CashFlowRE
Sign in Sign up
6996 Arno Allisona Rd
C+ Composite 62.4
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Schools +5.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$324,900

6996 Arno Allisona Rd · Eagleville, TN 37046
3 bd · 1.0 ba · 1,652 sqft · SingleFamily public records · 34 Days on market
Built 1928 2.00 ac lot Est $243k · 34% over

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

Listing remarks MLS

Home to sell at public auction on Saturday, August 23rd at 10am. Older Storm-Damaged Home on 2± Acres in Williamson County! Don’t miss this rare opportunity to own a piece of history! Selling at auction is a storm-damaged early 1900’s home nestled on a stunning 2± acre treed tract in sought-after Williamson County. With over 320 feet of road frontage and unbeatable convenience to Interstate 840, this property offers incredible potential for restoration or a new custom build. Whether you're an investor, builder, or preservation enthusiast, this unique property is a canvas for your vision! • Prime Location – Williamson County • 2± Beautiful Acres – Mature Trees • Easy Access to I-840 • Over 320’ of Road Frontage • Early 1900’s Home – Storm Damaged, Selling As-Is Be sure not to miss the rare event where you, the buyer, set the price! Interior preview will be day of sale only. TERMS: 10% down day of sale, balance due in 30 days. 10% Buyer’s Premium added to bid to determine final sale price. TAXES: Prorated POSSESSION: With Deed

Key facts

  • 2 acre lot
  • 2 acre lot
  • Built 1928

Tags

2 ACRE LOTOLD VICTORIAN FARM HOUSE

Property features AI

Finance

  • Other: Property listed as residential single-family; Living area approximately 1,652 square feet (assessor)
  • Financial info: Annual tax amount listed
  • HOA & community: Pets allowed

Exterior

  • Parking: No covered parking listed; No total parking spaces listed
  • Utilities: Public water available; Septic tank sewer; Electricity available
  • Home design: Single-family residence; One story; Frame construction
  • Construction: Frame construction; Approximate year built
  • Exterior features: 2-acre lot

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Wood floors throughout
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; No cooling system listed
  • Interior features: Crawl space basement; Wood flooring
  • Laundry & utility: No laundry appliances listed

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 3-bed/1.0-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $325k).
  • Recommended offer: $315k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% vs local median 0.2% in Eagleville — 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 68/100 on livability (#92 in TN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: crime C-, health & safety C-, amenities F.
  • Williamson County (rural): math 58% / reading 59% proficiency, ranked #1 of 139 in TN (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 9% free/reduced lunch — higher-income household profile.
  • Zoned schools: College Grove Elementary (math 72% / reading 59%, grade B+, #37 of 952 statewide, top 4%, 768 students, 0% FRL); Fred J Page High School (math 17% / reading 69%, grade F, #20 of 332 statewide, top 6%, 1,284 students, 0% FRL).
  • Market conditions: 221 active listings in the ZIP; 1,994 units permitted in Williamson County in 2024 (637 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 $10k of value loss. Plan a longer hold.
  • Williamson County population projected at +59% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $91k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $243k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1928 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $315,153 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-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
1.35%
Cap rate
12.06%
Cash-on-cash
20.58%
DSCR
1.92
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$242,844
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6996 Arno Allisona Rd 0.00mi 3/1.0 1,652 (0%) 9mo $243,100 $147 93

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
11.7%
Equity multiple
1.47×
Total profit
$42,384
Equity at exit
$48,444
10-year hold
IRR
20.7%
Equity multiple
2.75×
Total profit
$158,995
Equity at exit
$28,091

Cash invested: $90,972 (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 37046

Home prices YoY
-13.8%
Active inventory
221
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$4,388 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$67 /mo · $803/yr
Insurance
$135
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$921
Net cashflow
$1,494

Break-even live

Break-even rent $2,497
Max offer price $324,900
Occupancy floor 61%

Sensitivity live

Price -10% $1,678 -5% $1,586 +0% $1,494 +5% $1,402 +10% $1,310
Rent -10% $1,147 -5% $1,320 +0% $1,494 +5% $1,667 +10% $1,840
Rate -1.0pp $1,657 -0.5pp $1,576 base $1,494 +0.5pp $1,409 +1.0pp $1,324

