500 Cheyenne Blvd #177 · Nashville-Davidson metropolitan government (balance), TN 37115

$76,995

3 bd · 2.0 ba · 1,493 sqft · Manufactured · 36 Days on market

Built 2026 Good condition $700/mo HOA · 37% of rent

---

Why this score? — see what drove the B- 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 +28.4/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Livability +2.5/5.0
• Rent growth +2.3/5.0
• Schools +1.4/10.0
• Appreciation +0.0/10.0

Listing remarks

2026 Champion Prime Belmont - 3 Bed, 2 Bath * Exterior home photo is representation, not actual home This brand new double width Belmont model features a spacious 16×76' layout with an open living area, modern kitchen, and three comfortable bedrooms. The bright interior, clean finishes, and efficient floor plan make this home ideal for comfortable everyday living in a peaceful community setting. Community amenities include quiet streets, convenient access to shopping, and essential services in Madison, TN.

Key facts

• Built 2026
• Listed 36 days

Property features AI

Finance

• Other: List price $76,995; Spec inventory (new construction); Plan name: Apex (Old Hickory)
• HOA & community: Association fee $700

Exterior

• Home design: Condo / townhouse unit at 500 Cheyenne Blvd #177, Madison, TN; Unit is part of a planned community
• Exterior features: Living area approximately 1,493

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Spec home (Apex - Old Hickory plan); Active listing

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $77k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $248 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $77k).
• Recommended offer: $75k (3.0% below list) — sets the bar for market timing.
• Cap rate 10.2% vs local median 2.9% in Nashville-Davidson metropolitan government (balance) — 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: area grade B — 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.
• Market conditions: Rents soft (-0.9%/yr); 330 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 6,873 units permitted in Davidson County in 2024 (4,138 in 5+ unit buildings).
• This rent runs 41% of the median local income ($55k/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 $532 of loan paydown is wiped out by about $2k 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 36 days — a 3% lower offer ($75k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: HOA is 37% of rent.

Recommended offer $74,685 (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. 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. 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: 2.43% ✓
• Cap rate: 10.16%
• Cash-on-cash: 13.82%
• DSCR: 1.62
• GRM: 3.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -2.2%
• Equity multiple: 0.92×
• Total profit: $-1,694
• Equity at exit: $11,480

10-year hold

• IRR: -0.4%
• Equity multiple: 0.98×
• Total profit: $-471
• Equity at exit: $6,657

Cash invested: $21,559 (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.

Methodology + full state rankings →

ZIP-level market 37115

• Rents YoY: -0.9%
• Active inventory: 330
• Price-to-rent: 3.4×

Monthly cashflow live

• Estimated rent: $1,874 high
• Mortgage (P&I): −$404
• Tax est. 1.5%: −$96 /mo · $1,155/yr
• Insurance: −$32
• HOA: −$700
• Vacancy / Maint / Mgmt: −$394
• Net cashflow: $248

Break-even live

Break-even rent $1,560

Max offer price $76,995

Occupancy floor 82%

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: $19,249
• Closing costs: $2,310
• Reserves months: —
• Total cash needed: —

