CashFlowRE
Sign in Sign up
600 5th Ave E Multi-family
B- Composite 67.03
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.5/10.0
  • Livability +3.1/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$275,000

600 5th Ave E · Springfield, TN 37172
3 bd · 2.0 ba · 2,217 sqft · MultiFamily public records · 102 Days on market
Built 1916 $124/sqft · 8% below area Est $335k · 18% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Charming 1916 duplex located just minutes from downtown Springfield, offering both historic character and flexible potential. This property is currently tenant-occupied on both sides, providing immediate rental income for investors. Each unit maintains the charm typical of early 20th-century homes while offering a practical layout for comfortable living. Originally built as a single residence, the property could be restored back into a spacious single-family home for buyers looking to create a unique historic residence close to the heart of the city. Whether you’re seeking an income-producing investment, a house-hack opportunity, or a restoration project, this property offers multiple possibilities. Situated just minutes from downtown Springfield’s shops, dining, and community events, the location provides convenient access to everything the area has to offer while still maintaining a quiet neighborhood feel. A rare opportunity to own a piece of Springfield’s history with built-in income and future flexibility. Listed below recent appraisal

Key facts

  • Tenant occupied
  • Practical layout
  • Historic character

Tags

TENANT OCCUPIEDRENTAL INCOMEHISTORIC CHARACTERPRACTICAL LAYOUTSPACIOUS SINGLE FAMILY HOMEINCOME PRODUCING INVESTMENT

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/2.0-bath multifamily listed at $275k.

Deal economics

  • At list price, monthly cash flow is $704 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).
  • Recommended offer: $250k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.5% in Springfield — 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 62/100 on livability (#225 in TN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Robertson County (rural): math 22% / reading 26% proficiency, ranked #82 of 139 in TN (top 59%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents flat; 250 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 983 units permitted in Robertson County in 2024 (0 in 5+ unit buildings).
  • At $3,160/mo this rent would consume 53% of the median local household income ($72k/yr) (locally 848% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Robertson County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($250k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 12y ago; this cycle's ask has dropped $50k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $160k; list at $275k implies a 72% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $250,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.15%
Cap rate
9.37%
Cash-on-cash
10.98%
DSCR
1.49
GRM
7.3

CMA / ARV

ARV (median comp)
$335,437
List price
$275,000
Delta
-18.02%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.66% rent growth · sell at horizon

5-year hold
IRR
-2.5%
Equity multiple
0.91×
Total profit
$-6,985
Equity at exit
$41,003
10-year hold
IRR
4.6%
Equity multiple
1.30×
Total profit
$23,146
Equity at exit
$23,777

Cash invested: $77,000 (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 37172

Home prices YoY
-19.9%
Rents YoY
0.7%
Active inventory
250
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$3,160 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$235 /mo · $2,823/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$664
Net cashflow
$704

Break-even live

Break-even rent $2,268
Max offer price $275,000
Occupancy floor 73%

Sensitivity live

Price -10% $860 -5% $782 +0% $704 +5% $627 +10% $549
Rent -10% $455 -5% $580 +0% $704 +5% $829 +10% $954
Rate -1.0pp $843 -0.5pp $774 base $704 +0.5pp $633 +1.0pp $561

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,160

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
$68,750
Closing costs
$8,250
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
819 Pitt Ave Springfield, TN 3.0 2.0 1736 $2,000 $1.15 24d 1 0.38mi
1001 Cheatham St Unit 192 Springfield, TN 2.0 2.5 1700 $1,650 $0.97 3d 1 0.63mi
62 N Main St Springfield, TN 3.0 2.0 2063 $1,500 $0.73 18d 1 0.73mi
1214 Woodard Reid Rd Springfield, TN 3.0 2.0 1736 $2,200 $1.27 44d 1 0.84mi

Listing history 38 events

  1. 2026-06-18
    days on market $275,000 Active 102 DOM
  2. 2026-06-17
    days on market $275,000 Active 101 DOM
  3. 2026-06-16
    days on market $275,000 Active 100 DOM
  4. 2026-06-15
    days on market $275,000 Active 99 DOM
  5. 2026-06-13
    days on market $275,000 Active 97 DOM
  6. 2026-06-13
    days on market $275,000 Active 96 DOM
  7. 2026-06-09
    days on market $275,000 Active 93 DOM
  8. 2026-06-08
    days on market $275,000 Active 92 DOM
  9. 2026-06-07
    days on market $275,000 Active 91 DOM
  10. 2026-06-03
    days on market $275,000 Active 87 DOM
  11. 2026-06-02
    days on market $275,000 Active 86 DOM
  12. 2026-06-01
    days on market $275,000 Active 85 DOM
  13. 2026-05-31
    days on market $275,000 Active 84 DOM
  14. 2026-05-19
    price $275,000 1077-char remark
    Show marketing remark (1077 chars)

