CashFlowRE
Sign in Sign up
220 Finerty Dr
C- Composite 52.53
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 +17.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • 1% rule +3.6/10.0
  • Livability +3.3/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

220 Finerty Dr · Hohenwald, TN 38462
2 bd · 1.0 ba · 953 sqft · SingleFamily public records · 61 Days on market
Built 1951 9,583 sqft lot $126/sqft · 17% below area Est $144k · 17% under

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

Listing remarks MLS

Peaceful Setting. Nestled in a quiet, low-traffic area in town, this cozy investment property offers the perfect blend of convenience and privacy. The home features an appealing comfortable layout with functional living space,.. Don’t miss your chance to secure a property that combines quiet living with close-to-town convenience. New roof and carport 2023.

Key facts

  • 9,583 sq ft lot
  • Parking
  • Built 1951

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 $120k.

Deal economics

  • At list price, monthly cash flow is $94 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $103k (14.3% below list).
  • Recommended offer: $103k (14.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 2.2% in Hohenwald — 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 66/100 on livability (#124 in TN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: schools F, amenities F, commute F.
  • Lewis County (town): math 33% / reading 30% proficiency, ranked #50 of 139 in TN (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 134 active listings in the ZIP; 23 units permitted in Lewis County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Lewis County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $38k; list at $120k implies a 216% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $102,853 (14.3% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.86%
Cap rate
7.23%
Cash-on-cash
3.36%
DSCR
1.15
GRM
9.7

CMA / ARV

ARV (median comp)
$143,950
List price
$120,000
Delta
-16.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
209 N Pine St 0.52mi 2/1.0 960 (+1%) 7mo $159,500 $166 68
209 W 3rd Ave 0.53mi 3/1.0 (+1) 960 (+1%) 2mo $160,000 $167 67
223 Cedar St 0.39mi 2/1.0 884 (-7%) 13mo $150,000 $170 59
112 2nd Ave 0.23mi 1/1.0 (-1) 849 (-11%) 10mo $72,500 $85 58
330 S Walnut St 0.72mi 2/1.0 952 (-0%) 11mo $199,900 $210 57
300 S Oak St 0.52mi 2/1.0 921 (-3%) 20mo $130,000 $141 54
321 Summertown Hwy 0.60mi 2/1.5 1,056 (+11%) 8mo $70,000 $66 45

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
-11.1%
Equity multiple
0.60×
Total profit
$-13,511
Equity at exit
$17,892
10-year hold
IRR
-1.9%
Equity multiple
0.87×
Total profit
$-4,270
Equity at exit
$10,375

Cash invested: $33,600 (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 38462

Home prices YoY
-10.5%
Active inventory
134
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,029 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$39 /mo · $471/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$94

Break-even live

Break-even rent $910
Max offer price $120,000
Occupancy floor 86%

Sensitivity live

Price -10% $162 -5% $128 +0% $94 +5% $60 +10% $26
Rent -10% $13 -5% $53 +0% $94 +5% $135 +10% $175
Rate -1.0pp $154 -0.5pp $125 base $94 +0.5pp $63 +1.0pp $31

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
$30,000
Closing costs
$3,600
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 21 events

  1. 2026-06-21
    days on market $120,000 Active 61 DOM
  2. 2026-06-18
    days on market $120,000 Active 59 DOM
  3. 2026-06-17
    days on market $120,000 Active 58 DOM
  4. 2026-06-16
    days on market $120,000 Active 57 DOM
  5. 2026-06-15
    days on market $120,000 Active 56 DOM
  6. 2026-06-13
    days on market $120,000 Active 54 DOM
  7. 2026-06-12
    days on market $120,000 Active 53 DOM
  8. 2026-06-09
    statusdays on market $120,000 Active 50 DOM
  9. 2026-06-08
    days on market $120,000 Active Under Contract 49 DOM
  10. 2026-06-08
    days on market $120,000 Active Under Contract 48 DOM
  11. 2026-06-07
    days on market $120,000 Active Under Contract 47 DOM
  12. 2026-06-03
    days on market $120,000 Active Under Contract 44 DOM
  13. 2026-06-02
    days on market $120,000 Active Under Contract 43 DOM
  14. 2026-06-01
    days on market $120,000 Active Under Contract 42 DOM
  15. 2026-05-31
    days on market $120,000 Active Under Contract 41 DOM
  16. 2026-05-11
    historical Active Under Contract 364-char remark
    Show marketing remark (364 chars)

    Peaceful Setting. Nestled in a quiet, low-traffic area in town, this cozy investment property offers the perfect blend of convenience and privacy. The home features an appealing comfortable layout with functional living space,.. Don’t miss your chance to secure a property that combines quiet living with close-to-town convenience. New roof and carport 2023.

