CashFlowRE
Sign in Sign up
143 Tobby Hollow Ln
B- Composite 67.7
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
  • Rent growth +2.9/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$60,350

143 Tobby Hollow Ln · Karns, TN 37931
1 bd · 1.0 ba · 624 sqft · SingleFamily public records · 13 Days on market
Built 1966 0.52 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Single-family residence offering approximately 624 sq ft of living space with 4 total rooms, including 1 bedroom and 1 full bathroom. The property is situated on an approximately 22,651 sq ft lot, providing a spacious site within a rural residential setting. Built in 1966, the home features a ranch-style layout with a walkout basement (unfinished), offering additional space for storage or future use. The property is located along a rural, dead-end road with proximity to surrounding services and regional routes while maintaining a more private setting.

Key facts

  • Walkout basement
  • Spacious site
  • Private setting

Tags

WALKOUT BASEMENTSPACIOUS SITEPRIVATE SETTING

Property features AI

Exterior

  • Parking: Detached garage (1 space)
  • Utilities: Septic tank sewer
  • Home design: Not attached to another building; Building area recorded as 624 (source: tax records)
  • Construction: Frame construction
  • Exterior features: Level lot

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating present (type: other); Cooling present (type: other)
  • Interior features: Unfinished basement; 4 total rooms

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 1-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Anderson County (town): math 25% / reading 28% proficiency, ranked #75 of 139 in TN (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+1.7%/yr); 5 active listings in the ZIP; solid renter incomes; 400 units permitted in Anderson County in 2024 (91 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($92k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $418 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.7% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $30k; list at $60k implies a 101% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $60,350

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
2.04%
Cap rate
18.23%
Cash-on-cash
42.62%
DSCR
2.90
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.74% rent growth · sell at horizon

5-year hold
IRR
33.4%
Equity multiple
2.38×
Total profit
$23,394
Equity at exit
$8,998
10-year hold
IRR
39.7%
Equity multiple
4.49×
Total profit
$58,974
Equity at exit
$5,218

Cash invested: $16,898 (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 37931

Home prices YoY
-25.8%
Rents YoY
1.7%
Active inventory
5
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,231 medium interval (Pro) →
Mortgage (P&I)
$316
Tax from tax record
$31 /mo · $370/yr
Insurance
$25
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$545

Break-even live

Break-even rent $542
Max offer price $60,350
Occupancy floor 51%

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
$15,088
Closing costs
$1,810
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 11 events

  1. 2026-06-18
    days on market $60,350 Active 13 DOM
  2. 2026-06-17
    days on market $60,350 Active 12 DOM
  3. 2026-06-16
    days on market $60,350 Active 11 DOM
  4. 2026-06-15
    days on market $60,350 Active 10 DOM
  5. 2026-06-14
    days on market $60,350 Active 8 DOM
  6. 2026-06-13
    days on market $60,350 Active 7 DOM
  7. 2026-06-10
    days on market $60,350 Active 5 DOM
  8. 2026-06-09
    days on market $60,350 Active 4 DOM
  9. 2026-06-08
    days on market $60,350 Active 3 DOM
  10. 2026-06-07
    remarks 557-char remark
  11. 2026-06-07
    listed $60,350 Active 2 DOM

ⓘ 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
$370 · $31/mo
Projected year-2 tax
$428 · $36/mo
Expected delta
+$58/yr (+$5/mo · 15.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$14,775
− Mortgage interest
−$3,381
− Property taxes
−$370
− Insurance
−$968
− Repairs & maintenance
−$1,182
− Management
−$1,182
− Depreciation
−$1,756
Taxable income
$5,936
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,425
After-tax cash flow
$5,111/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
Anderson County
NCES district ID
4700090
Math proficiency
25% ▼ -11.00%
Reading proficiency
28% ▼ -4.00%
Median HH income
$43,541
Composite
22.68/100
National rank
#8043
State rank
#75 of 139 in TN

Livability — Karns

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Knox County · 473,959 people
City population
31,149
Metro
Knoxville, TN
Population (ZIP)
31,842
Household income
$92,150
Rent vs Own
28.7% rent · 71.3% own
Severe rent burden
638.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
76,963 people
By 2030
77,226 · +0.3%
By 2040
76,905 · -0.1%
By 2050
75,405 · -2.0%
By 2075
70,858 · -7.9%
By 2100
60,585 · -21.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 7% Hispanic / Latino 6% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 3% Italian 3% Lithuanian 3%
Foreign-born
5% · Canada, Vietnam, China
Languages at home
93% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Anderson

2024 margin
Solid R (+35.7) · D 31.5% · R 67.3% · Other 1.2%
2008→2024 swing
-9.5pp toward R · 2008: -26.2pp · 2024: -35.7pp
All cycles
2024: R+35.7 2020: R+32.2 2016: R+34.3 2012: R+29.8 2008: R+26.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -107.02%
Current HPI
308.3101
Rent YoY
▲ 1.74%
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

+101.2% since first listed
2 events — show timeline
  • 2026-06-05 Listed $60,350 Knoxville MLS
  • 2002-09-09 Sold (Public Records) $30,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $370 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…