    Charming 1916 duplex located just minutes from downtown Springfield, offering both historic character and flexible potential. This property is currently tenant-occupied on both sides, providing immediate rental income for investors. Each unit maintains the charm typical of early 20th-century homes while offering a practical layout for comfortable living. Originally built as a single residence, the property could be restored back into a spacious single-family home for buyers looking to create a unique historic residence close to the heart of the city. Whether you’re seeking an income-producing investment, a house-hack opportunity, or a restoration project, this property offers multiple possibilities. Situated just minutes from downtown Springfield’s shops, dining, and community events, the location provides convenient access to everything the area has to offer while still maintaining a quiet neighborhood feel. A rare opportunity to own a piece of Springfield’s history with built-in income and future flexibility. Listed below recent appraisal

  15. 2026-03-18
    price $299,000 1077-char remark
    Show marketing remark (1077 chars)

    Charming 1916 duplex located just minutes from downtown Springfield, offering both historic character and flexible potential. This property is currently tenant-occupied on both sides, providing immediate rental income for investors. Each unit maintains the charm typical of early 20th-century homes while offering a practical layout for comfortable living. Originally built as a single residence, the property could be restored back into a spacious single-family home for buyers looking to create a unique historic residence close to the heart of the city. Whether you’re seeking an income-producing investment, a house-hack opportunity, or a restoration project, this property offers multiple possibilities. Situated just minutes from downtown Springfield’s shops, dining, and community events, the location provides convenient access to everything the area has to offer while still maintaining a quiet neighborhood feel. A rare opportunity to own a piece of Springfield’s history with built-in income and future flexibility. Listed below recent appraisal

  16. 2026-03-08
    listed $325,000 Active 1077-char remark
    Show marketing remark (1077 chars)

    Charming 1916 duplex located just minutes from downtown Springfield, offering both historic character and flexible potential. This property is currently tenant-occupied on both sides, providing immediate rental income for investors. Each unit maintains the charm typical of early 20th-century homes while offering a practical layout for comfortable living. Originally built as a single residence, the property could be restored back into a spacious single-family home for buyers looking to create a unique historic residence close to the heart of the city. Whether you’re seeking an income-producing investment, a house-hack opportunity, or a restoration project, this property offers multiple possibilities. Situated just minutes from downtown Springfield’s shops, dining, and community events, the location provides convenient access to everything the area has to offer while still maintaining a quiet neighborhood feel. A rare opportunity to own a piece of Springfield’s history with built-in income and future flexibility. Listed below recent appraisal

  17. 2020-10-09
    soldstatus $159,900
  18. 2020-10-06
    soldstatus $159,900 Closed 239-char remark
    Show marketing remark (239 chars)

    Victorian Style Home with large entrance hall and gorgeous staircase. Currently set up as a muti-family duplex. 2 BED/1 BATH LEASE $850 / 1 BED/1BATH LEASE $750 DO NOT DISTURB TENANTS. A and B Unit have new leases that started August 2020.

  19. 2020-08-25
    status Pending 239-char remark
    Show marketing remark (239 chars)

    Victorian Style Home with large entrance hall and gorgeous staircase. Currently set up as a muti-family duplex. 2 BED/1 BATH LEASE $850 / 1 BED/1BATH LEASE $750 DO NOT DISTURB TENANTS. A and B Unit have new leases that started August 2020.

  20. 2020-08-22
    listed $159,900 Active 239-char remark
    Show marketing remark (239 chars)

    Victorian Style Home with large entrance hall and gorgeous staircase. Currently set up as a muti-family duplex. 2 BED/1 BATH LEASE $850 / 1 BED/1BATH LEASE $750 DO NOT DISTURB TENANTS. A and B Unit have new leases that started August 2020.

  21. 2017-04-24
    soldstatus $90,000 Closed
  22. 2017-04-11
    historical Contingent - Financing
  23. 2016-10-15
    price $119,900
  24. 2016-07-27
    listed $134,900 Active
  25. 2015-07-30
    soldstatus $70,000
  26. 2015-07-24
    soldstatus $70,000 Closed
  27. 2015-07-20
    status Pending
  28. 2015-07-20
    status Pending
  29. 2015-05-27
    price $76,900
  30. 2015-05-27
    price $76,900
  31. 2015-05-01
    price $79,900
  32. 2015-05-01
    listed $79,900 Active
  33. 2015-04-13
    price $84,900
  34. 2015-01-06
    listed $89,900 Active
  35. 2014-06-12
    listed $89,900
  36. 2014-03-28
    listed $89,900
  37. 2001-07-27
    soldstatus $70,000
  38. 1990-12-12
    soldstatus $40,000

