114 E Frazier St · Camden, TN 38320

$149,500

2 bd · 1.5 ba · 1,148 sqft · SingleFamily public records · 38 Days on market

Built 1962

---

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 +27.2/30.0
• DSCR +9.4/10.0
• ARV discount +7.5/15.0
• 1% rule +6.3/10.0
• Livability +3.3/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.4/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Nice 2 bedroom, 1 1/2 bath red brick home located not far from the Court Square in Camden, Tn. Vinyl plank floor throughout the house. Newly painted. House has unfinished basement, with entrance from inside and outside. Would make a great starter or retirement home.

Key facts

• Red brick home
• Unfinished basement
• Vinyl plank floor

Tags

• RED BRICK HOME
• VINYL PLANK FLOOR
• UNFINISHED BASEMENT

Property features AI

Exterior

• Parking: Attached parking; Carport (1 space); Total 1 parking space (1 covered)
• Utilities: Public water; Public sewer; Electricity available
• Home design: Single-family residence; One story
• Construction: Brick construction
• Exterior features: Covered porch

Interior

• Kitchen: Microwave; Refrigerator; Electric oven and range
• Bedrooms: 2 bedrooms (both on main level); Bedroom sizes approximately 15 x 16 and 12 x 12; Den approximately 17 x 13
• Flooring: Vinyl flooring
• Bathrooms: 1 full bath; 1 half bath
• Heating & cooling: Central heating (electric); Central air conditioning
• Interior features: Unfinished basement; Microwave; Refrigerator; Electric oven and range

What this means for you Summary

Snapshot

• This is a 2-bed/1.5-bath single-family listed at $150k.

Deal economics

• At list price, monthly cash flow is $426 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $150k).
• Recommended offer: $145k (3.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 66/100 on livability (#133 in TN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, employment D, amenities F.
• Benton County (town): math 31% / reading 28% proficiency, ranked #66 of 139 in TN (top 48%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Camden Elementary (473 students, 0% FRL); Camden Central High School (math 8% / reading 37%, grade F, #156 of 332 statewide, top 49%, 521 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: 110 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 6 units permitted in Benton County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Benton County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 38 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $18k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $90k; list at $150k implies a 66% 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 $145,015 (3.0% below list)

Questions for the listing agent

1. It's been on market 38 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 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 1.13% ✓
• Cap rate: 9.71%
• Cash-on-cash: 12.21%
• DSCR: 1.54
• GRM: 7.4

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: 1.8%
• Equity multiple: 1.07×
• Total profit: $2,860
• Equity at exit: $22,291

10-year hold

• IRR: 11.4%
• Equity multiple: 1.89×
• Total profit: $37,226
• Equity at exit: $12,926

Cash invested: $41,860 (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 38320

• Home prices YoY: -6.5%
• Active inventory: 110
• Price-to-rent: 7.4×

Monthly cashflow live

• Estimated rent: $1,690 medium
• Mortgage (P&I): −$784
• Tax from tax record: −$63 /mo · $753/yr
• Insurance: −$62
• HOA: −$0
• Vacancy / Maint / Mgmt: −$355
• Net cashflow: $426

Break-even live

Break-even rent $1,151

Max offer price $149,500

Occupancy floor 70%

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: $37,375
• Closing costs: $4,485
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
131 E Lake St Camden, TN	3.0	1.0	1400	$1,690	$1.21	23d	1	0.41mi

Listing history 20 events

1. 2026-06-18
   days on market $149,500 Active 38 DOM
2. 2026-06-17
   days on market $149,500 Active 37 DOM
3. 2026-06-16
   days on market $149,500 Active 36 DOM
4. 2026-06-15
   days on market $149,500 Active 35 DOM
5. 2026-06-13
   days on market $149,500 Active 33 DOM
6. 2026-06-12
   days on market $149,500 Active 32 DOM
7. 2026-06-09
   days on market $149,500 Active 29 DOM
8. 2026-06-08
   days on market $149,500 Active 28 DOM
9. 2026-06-08
   days on market $149,500 Active 27 DOM
10. 2026-06-07
    days on market $149,500 Active 26 DOM
11. 2026-06-04
    days on market $149,500 Active 23 DOM
12. 2026-06-02
    pricedays on market $149,500 Active 22 DOM
13. 2026-06-01
    days on market $159,900 Active 21 DOM
14. 2026-05-31
    days on market $159,900 Active 20 DOM
15. 2026-05-19
    price $159,900 266-char remark

    Show marketing remark (266 chars)

    Nice 2 bedroom, 1 1/2 bath red brick home located not far from the Court Square in Camden, Tn. Vinyl plank floor throughout the house. Newly painted. House has unfinished basement, with entrance from inside and outside. Would make a great starter or retirement home.