Rent comps 27 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1040 N DuPont Ave Madison, TN	1.0–3.0	1.0–3.0	944	$1,350	$1.43	23d	1	0.48mi
110 Archwood Pl Madison, TN	1.0–2.0	1.0–1.5	915	$1,200	$1.31	2d	6	0.56mi
968 Juniper Ln Madison, TN	4.0	2.5	1860	$2,670	$1.44	23d	1	0.58mi
333 Rio Vista Dr Madison, TN	2.0–3.0	1.0	899	$1,782	$1.98	23d	9	0.69mi
221 Rayon Dr Old Hickory, TN	2.0	2.0	1429	$1,695	$1.19	23d	1	0.87mi
2151 Bayport Ave Old Hickory, TN	3.0	3.0	1452	$2,000	$1.38	2d	1	0.88mi
2120 Candlebrook Ct Madison, TN	3.0	2.0	1179	$1,895	$1.61	4d	1	0.91mi
218B Myatt Dr Madison, TN	3.0	3.5	1614	$2,500	$1.55	23d	1	0.92mi
2343 Patrick Ave Old Hickory, TN	2.0	2.5	1300	$1,798	$1.38	11d	1	0.93mi
2343 Patrick Ave Old Hickory, TN	2.0	2.5	1300	$1,798	$1.38	4d	1	0.93mi
208 Jenna Lee Cir Madison, TN	2.0	2.5	1156	$1,975	$1.71	23d	1	0.95mi
343 Archwood Dr Madison, TN	3.0	2.0	1162	$2,000	$1.72	23d	1	1.01mi
345 Archwood Dr Madison, TN	3.0	2.0	1162	$2,000	$1.72	23d	1	1.01mi
2600 Eleuthere Ave Old Hickory, TN	2.0	2.5	1123	$1,856	$1.65	20d	1	1.05mi
720 Carmel Ave Madison, TN	3.0	2.0	1424	$2,100	$1.47	23d	1	1.09mi
215A Nix Dr Madison, TN	2.0	1.5	1003	$1,395	$1.39	23d	1	1.13mi
1102 Fowler St Old Hickory, TN	3.0	1.5	1020	$1,395	$1.37	20d	1	1.24mi
1301 Neelys Bend Rd Madison, TN	2.0	1.5	1280	$1,525	$1.19	3d	1	1.27mi
1301 Neelys Bend Rd Unit A2 Madison, TN	2.0	1.5	1104	$1,225	$1.11	23d	1	1.27mi
607 Brentmeadow Cir Madison, TN	2.0	2.0	956	$940	$0.98	14d	1	1.35mi
926 Idlewild Dr Madison, TN	3.0	2.0	1500	$2,500	$1.67	21d	1	1.44mi
911 Bryan St Old Hickory, TN	3.0	1.0	1030	$1,495	$1.45	23d	1	1.47mi
909 Bryan St Old Hickory, TN	3.0	1.0	1025	$1,495	$1.46	23d	1	1.47mi
1408 Bryan St Old Hickory, TN	3.0	1.0	1000	$1,500	$1.50	23d	1	1.48mi
1502 Bryan St Old Hickory, TN	3.0	1.5	1000	$2,100	$2.10	3d	1	1.49mi
1500 Bryan St Unit 1502 Old Hickory, TN	3.0	2.0	1100	$2,100	$1.91	3d	1	1.49mi
1500 Bryan St Old Hickory, TN	3.0	1.5	1000	$2,100	$2.10	3d	1	1.49mi

HOA detail

• Monthly dues: $700 · $8,400/yr

Listing history 14 events

1. 2026-06-18
   days on market $76,995 Active 36 DOM
2. 2026-06-17
   days on market $76,995 Active 35 DOM
3. 2026-06-16
   days on market $76,995 Active 34 DOM
4. 2026-06-15
   days on market $76,995 Active 33 DOM
5. 2026-06-13
   days on market $76,995 Active 31 DOM
6. 2026-06-13
   days on market $76,995 Active 30 DOM
7. 2026-06-09
   days on market $76,995 Active 27 DOM
8. 2026-06-08
   days on market $76,995 Active 26 DOM
9. 2026-06-07
   days on market $76,995 Active 25 DOM
10. 2026-06-05
    days on market $76,995 Active 22 DOM
11. 2026-06-03
    days on market $76,995 Active 21 DOM
12. 2026-06-02
    days on market $76,995 Active 20 DOM
13. 2026-06-01
    days on market $76,995 Active 19 DOM
14. 2026-05-31
    days on market $76,995 Active 18 DOM

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

Taxation est. · year 1

• Rental income: $22,487
• − Mortgage interest: −$4,313
• − Property taxes: −$1,155
• − Insurance: −$385
• − Repairs & maintenance: −$1,799
• − Management: −$1,799
• − HOA: −$8,400
• − Depreciation: −$2,240
• Taxable income: $2,397
• Est. tax owed @ 24.0%: −$575
• After-tax cash flow: $2,405/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 · 12 photos

Good 80/100 None rehab

This brand new double-width Belmont model is move-in ready with a spacious layout, modern kitchen, and three comfortable bedrooms. The neutral paint and hardwood floors contribute to a clean and inviting interior. The exterior is well-maintained, and the home is located in a peaceful community setting with access to shopping and essential services.

Value-add opportunities

• Both Painting the exterior siding — Enhances curb appeal and can increase both resale and rental value
• Both Upgrading the flooring in the bathrooms — Improves the overall aesthetic and can increase both resale and rental value

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the exterior siding — Enhances curb appeal and can increase both resale and rental value ↑
• Both Upgrading the flooring in the bathrooms — Improves the overall aesthetic and can increase both resale and rental value ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 · 680,067 people
• City population: 677,595
• Metro: Nashville-Davidson--Murfreesboro--Franklin, TN
• Population (ZIP): 40,615
• Household income: $54,566
• Rent vs Own: 56.7% rent · 43.3% own
• Severe rent burden: 2759.0

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: Diverse neighborhood (Simpson 0.70)
• Race & ethnicity: White 37% Black 32% Hispanic / Latino 26% Two or more races 12% Asian 2%
• Hispanic origin (detail): Mexican 13% Cuban 2%
• Common ancestry: Serbian 1% Italian 1% Iranian 1%
• Foreign-born: 18% · Canada
• Languages at home: 74% English-only · Spanish 22% Tagalog/Filipino 1% Other Indo-European 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: ▼ -259.74%
• Current HPI: 341.9614
• Rent YoY: ▼ -0.94%
• 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