CashFlowRE
Sign in Sign up
700 Volunteer Dr
D Composite 40.48
Why this score? — see what drove the D 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 +15.0/15.0
  • Cash flow +10.1/30.0
  • Livability +3.6/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +2.2/10.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$310,000

700 Volunteer Dr · White House, TN 37188
4 bd · 1.0 ba · 1,050 sqft · SingleFamily public records · 51 Days on market
Built 1979 0.45 ac lot $295/sqft · 31% above area Est $373k · 17% under

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

Listing remarks MLS

If expired - re-listed 5/1/2026 Do not call owners

Key facts

  • 0.45 acre lot
  • Garage
  • Built 1979

Property features AI

Finance

  • Other: Lot is level; Lot dimensions approximately 101 x 163.81 x 83.28 x 36.70 (0.45 acres)
  • HOA & community: Pets allowed

Exterior

  • Parking: Attached garage (1 covered/garage space); 5 open parking spaces; Gravel parking; garage faces rear; 6 total parking spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Water available
  • Home design: Single family residence; Two levels; Residential property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Deck; Back yard fencing; Storage structure

Interior

  • Kitchen: Electric oven
  • Bedrooms: 4 bedrooms (3 on the main level)
  • Flooring: Carpet; Wood; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s); Finished and partially finished basement; Smoke detector(s)
  • 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 4-bed/1.0-bath single-family listed at $310k.

Deal economics

  • At list price, monthly cash flow is $-180 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $278k (10.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (30.7% below list).
  • Recommended offer: $215k (30.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.1% in White House — 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 71/100 on livability (#46 in TN) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Robertson County (rural): math 22% / reading 26% proficiency, ranked #82 of 139 in TN (top 59%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Robert F. Woodall Elementary (501 students, 0% FRL); White House Heritage High School (math 29% / reading 37%, grade F, #54 of 332 statewide, top 16%, 1,001 students, 0% FRL) — zoned schools average 0% FRL vs 42% district-wide (42 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.7%/yr); 440 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 983 units permitted in Robertson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Robertson County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($301k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y ago; this cycle's ask has dropped $55k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $185k; list at $310k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $214,886 (30.7% 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. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.69%
Cap rate
5.59%
Cash-on-cash
-2.49%
DSCR
0.89
GRM
12.0

CMA / ARV

ARV (median comp)
$372,818
List price
$310,000
Delta
-16.85%
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
602 Wilkinson Ln 0.09mi 3/1.0 (-1) 1,050 (0%) 8mo $280,000 $267 84
705 Hollis Ct 0.07mi 3/1.0 (-1) 1,050 (0%) 11mo $205,700 $196 82
701 Calista Rd 0.16mi 3/1.0 (-1) 1,050 (0%) 12mo $300,000 $286 78
701 Volunteer Dr 0.03mi 3/1.0 (-1) 1,050 (0%) 20mo $269,900 $257 77
420 Wilkinson Ln 0.39mi 3/1.0 (-1) 1,039 (-1%) 0mo $314,900 $303 75
423 Wilkinson Ln 0.37mi 3/1.0 (-1) 1,050 (0%) 8mo $320,000 $305 71
707 Calista Rd 0.16mi 3/1.0 (-1) 1,100 (+5%) 12mo $278,000 $253 70
508 Dale Ct 0.32mi 3/1.0 (-1) 1,040 (-1%) 18mo $259,000 $249 63
426 Barksdale Dr 0.32mi 3/2.0 (-1) 1,125 (+7%) 9mo $299,000 $266 57
608 Mason Ct 0.46mi 3/2.0 (-1) 1,125 (+7%) 16mo $299,900 $267 45
416 Barksdale Dr 0.42mi 3/2.0 (-1) 1,160 (+10%) 13mo $312,000 $269 43
606 Mason Ct 0.45mi 3/2.0 (-1) 1,170 (+11%) 17mo $311,000 $266 37