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
$81,225
Closing costs
$9,747
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 23 events

  1. 2026-06-21
    days on market $324,900 Active 34 DOM
  2. 2026-06-18
    days on market $324,900 Active 31 DOM
  3. 2026-06-17
    days on market $324,900 Active 30 DOM
  4. 2026-06-16
    days on market $324,900 Active 29 DOM
  5. 2026-06-15
    price $324,900 Active 28 DOM
  6. 2026-06-15
    days on market $349,900 Active 28 DOM
  7. 2026-06-13
    days on market $349,900 Active 26 DOM
  8. 2026-06-13
    days on market $349,900 Active 25 DOM
  9. 2026-06-09
    days on market $349,900 Active 22 DOM
  10. 2026-06-08
    days on market $349,900 Active 21 DOM
  11. 2026-06-07
    days on market $349,900 Active 20 DOM
  12. 2026-06-02
    days on market $349,900 Active 15 DOM
  13. 2026-06-01
    days on market $349,900 Active 14 DOM
  14. 2026-05-31
    days on market $349,900 Active 13 DOM
  15. 2026-05-18
    listed $349,900 Active
  16. 2025-10-29
    historical
  17. 2025-09-30
    listed $324,900 Active
  18. 2025-09-26
    historical
  19. 2025-09-26
    soldstatus $243,100
  20. 2025-09-23
    soldstatus $243,100 Closed 1145-char remark
    Show marketing remark (1145 chars)

    Home to sell at public auction on Saturday, August 23rd at 10am. Older Storm-Damaged Home on 2± Acres in Williamson County! Don’t miss this rare opportunity to own a piece of history! Selling at auction is a storm-damaged early 1900’s home nestled on a stunning 2± acre treed tract in sought-after Williamson County. With over 320 feet of road frontage and unbeatable convenience to Interstate 840, this property offers incredible potential for restoration or a new custom build. Whether you're an investor, builder, or preservation enthusiast, this unique property is a canvas for your vision! • Prime Location – Williamson County • 2± Beautiful Acres – Mature Trees • Easy Access to I-840 • Over 320’ of Road Frontage • Early 1900’s Home – Storm Damaged, Selling As-Is Be sure not to miss the rare event where you, the buyer, set the price! Interior preview will be day of sale only. TERMS: 10% down day of sale, balance due in 30 days. 10% Buyer’s Premium added to bid to determine final sale price. TAXES: Prorated POSSESSION: With Deed

  21. 2025-08-23
    status Pending 1145-char remark
    Show marketing remark (1145 chars)

    Home to sell at public auction on Saturday, August 23rd at 10am. Older Storm-Damaged Home on 2± Acres in Williamson County! Don’t miss this rare opportunity to own a piece of history! Selling at auction is a storm-damaged early 1900’s home nestled on a stunning 2± acre treed tract in sought-after Williamson County. With over 320 feet of road frontage and unbeatable convenience to Interstate 840, this property offers incredible potential for restoration or a new custom build. Whether you're an investor, builder, or preservation enthusiast, this unique property is a canvas for your vision! • Prime Location – Williamson County • 2± Beautiful Acres – Mature Trees • Easy Access to I-840 • Over 320’ of Road Frontage • Early 1900’s Home – Storm Damaged, Selling As-Is Be sure not to miss the rare event where you, the buyer, set the price! Interior preview will be day of sale only. TERMS: 10% down day of sale, balance due in 30 days. 10% Buyer’s Premium added to bid to determine final sale price. TAXES: Prorated POSSESSION: With Deed

  22. 2025-08-08
    listed Active 1145-char remark
    Show marketing remark (1145 chars)

