CashFlowRE
Sign in Sign up
710 S Church St
B- Composite 67.02
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$69,700

710 S Church St · Trenton, TN 38382
4 bd · 2.0 ba · 2,280 sqft · SingleFamily public records · 239 Days on market
Built 1900 10,400 sqft lot ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming Historic Home on Church Street in Trenton, TN. Step back in time with this turn-of-the-century home built in 1900, located on Church Street. This home has lots of character and timeless details and is the restorer's dream waiting to be brought back to its original glory - Featuring high ceilings, some original hardwood floors & vintage light fixtures along with 2 stained glass windows. This home has 4 bedrooms and 2 baths, with primary bedroom being downstairs. The classic architectural details and endless potential make this property ideal for anyone who wants to be a part of Trenton's rich heritage. THE DRIVEWAY IS A SHARED DRIVEWAY WITH ADJOINING PROPERTY OWNER. Call Denic

Key facts

  • High ceilings
  • Historic home
  • 0.24 acre lot

Tags

HISTORIC HOMEHIGH CEILINGSORIGINAL HARDWOOD FLOORSVINTAGE LIGHT FIXTURESSTAINED GLASS WINDOWSCLASSIC ARCHITECTURAL DETAILS

Property features AI

Finance

  • Other: Lot dimensions approximately 80 x 130

Exterior

  • Parking: 2 parking spaces; Shared driveway
  • Utilities: Public water; Public sewer; 100 amp electric service; 220 volts; Circuit breakers; Natural gas available; Electricity connected; Natural gas connected; Sewer connected
  • Home design: Two levels; Single-family residence; Residential property
  • Construction: Wood siding; Raised foundation; Shingle roof
  • Exterior features: Deck; Front porch

Interior

  • Bedrooms: One main-level bedroom
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 2 full bathrooms; 2 half bathrooms; 1 main-level bathroom
  • Heating & cooling: Central heating
  • Interior features: High ceilings; Wood-frame windows
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas water heater

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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $583 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 51/100 on livability (#408 in TN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: health & safety C-, schools F, crime D-.
  • Trenton (town): math 24% / reading 24% proficiency, ranked #99 of 139 in TN (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 82 active listings in the ZIP; 155 units permitted in Gibson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $482 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Gibson County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 239 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $29k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $61,336 (12.0% below list)

Questions for the listing agent

  1. It's been on market 239 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. 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?
  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
1.97%
Cap rate
16.32%
Cash-on-cash
35.82%
DSCR
2.59
GRM
4.2

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
31.5%
Equity multiple
2.32×
Total profit
$25,838
Equity at exit
$10,392
10-year hold
IRR
38.7%
Equity multiple
4.61×
Total profit
$70,403
Equity at exit
$6,026

Cash invested: $19,516 (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 38382

Home prices YoY
-14.0%
Active inventory
82
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,371 medium interval (Pro) →
Mortgage (P&I)
$366
Tax from tax record
$106 /mo · $1,273/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$583

Break-even live

Break-even rent $634
Max offer price $69,700
Occupancy floor 53%

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
$17,425
Closing costs
$2,091
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 25 events

  1. 2026-06-18
    price $69,700 Active 239 DOM
  2. 2026-06-18
    days on market $74,700 Active 239 DOM
  3. 2026-06-17
    days on market $74,700 Active 238 DOM
  4. 2026-06-16
    days on market $74,700 Active 237 DOM
  5. 2026-06-15
    days on market $74,700 Active 236 DOM
  6. 2026-06-13
    days on market $74,700 Active 234 DOM
  7. 2026-06-12
    days on market $74,700 Active 233 DOM
  8. 2026-06-09
    days on market $74,700 Active 230 DOM
  9. 2026-06-08
    days on market $74,700 Active 229 DOM
  10. 2026-06-08
    days on market $74,700 Active 228 DOM
  11. 2026-06-07
    days on market $74,700 Active 227 DOM
  12. 2026-06-03
    days on market $74,700 Active 224 DOM
  13. 2026-06-02
    days on market $74,700 Active 223 DOM
  14. 2026-06-01
    days on market $74,700 Active 222 DOM
  15. 2026-05-31
    days on market $74,700 Active 221 DOM
  16. 2026-04-18
    price $74,700
  17. 2026-02-13
    price $79,700
  18. 2026-01-27
    price $84,700
  19. 2025-12-05
    status Active
  20. 2025-11-29
    status Pending
  21. 2025-11-12
    price $89,900
  22. 2025-10-15
    listed $99,000 Active
  23. 2008-02-28
    soldstatus $110,000
  24. 2001-03-02
    soldstatus $83,000
  25. 2001-02-02
    soldstatus $83,000

ⓘ 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
$1,273 · $106/mo
Projected year-2 tax
$1,273 · $106/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% 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
$16,453
− Mortgage interest
−$3,904
− Property taxes
−$1,273
− Insurance
−$348
− Repairs & maintenance
−$1,316
− Management
−$1,316
− Depreciation
−$2,028
Taxable income
$6,267
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,504
After-tax cash flow
$5,486/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
Trenton
NCES district ID
4704100
Math proficiency
24% ▼ -13.00%
Reading proficiency
24% ▼ -2.00%
Median HH income
$33,930
Composite
19.7/100
National rank
#8723
State rank
#99 of 139 in TN

Livability — Trenton

Score
51/100
State rank
#408
US rank
#25391

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Trenton, TN
Population (ZIP)
8,163

Population outlook (Gibson County) Hauer SSP2

Today (2025)
48,793 people
By 2030
48,221 · -1.2%
By 2040
46,793 · -4.1%
By 2050
44,909 · -8.0%
By 2075
40,191 · -17.6%
By 2100
33,574 · -31.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 17% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Italian 1% Portuguese 1% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Gibson

2024 margin
Solid R (+52.0) · D 23.6% · R 75.5%
2008→2024 swing
-23.2pp toward R · 2008: -28.8pp · 2024: -52.0pp
All cycles
2024: R+52.0 2020: R+47.0 2016: R+43.8 2012: R+32.1 2008: R+28.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -30.72%
Current HPI
188.1546
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

-10.0% since first listed
10 events — show timeline
  • 2026-04-18 Price Changed $74,700 CWTAR
  • 2026-02-13 Price Changed $79,700 CWTAR
  • 2026-01-27 Price Changed $84,700 CWTAR
  • 2025-12-05 Relisted CWTAR
  • 2025-11-29 Pending CWTAR
  • 2025-11-12 Price Changed $89,900 CWTAR
  • 2025-10-15 Listed $99,000 CWTAR
  • 2008-02-28 Sold (Public Records) $110,000 Public Records
  • 2001-03-02 Sold (Public Records) $83,000 Public Records
  • 2001-02-02 Sold (Public Records) $83,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $1,273 · +56.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…