ⓘ 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
$2,823 · $235/mo
Projected year-2 tax
$2,823 · $235/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 5/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$37,920
− Mortgage interest
−$15,404
− Property taxes
−$2,823
− Insurance
−$1,375
− Repairs & maintenance
−$3,034
− Management
−$3,034
− Depreciation
−$8,000
Taxable income
$4,251
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,020
After-tax cash flow
$7,433/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
Robertson County
NCES district ID
4703600
Math proficiency
22% ▼ -11.00%
Reading proficiency
26% ▼ -5.00%
Median HH income
$53,503
Composite
21.55/100
National rank
#8313
State rank
#82 of 139 in TN

Livability — Springfield

Score
62/100
State rank
#225
US rank
#16806

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, TN
County
Robertson County · 49,504 people
City population
31,263
Metro
Nashville-Davidson--Murfreesboro--Franklin, TN
Population (ZIP)
31,263
Household income
$72,168
Rent vs Own
30.8% rent · 69.2% own
Severe rent burden
848.0

Population outlook (Robertson County) Hauer SSP2

Today (2025)
72,786 people
By 2030
74,478 · +2.3%
By 2040
76,948 · +5.7%
By 2050
77,618 · +6.6%
By 2075
77,545 · +6.5%
By 2100
72,836 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 17% Black 13% Two or more races 8%
Hispanic origin (detail)
Mexican 13% Puerto Rican 1%
Common ancestry
Slovak 3% Italian 1% Lithuanian 1%
Foreign-born
10% · Canada
Languages at home
83% English-only · Spanish 15%

Political lean MEDSL · Robertson

2024 margin
Solid R (+50.9) · D 24.0% · R 74.9% · Other 1.1%
2008→2024 swing
-19.8pp toward R · 2008: -31.1pp · 2024: -50.9pp
All cycles
2024: R+50.9 2020: R+47.0 2016: R+47.2 2012: R+35.6 2008: R+31.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.77%
Current HPI
309.7118
Rent YoY
▲ 0.66%
Metro
Nashville-Davidson--Murfreesboro--Franklin, TN
State GDP YoY
▲ 2.78%
F500 in state
22

Industry mix (Fortune 500 HQ in TN)

Industry F500 HQs Revenue

Price history

+587.5% since first listed
25 events — show timeline
  • 2026-05-19 Price Changed $275,000 REALTRACS as Distributed by MLS Grid
  • 2026-03-18 Price Changed $299,000 REALTRACS as Distributed by MLS Grid
  • 2026-03-08 Listed $325,000 REALTRACS as Distributed by MLS Grid
  • 2020-10-09 Sold (Public Records) $159,900 Public Records
  • 2020-10-06 Sold (MLS) $159,900 REALTRACS as Distributed by MLS Grid
  • 2020-08-25 Pending REALTRACS as Distributed by MLS Grid
  • 2020-08-22 Listed $159,900 REALTRACS as Distributed by MLS Grid
  • 2017-04-24 Sold (MLS) $90,000 REALTRACS as Distributed by MLS Grid
  • 2017-04-11 Contingent REALTRACS as Distributed by MLS Grid
  • 2016-10-15 Price Changed $119,900 REALTRACS as Distributed by MLS Grid
  • 2016-07-27 Listed $134,900 REALTRACS as Distributed by MLS Grid
  • 2015-07-30 Sold (Public Records) $70,000 Public Records
  • 2015-07-24 Sold (MLS) $70,000 REALTRACS as Distributed by MLS Grid
  • 2015-07-20 Pending REALTRACS as Distributed by MLS Grid
  • 2015-07-20 Pending REALTRACS as Distributed by MLS Grid
  • 2015-05-27 Price Changed $76,900 REALTRACS as Distributed by MLS Grid
  • 2015-05-27 Price Changed $76,900 REALTRACS as Distributed by MLS Grid
  • 2015-05-01 Price Changed $79,900 REALTRACS as Distributed by MLS Grid
  • 2015-05-01 Listed $79,900 REALTRACS as Distributed by MLS Grid
  • 2015-04-13 Price Changed $84,900 REALTRACS as Distributed by MLS Grid
  • 2015-01-06 Listed $89,900 REALTRACS as Distributed by MLS Grid
  • 2014-06-12 Listed $89,900 REALTRACS as Distributed by MLS Grid
  • 2014-03-28 Listed $89,900 REALTRACS as Distributed by MLS Grid
  • 2001-07-27 Sold (Public Records) $70,000 Public Records
  • 1990-12-12 Sold (Public Records) $40,000 Public Records

Property tax history

+11.8%/yr

Latest (2025): $2,823 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…