    Home to sell at public auction on Saturday, August 23rd at 10am. Older Storm-Damaged Home on 2± Acres in Williamson County! Don’t miss this rare opportunity to own a piece of history! Selling at auction is a storm-damaged early 1900’s home nestled on a stunning 2± acre treed tract in sought-after Williamson County. With over 320 feet of road frontage and unbeatable convenience to Interstate 840, this property offers incredible potential for restoration or a new custom build. Whether you're an investor, builder, or preservation enthusiast, this unique property is a canvas for your vision! • Prime Location – Williamson County • 2± Beautiful Acres – Mature Trees • Easy Access to I-840 • Over 320’ of Road Frontage • Early 1900’s Home – Storm Damaged, Selling As-Is Be sure not to miss the rare event where you, the buyer, set the price! Interior preview will be day of sale only. TERMS: 10% down day of sale, balance due in 30 days. 10% Buyer’s Premium added to bid to determine final sale price. TAXES: Prorated POSSESSION: With Deed

  23. 2025-08-07
    historical $349,900 1145-char remark
    Show marketing remark (1145 chars)

    Home to sell at public auction on Saturday, August 23rd at 10am. Older Storm-Damaged Home on 2± Acres in Williamson County! Don’t miss this rare opportunity to own a piece of history! Selling at auction is a storm-damaged early 1900’s home nestled on a stunning 2± acre treed tract in sought-after Williamson County. With over 320 feet of road frontage and unbeatable convenience to Interstate 840, this property offers incredible potential for restoration or a new custom build. Whether you're an investor, builder, or preservation enthusiast, this unique property is a canvas for your vision! • Prime Location – Williamson County • 2± Beautiful Acres – Mature Trees • Easy Access to I-840 • Over 320’ of Road Frontage • Early 1900’s Home – Storm Damaged, Selling As-Is Be sure not to miss the rare event where you, the buyer, set the price! Interior preview will be day of sale only. TERMS: 10% down day of sale, balance due in 30 days. 10% Buyer’s Premium added to bid to determine final sale price. TAXES: Prorated POSSESSION: With Deed

ⓘ 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
$803 · $67/mo
Projected year-2 tax
$2,307 · $192/mo
Expected delta
+$1,504/yr (+$125/mo · 187.3%)

ⓘ 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) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% 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
$52,652
− Mortgage interest
−$18,199
− Property taxes
−$803
− Insurance
−$2,422
− Repairs & maintenance
−$4,212
− Management
−$4,212
− Depreciation
−$9,452
Taxable income
$13,351
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,204
After-tax cash flow
$14,720/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
Williamson County
NCES district ID
4704530
Math proficiency
58% ▼ -13.00%
Reading proficiency
59% ▼ -8.00%
Median HH income
$103,392
Composite
54.94/100
National rank
#1307
State rank
#1 of 139 in TN

Livability — Eagleville

Score
68/100
State rank
#92
US rank
#9815

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,632

Population outlook (Williamson County) Hauer SSP2

Today (2025)
275,925 people
By 2030
308,630 · +11.9%
By 2040
374,403 · +35.7%
By 2050
438,644 · +59.0%
By 2075
592,763 · +114.8%
By 2100
691,828 · +150.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 3% Asian 2%
Common ancestry
Scandinavian 6% Slovak 2% Italian 2%
Foreign-born
3% · China
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Williamson

2024 margin
Solid R (+32.4) · D 33.0% · R 65.4% · Other 1.7%
2008→2024 swing
+7.1pp toward D · 2008: -39.5pp · 2024: -32.4pp
All cycles
2024: R+32.4 2020: R+26.1 2016: R+35.5 2012: R+46.8 2008: R+39.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.12%
Current HPI
508.2617
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

+0.0% since first listed
9 events — show timeline
  • 2026-05-18 Listed $349,900 REALTRACS as Distributed by MLS Grid
  • 2025-10-29 Listing Removed REALTRACS as Distributed by MLS Grid
  • 2025-09-30 Listed $324,900 REALTRACS as Distributed by MLS Grid
  • 2025-09-26 Coming Soon REALTRACS as Distributed by MLS Grid
  • 2025-09-26 Sold (Public Records) $243,100 Public Records
  • 2025-09-23 Sold (MLS) $243,100 REALTRACS as Distributed by MLS Grid
  • 2025-08-23 Pending REALTRACS as Distributed by MLS Grid
  • 2025-08-08 Listed REALTRACS as Distributed by MLS Grid
  • 2025-08-07 Coming Soon $349,900 REALTRACS as Distributed by MLS Grid

Property tax history

+3.2%/yr

Latest (2025): $803 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…