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

5-year hold
IRR
-23.4%
Equity multiple
0.21×
Total profit
$-68,146
Equity at exit
$46,222
10-year hold
IRR
-27.4%
Equity multiple
-0.14×
Total profit
$-98,995
Equity at exit
$26,803

Cash invested: $86,800 (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 37188

Home prices YoY
-24.0%
Rents YoY
-0.7%
Active inventory
440
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$2,149 medium interval (Pro) →
Mortgage (P&I)
$1,626
Tax from tax record
$123 /mo · $1,477/yr
Insurance
$129
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$-180

Break-even live

Break-even rent $2,377
Max offer price $278,145
Occupancy floor

Sensitivity live

Price -10% $-5 -5% $-93 +0% $-180 +5% $-268 +10% $-356
Rent -10% $-350 -5% $-265 +0% $-180 +5% $-95 +10% $-11
Rate -1.0pp $-24 -0.5pp $-101 base $-180 +0.5pp $-261 +1.0pp $-342

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
$77,500
Closing costs
$9,300
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1000 Indian Ridge Cir #1000 White House, TN 3.0 3.0 1450 $1,850 $1.28 8d 1 0.38mi
118 Tennessee 76 White House, TN 1.0–3.0 1.0–2.0 1077 $2,060 $1.91 3d 16 1.33mi
212 Dorchester Dr White House, TN 3.0 2.0 1299 $1,979 $1.52 4d 1 1.44mi

Listing history 28 events

  1. 2026-06-21
    days on market $310,000 Active 51 DOM
  2. 2026-06-18
    days on market $310,000 Active 48 DOM
  3. 2026-06-17
    days on market $310,000 Active 47 DOM
  4. 2026-06-16
    days on market $310,000 Active 46 DOM
  5. 2026-06-15
    days on market $310,000 Active 45 DOM
  6. 2026-06-13
    days on market $310,000 Active 43 DOM
  7. 2026-06-13
    pricedays on market $310,000 Active 42 DOM
  8. 2026-06-09
    days on market $359,999 Active 39 DOM
  9. 2026-06-08
    days on market $359,999 Active 38 DOM
  10. 2026-06-07
    days on market $359,999 Active 37 DOM
  11. 2026-06-03
    days on market $359,999 Active 33 DOM
  12. 2026-06-02
    days on market $359,999 Active 32 DOM
  13. 2026-06-01
    days on market $359,999 Active 31 DOM
  14. 2026-05-31
    days on market $359,999 Active 30 DOM
  15. 2026-05-02
    listed $365,000 Active 813-char remark
  16. 2026-05-01
    historical 51-char remark
    Show marketing remark (51 chars)

    If expired - re-listed 5/1/2026 Do not call owners

  17. 2026-05-01
    historical $365,000 813-char remark
    Show marketing remark (51 chars)

    If expired - re-listed 5/1/2026 Do not call owners

  18. 2026-04-03
    status Active 51-char remark
    Show marketing remark (51 chars)

    If expired - re-listed 5/1/2026 Do not call owners

  19. 2025-12-30
    listed $365,000 Active 51-char remark
    Show marketing remark (51 chars)

    If expired - re-listed 5/1/2026 Do not call owners

  20. 2025-10-21
    historical $365,000 51-char remark
    Show marketing remark (51 chars)

    If expired - re-listed 5/1/2026 Do not call owners

  21. 2018-06-27
    soldstatus $185,000
  22. 2018-06-26
    status Pending
    Show marketing remark (250 chars)

    This house is an immaculate, well-kept charmer on a large level lot. It has an attached 1 car garage, fenced back yard and shed for extra storage! New roof and HVAC! Super convenient location near shopping, dining and interstate access! A must see!

  23. 2018-06-22
    soldstatus $185,000 Closed
    Show marketing remark (250 chars)

    This house is an immaculate, well-kept charmer on a large level lot. It has an attached 1 car garage, fenced back yard and shed for extra storage! New roof and HVAC! Super convenient location near shopping, dining and interstate access! A must see!

