CashFlowRE
Sign in Sign up
206 Broad St
B- Composite 65.35
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 +23.6/30.0
  • ARV discount +13.8/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.0/10.0
  • Appreciation +4.5/10.0
  • Schools +3.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,900

206 Broad St · Greenfield, TN 38230
2 bd · 1.0 ba · 1,328 sqft · SingleFamily public records · 148 Days on market
Built 1919 0.45 ac lot $75/sqft · 14% below area Est $116k · 14% under

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

Listing remarks MLS

Welcome to 206 Broad Street in Greenfield, TN! This updated 2 bedroom, 1 bath home offers a fresh, move-in ready feel with a long list of improvements, including a new roof, new front porch, and new interior paint. Inside, you'll love the functional layout featuring a kitchen pantry, laundry room, and separate storage room for extra space. Updates include new kitchen cabinets and countertops, new windows (except in the laundry room and storage room), plus new flooring and refinished original flooring throughout. The attic has also been newly floored, and select rooms feature new sheetrock, giving this home a clean, refreshed finish. Conveniently located just a short drive to UT Martin, as well as Martin and Dresden, making commuting and everyday errands a breeze!

Key facts

  • New front porch
  • Kitchen pantry
  • Laundry room

Tags

NEW ROOFNEW FRONT PORCHNEW INTERIOR PAINTKITCHEN PANTRYLAUNDRY ROOMSEPARATE STORAGE ROOM

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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $188 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $100k (0.0% below list).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#317 in TN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: crime C-, health & safety C-, schools F.
  • Weakley County (rural): math 34% / reading 38% proficiency, ranked #32 of 139 in TN (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 27 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 69 units permitted in Weakley County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.1%/yr); year-one equity from $691 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Weakley County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.1% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $19k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $100k implies a 899% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire 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 $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 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 1919 — 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. 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
1.00%
Cap rate
8.56%
Cash-on-cash
8.08%
DSCR
1.36
GRM
8.3

CMA / ARV

ARV (median comp)
$116,202
List price
$99,900
Delta
-14.03%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
505 Jefferson St 0.37mi 3/1.0 (+1) 1,239 (-7%) 8mo $137,500 $111 60
104 Hillsboro St 0.17mi 3/2.0 (+1) 1,452 (+9%) 11mo $110,000 $76 58
426 Evergreen St 0.56mi 3/1.0 (+1) 1,215 (-8%) 9mo $125,000 $103 48
307 Garland St 0.19mi 3/2.0 (+1) 1,496 (+13%) 19mo $138,000 $92 45
304 Acklen St 0.46mi 3/1.0 (+1) 1,498 (+13%) 9mo $150,000 $100 44
769 E Main St 0.63mi 2/1.0 1,224 (-8%) 20mo $143,900 $118 41
301 Forest St 0.36mi 3/1.5 (+1) 1,498 (+13%) 21mo $139,000 $93 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.08% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.3%
Equity multiple
1.15×
Total profit
$4,079
Equity at exit
$23,734
10-year hold
IRR
9.9%
Equity multiple
1.95×
Total profit
$26,609
Equity at exit
$24,600

Cash invested: $27,972 (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 38230

Home prices YoY
-0.4%
Active inventory
27
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$999 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$35 /mo · $422/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$188

Break-even live

Break-even rent $760
Max offer price $99,900
Occupancy floor 76%

Sensitivity live

Price -10% $245 -5% $217 +0% $188 +5% $160 +10% $132
Rent -10% $109 -5% $149 +0% $188 +5% $228 +10% $267
Rate -1.0pp $239 -0.5pp $214 base $188 +0.5pp $163 +1.0pp $136

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
$24,975
Closing costs
$2,997
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Avalon St Greenfield, TN 3.0 2.0 900 $900 $1.00 44d 1 0.22mi
100 E Crestview Dr Unit A Greenfield, TN 2.0 2.0 1135 $1,200 $1.06 44d 1 0.57mi

Listing history 24 events

  1. 2026-06-19
    days on market $99,900 Active 148 DOM
  2. 2026-06-18
    days on market $99,900 Active 147 DOM
  3. 2026-06-17
    days on market $99,900 Active 146 DOM
  4. 2026-06-16
    days on market $99,900 Active 145 DOM
  5. 2026-06-15
    days on market $99,900 Active 144 DOM
  6. 2026-06-14
    days on market $99,900 Active 142 DOM
  7. 2026-06-12
    days on market $99,900 Active 141 DOM
  8. 2026-06-09
    days on market $99,900 Active 138 DOM
  9. 2026-06-08
    days on market $99,900 Active 137 DOM
  10. 2026-06-07
    days on market $99,900 Active 136 DOM
  11. 2026-06-04
    days on market $99,900 Active 132 DOM
  12. 2026-06-02
    days on market $99,900 Active 131 DOM
  13. 2026-06-01
    days on market $99,900 Active 130 DOM
  14. 2026-05-31
    days on market $99,900 Active 129 DOM
  15. 2026-05-31
    days on market $99,900 Active 128 DOM
  16. 2026-04-30
    price $99,900 773-char remark
    Show marketing remark (535 chars)

    Welcome to 206 Broad Street in Greenfield, TN! This updated 2 bedroom, 1 bath home offers a fresh, move-in ready feel with a long list of improvements, including a new roof, new front porch, and new interior paint. Inside, you’ll love the functional layout featuring a kitchen pantry, laundry room, and separate storage room for extra space. Updates include new kitchen cabinets & countertops, new windows (except in the laundry room & storage room), plus new flooring & refinished original flooring throughout.

