,676
− Depreciation
−$4,509
Taxable income
$1,303
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$313
After-tax cash flow
$3,381/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
Union County
NCES district ID
4704290
Math proficiency
14% ▼ -7.00%
Reading proficiency
19% ▼ -5.00%
Median HH income
$35,598
Composite
13.62/100
National rank
#9507
State rank
#127 of 139 in TN

Livability — Plainview

Score
60/100
State rank
#265
US rank
#18557

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plainview, TN
County
Knox County · 473,959 people
Metro
Knoxville, TN
Population (ZIP)
14,306
Household income
$64,892
Rent vs Own
17.7% rent · 82.3% own
Severe rent burden
105.0

Population outlook (Union County) Hauer SSP2

Today (2025)
19,073 people
By 2030
18,888 · -1.0%
By 2040
18,090 · -5.2%
By 2050
16,693 · -12.5%
By 2075
12,894 · -32.4%
By 2100
8,564 · -55.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 2% Hispanic / Latino 1% Black 1%
Common ancestry
Lithuanian 2% Serbian 2% Slovak 1%
Foreign-born
1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Union

2024 margin
Solid R (+71.2) · D 14.0% · R 85.2%
2008→2024 swing
-29.9pp toward R · 2008: -41.2pp · 2024: -71.2pp
All cycles
2024: R+71.2 2020: R+68.4 2016: R+64.7 2012: R+48.2 2008: R+41.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.41%
Current HPI
332.2944
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

+1550.0% since first listed
2 events — show timeline
  • 2026-05-13 Listed $165,000 Knoxville MLS
  • 1989-06-15 Sold (Public Records) $10,000 Public Records

Property tax history

+1.0%/yr

Latest (2025): $154 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…