  24. 2018-05-31
    historical Contingent - Inspection
    Show marketing remark (250 chars)

    This house is an immaculate, well-kept charmer on a large level lot. It has an attached 1 car garage, fenced back yard and shed for extra storage! New roof and HVAC! Super convenient location near shopping, dining and interstate access! A must see!

  25. 2018-05-21
    listed $195,900 Active
    Show marketing remark (250 chars)

    This house is an immaculate, well-kept charmer on a large level lot. It has an attached 1 car garage, fenced back yard and shed for extra storage! New roof and HVAC! Super convenient location near shopping, dining and interstate access! A must see!

  26. 2009-03-20
    soldstatus $128,900
  27. 1997-04-30
    soldstatus $79,900
  28. 1997-03-20
    soldstatus $45,000

ⓘ 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
$1,477 · $123/mo
Projected year-2 tax
$2,201 · $183/mo
Expected delta
+$724/yr (+$60/mo · 49.0%)

ⓘ 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 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$25,786
− Mortgage interest
−$17,365
− Property taxes
−$1,477
− Insurance
−$1,550
− Repairs & maintenance
−$2,063
− Management
−$2,063
− Depreciation
−$9,018
Taxable loss
−$7,749
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,860
After-tax cash flow
$-304/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
Robertson County
NCES district ID
4703600
Math proficiency
22% ▼ -11.00%
Reading proficiency
26% ▼ -5.00%
Median HH income
$53,503
Composite
21.55/100
National rank
#8313
State rank
#82 of 139 in TN

Livability — White House

Score
71/100
State rank
#46
US rank
#6984

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
White House, TN
County
Robertson County · 49,504 people
City population
18,241
Metro
Nashville-Davidson--Murfreesboro--Franklin, TN
Population (ZIP)
18,241
Household income
$90,856
Rent vs Own
22.1% rent · 77.9% own
Severe rent burden
286.0

Population outlook (Robertson County) Hauer SSP2

Today (2025)
72,786 people
By 2030
74,478 · +2.3%
By 2040
76,948 · +5.7%
By 2050
77,618 · +6.6%
By 2075
77,545 · +6.5%
By 2100
72,836 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 7% Hispanic / Latino 4% Black 4%
Common ancestry
Italian 2% Lithuanian 2% Serbian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Robertson

2024 margin
Solid R (+50.9) · D 24.0% · R 74.9% · Other 1.1%
2008→2024 swing
-19.8pp toward R · 2008: -31.1pp · 2024: -50.9pp
All cycles
2024: R+50.9 2020: R+47.0 2016: R+47.2 2012: R+35.6 2008: R+31.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -86.31%
Current HPI
273.1271
Rent YoY
▼ -0.67%
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

Price history

+588.9% since first listed
16 events — show timeline
  • 2026-06-11 Price Changed $310,000 REALTRACS as Distributed by MLS Grid
  • 2026-05-22 Price Changed $359,999 REALTRACS as Distributed by MLS Grid
  • 2026-05-02 Listed $365,000 REALTRACS as Distributed by MLS Grid
  • 2026-05-01 Listing Removed REALTRACS as Distributed by MLS Grid
  • 2026-05-01 Coming Soon $365,000 REALTRACS as Distributed by MLS Grid
  • 2026-04-03 Relisted REALTRACS as Distributed by MLS Grid
  • 2025-12-30 Listed $365,000 REALTRACS as Distributed by MLS Grid
  • 2025-10-21 Coming Soon $365,000 REALTRACS as Distributed by MLS Grid
  • 2018-06-27 Sold (Public Records) $185,000 Public Records
  • 2018-06-26 Pending REALTRACS as Distributed by MLS Grid
  • 2018-06-22 Sold (MLS) $185,000 REALTRACS as Distributed by MLS Grid
  • 2018-05-31 Contingent REALTRACS as Distributed by MLS Grid
  • 2018-05-21 Listed $195,900 REALTRACS as Distributed by MLS Grid
  • 2009-03-20 Sold (Public Records) $128,900 Public Records
  • 1997-04-30 Sold (Public Records) $79,900 Public Records
  • 1997-03-20 Sold (Public Records) $45,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $1,477 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…