  17. 2026-04-30
    price $99,900 535-char remark
    Show marketing remark (535 chars)

    Welcome to 206 Broad Street in Greenfield, TN! This updated 2 bedroom, 1 bath home offers a fresh, move-in ready feel with a long list of improvements, including a new roof, new front porch, and new interior paint. Inside, you’ll love the functional layout featuring a kitchen pantry, laundry room, and separate storage room for extra space. Updates include new kitchen cabinets & countertops, new windows (except in the laundry room & storage room), plus new flooring & refinished original flooring throughout.

  18. 2026-04-27
    price $99,900
  19. 2026-03-20
    price $109,000 535-char remark
    Show marketing remark (535 chars)

    Welcome to 206 Broad Street in Greenfield, TN! This updated 2 bedroom, 1 bath home offers a fresh, move-in ready feel with a long list of improvements, including a new roof, new front porch, and new interior paint. Inside, you’ll love the functional layout featuring a kitchen pantry, laundry room, and separate storage room for extra space. Updates include new kitchen cabinets & countertops, new windows (except in the laundry room & storage room), plus new flooring & refinished original flooring throughout.

  20. 2026-03-20
    price $109,000
    Show marketing remark (535 chars)

    Welcome to 206 Broad Street in Greenfield, TN! This updated 2 bedroom, 1 bath home offers a fresh, move-in ready feel with a long list of improvements, including a new roof, new front porch, and new interior paint. Inside, you’ll love the functional layout featuring a kitchen pantry, laundry room, and separate storage room for extra space. Updates include new kitchen cabinets & countertops, new windows (except in the laundry room & storage room), plus new flooring & refinished original flooring throughout.

  21. 2026-01-22
    listed $119,000 Active 773-char remark
    Show marketing remark (535 chars)

    Welcome to 206 Broad Street in Greenfield, TN! This updated 2 bedroom, 1 bath home offers a fresh, move-in ready feel with a long list of improvements, including a new roof, new front porch, and new interior paint. Inside, you’ll love the functional layout featuring a kitchen pantry, laundry room, and separate storage room for extra space. Updates include new kitchen cabinets & countertops, new windows (except in the laundry room & storage room), plus new flooring & refinished original flooring throughout.

  22. 2026-01-22
    listed $119,000 Active 535-char remark
    Show marketing remark (535 chars)

    Welcome to 206 Broad Street in Greenfield, TN! This updated 2 bedroom, 1 bath home offers a fresh, move-in ready feel with a long list of improvements, including a new roof, new front porch, and new interior paint. Inside, you’ll love the functional layout featuring a kitchen pantry, laundry room, and separate storage room for extra space. Updates include new kitchen cabinets & countertops, new windows (except in the laundry room & storage room), plus new flooring & refinished original flooring throughout.

  23. 2026-01-22
    listed $119,000 Active
    Show marketing remark (535 chars)

    Welcome to 206 Broad Street in Greenfield, TN! This updated 2 bedroom, 1 bath home offers a fresh, move-in ready feel with a long list of improvements, including a new roof, new front porch, and new interior paint. Inside, you’ll love the functional layout featuring a kitchen pantry, laundry room, and separate storage room for extra space. Updates include new kitchen cabinets & countertops, new windows (except in the laundry room & storage room), plus new flooring & refinished original flooring throughout.

  24. 1998-11-27
    soldstatus $10,000

ⓘ 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
$422 · $35/mo
Projected year-2 tax
$709 · $59/mo
Expected delta
+$287/yr (+$24/mo · 68.1%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$11,986
− Mortgage interest
−$5,596
− Property taxes
−$422
− Insurance
−$500
− Repairs & maintenance
−$959
− Management
−$959
− Depreciation
−$2,906
Taxable income
$644
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$155
After-tax cash flow
$2,106/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
Weakley County
NCES district ID
4704470
Math proficiency
34% ▼ -10.00%
Reading proficiency
38% ▼ -2.00%
Median HH income
$35,389
Composite
29.77/100
National rank
#6434
State rank
#32 of 139 in TN

Livability — Greenfield

Score
58/100
State rank
#317
US rank
#21478

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenfield, TN
Population (ZIP)
3,708

Population outlook (Weakley County) Hauer SSP2

Today (2025)
31,862 people
By 2030
30,688 · -3.7%
By 2040
27,935 · -12.3%
By 2050
25,485 · -20.0%
By 2075
21,080 · -33.8%
By 2100
18,214 · -42.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Black 3% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Slovak 2% Italian 2% Lithuanian 1%
Foreign-born
2% · South Korea, Canada
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Weakley

2024 margin
Solid R (+58.4) · D 20.3% · R 78.7%
2008→2024 swing
-27.2pp toward R · 2008: -31.1pp · 2024: -58.4pp
All cycles
2024: R+58.4 2020: R+53.7 2016: R+51.4 2012: R+41.0 2008: R+31.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.08%
Current HPI
245.3183
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

+899.0% since first listed
9 events — show timeline
  • 2026-04-30 Price Changed $99,900 TVAR
  • 2026-04-30 Price Changed $99,900 RRAR as distributed by MLS GRID
  • 2026-04-27 Price Changed $99,900 CWTAR
  • 2026-03-20 Price Changed $109,000 RRAR as distributed by MLS GRID
  • 2026-03-20 Price Changed $109,000 CWTAR
  • 2026-01-22 Listed $119,000 CWTAR
  • 2026-01-22 Listed $119,000 RRAR as distributed by MLS GRID
  • 2026-01-22 Listed $119,000 TVAR
  • 1998-11-27 Sold (Public Records) $10,000 Public Records

Property tax history

-0.5%/yr

Latest (2025): $422 · +6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…