16. 2026-05-19
    price $159,900

    Show marketing remark (266 chars)

    Nice 2 bedroom, 1 1/2 bath red brick home located not far from the Court Square in Camden, Tn. Vinyl plank floor throughout the house. Newly painted. House has unfinished basement, with entrance from inside and outside. Would make a great starter or retirement home.

17. 2026-05-11
    listed $167,900 Active

    Show marketing remark (266 chars)

    Nice 2 bedroom, 1 1/2 bath red brick home located not far from the Court Square in Camden, Tn. Vinyl plank floor throughout the house. Newly painted. House has unfinished basement, with entrance from inside and outside. Would make a great starter or retirement home.

18. 2026-05-11
    listed $167,900 Active 266-char remark

    Show marketing remark (266 chars)

    Nice 2 bedroom, 1 1/2 bath red brick home located not far from the Court Square in Camden, Tn. Vinyl plank floor throughout the house. Newly painted. House has unfinished basement, with entrance from inside and outside. Would make a great starter or retirement home.

19. 2025-07-08
    soldstatus $90,000
20. 1997-11-04
    soldstatus $46,100

ⓘ 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: $753 · $63/mo
• Projected year-2 tax: $1,061 · $88/mo
• Expected delta: +$308/yr (+$26/mo · 41.0%)

ⓘ 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 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
• 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,280
• − Mortgage interest: −$8,374
• − Property taxes: −$753
• − Insurance: −$748
• − Repairs & maintenance: −$1,622
• − Management: −$1,622
• − Depreciation: −$4,349
• Taxable income: $2,811
• Est. tax owed @ 24.0%: −$675
• After-tax cash flow: $4,438/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: Benton County
• NCES district ID: 4700240
• Math proficiency: 31% ▼ -8.00%
• Reading proficiency: 28% ▼ -7.00%
• Median HH income: $33,587
• Composite: 24.24/100
• National rank: #7722
• State rank: #66 of 139 in TN

Livability — Camden

• Score: 66/100
• State rank: #133
• US rank: #12196

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Camden, TN
• Population (ZIP): 10,470

Population outlook (Benton County) Hauer SSP2

• Today (2025): 15,046 people
• By 2030: 14,425 · -4.1%
• By 2040: 13,296 · -11.6%
• By 2050: 12,298 · -18.3%
• By 2075: 10,347 · -31.2%
• By 2100: 8,594 · -42.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (91%)
• Race & ethnicity: White 91% Two or more races 3% Hispanic / Latino 2% Black 2% Asian 1%
• Common ancestry: Lithuanian 3% Italian 3% Slovak 2%
• Foreign-born: 2% · China
• Languages at home: 99% English-only · Spanish 1%

Political lean MEDSL · Benton

• 2024 margin: Solid R (+62.9) · D 18.1% · R 81.1%
• 2008→2024 swing: -46.7pp toward R · 2008: -16.2pp · 2024: -62.9pp
• All cycles: 2024: R+62.9 2020: R+57.0 2016: R+51.3 2012: R+25.6 2008: R+16.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -16.25%
• Current HPI: 233.3477
• Rent YoY: —
• Metro: —
• 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

Price history

+246.9% since first listed

6 events — show timeline

• 2026-05-19 Price Changed $159,900 TVAR
• 2026-05-19 Price Changed $159,900 REALTRACS as Distributed by MLS Grid
• 2026-05-11 Listed $167,900 REALTRACS as Distributed by MLS Grid
• 2026-05-11 Listed $167,900 TVAR
• 2025-07-08 Sold (Public Records) $90,000 Public Records
• 1997-11-04 Sold (Public Records) $46,100 Public Records

Property tax history

+3.1%/yr

Latest (2025): $753 · +28.5% YoY. Source: county tax records.