  17. 2026-04-21
    listed $120,000 Active 364-char remark
    Show marketing remark (364 chars)

    Peaceful Setting. Nestled in a quiet, low-traffic area in town, this cozy investment property offers the perfect blend of convenience and privacy. The home features an appealing comfortable layout with functional living space,.. Don’t miss your chance to secure a property that combines quiet living with close-to-town convenience. New roof and carport 2023.

  18. 2026-04-17
    historical $120,000 364-char remark
    Show marketing remark (364 chars)

    Peaceful Setting. Nestled in a quiet, low-traffic area in town, this cozy investment property offers the perfect blend of convenience and privacy. The home features an appealing comfortable layout with functional living space,.. Don’t miss your chance to secure a property that combines quiet living with close-to-town convenience. New roof and carport 2023.

  19. 2020-10-15
    soldstatus $38,000 Closed 65-char remark
    Show marketing remark (65 chars)

    Property being SOLD AS IS. Located in town for all conveniences.

  20. 2020-09-29
    historical Active Under Contract 65-char remark
    Show marketing remark (65 chars)

    Property being SOLD AS IS. Located in town for all conveniences.

  21. 2020-09-23
    listed $49,900 Active 65-char remark
    Show marketing remark (65 chars)

    Property being SOLD AS IS. Located in town for all conveniences.

ⓘ 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
$471 · $39/mo
Projected year-2 tax
$852 · $71/mo
Expected delta
+$381/yr (+$32/mo · 80.9%)

ⓘ 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 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$12,342
− Mortgage interest
−$6,722
− Property taxes
−$471
− Insurance
−$600
− Repairs & maintenance
−$987
− Management
−$987
− Depreciation
−$3,491
Taxable loss
−$916
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$220
After-tax cash flow
$1,348/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
Lewis County
NCES district ID
4702430
Math proficiency
33% ▼ -1.00%
Reading proficiency
30% ▼ -3.00%
Median HH income
$35,002
Composite
26.03/100
National rank
#7310
State rank
#50 of 139 in TN

Livability — Hohenwald

Score
66/100
State rank
#124
US rank
#11807

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hohenwald, TN
Population (ZIP)
10,268

Population outlook (Lewis County) Hauer SSP2

Today (2025)
11,217 people
By 2030
10,742 · -4.2%
By 2040
9,694 · -13.6%
By 2050
8,707 · -22.4%
By 2075
7,069 · -37.0%
By 2100
6,038 · -46.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2% Asian 1%
Common ancestry
Italian 3% Lithuanian 2% Serbian 2%
Foreign-born
1% · Canada, China
Languages at home
98% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Lewis

2024 margin
Solid R (+65.5) · D 16.8% · R 82.4%
2008→2024 swing
-41.8pp toward R · 2008: -23.7pp · 2024: -65.5pp
All cycles
2024: R+65.5 2020: R+60.6 2016: R+58.5 2012: R+35.6 2008: R+23.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.98%
Current HPI
333.7757
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

+140.5% since first listed
6 events — show timeline
  • 2026-05-11 Contingent REALTRACS as Distributed by MLS Grid
  • 2026-04-21 Listed $120,000 REALTRACS as Distributed by MLS Grid
  • 2026-04-17 Coming Soon $120,000 REALTRACS as Distributed by MLS Grid
  • 2020-10-15 Sold (MLS) $38,000 REALTRACS as Distributed by MLS Grid
  • 2020-09-29 Contingent REALTRACS as Distributed by MLS Grid
  • 2020-09-23 Listed $49,900 REALTRACS as Distributed by MLS Grid

Property tax history

+6.9%/yr

Latest (2025): $471 · +47.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…