16 Wood Ln · Pleasant Hill, TN 38583

$120,000

2 bd · 2.0 ba · 1,026 sqft · SingleFamily public records · 3 Days on market

Built 1986 0.27 ac lot

---

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 +26.0/30.0
• DSCR +8.8/10.0
• ARV discount +7.5/15.0
• 1% rule +5.6/10.0
• Appreciation +4.8/10.0
• Livability +2.9/5.0
• Schools +2.6/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

The Buyer must meet membership requirements for Uplands Village, a Life Plan Community (55+ Continuing Care Retirement Community) and sign a membership contract before or at closing. A one-time membership fee, per person, and monthly services fee, per person, applies. Fees vary and are based on the number of occupants living in a home. Contact our office for additional information and current fee schedule.

Key facts

• 0.27 acre lot
• Parking
• Community pool

Property features AI

Finance

• HOA & community: Association with coin laundry and recreation facilities; Association handles grounds maintenance

Exterior

• Parking: Carport (main level) — 1 carport space
• Utilities: Sewer: Other
• Home design: Attached property
• Construction: Stone, vinyl siding, block, and frame construction
• Exterior features: Corner, level lot; Country setting view

Interior

• Kitchen: Dishwasher; Disposal; Microwave; Refrigerator; Self-cleaning oven; Eat-in breakfast area
• Bedrooms: Master bedroom; Bedroom 2
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (natural gas and electric); Central cooling; Ceiling fans
• Interior features: 5 total rooms; Crawl space basement; Vinyl windows

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath single-family listed at $120k.

Deal economics

• At list price, monthly cash flow is $300 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $120k).

Location & tenants

• Location reads 58/100 on livability (#306 in TN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D, schools F.
• Cumberland County (rural): math 30% / reading 31% proficiency, ranked #59 of 139 in TN (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 354 active listings in the ZIP; 114 units permitted in Cumberland County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $257 of equity ($830 loan paydown + $-573 appreciation (-0.5% local appreciation)).
• Cumberland County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-0.5% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 8y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $120,000

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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?
3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
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: 1.06% ✓
• Cap rate: 9.29%
• Cash-on-cash: 10.70%
• DSCR: 1.48
• GRM: 7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.48% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 8.3%
• Equity multiple: 1.38×
• Total profit: $12,840
• Equity at exit: $32,007

10-year hold

• IRR: 13.8%
• Equity multiple: 2.44×
• Total profit: $48,301
• Equity at exit: $36,276

Cash invested: $33,600 (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 38583

• Home prices YoY: -0.1%
• Active inventory: 354
• Price-to-rent: 7.9×

Monthly cashflow live

• Estimated rent: $1,269 medium
• Mortgage (P&I): −$629
• Tax from tax record: −$24 /mo · $282/yr
• Insurance: −$50
• HOA: −$0
• Vacancy / Maint / Mgmt: −$266
• Net cashflow: $300

Break-even live

Break-even rent $890

Max offer price $120,000

Occupancy floor 71%

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: $30,000
• Closing costs: $3,600
• Reserves months: —
• Total cash needed: —

Listing history 4 events

1. 2026-06-16
   status $120,000 Pending 3 DOM
2. 2026-06-15
   days on market $120,000 Active 3 DOM
3. 2026-06-12
   remarks 409-char remark

   Show marketing remark (409 chars)

   The Buyer must meet membership requirements for Uplands Village, a Life Plan Community (55+ Continuing Care Retirement Community) and sign a membership contract before or at closing. A one-time membership fee, per person, and monthly services fee, per person, applies. Fees vary and are based on the number of occupants living in a home. Contact our office for additional information and current fee schedule.

4. 2026-06-12
   listed $120,000 Active 1 DOM

   Show marketing remark (409 chars)

   The Buyer must meet membership requirements for Uplands Village, a Life Plan Community (55+ Continuing Care Retirement Community) and sign a membership contract before or at closing. A one-time membership fee, per person, and monthly services fee, per person, applies. Fees vary and are based on the number of occupants living in a home. Contact our office for additional information and current fee schedule.

ⓘ 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: $282 · $24/mo
• Projected year-2 tax: $852 · $71/mo
• Expected delta: +$570/yr (+$48/mo · 202.1%)

ⓘ 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 3/10 Moderate 7 d/yr ≥99°F today · 20 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 8% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $15,225
• − Mortgage interest: −$6,722
• − Property taxes: −$282
• − Insurance: −$600
• − Repairs & maintenance: −$1,218
• − Management: −$1,218
• − Depreciation: −$3,491
• Taxable income: $1,694
• Est. tax owed @ 24.0%: −$407
• After-tax cash flow: $3,188/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: Cumberland County
• NCES district ID: 4700900
• Math proficiency: 30% ▼ -10.00%
• Reading proficiency: 31% ▼ -7.00%
• Median HH income: $38,510
• Composite: 25.52/100
• National rank: #7438
• State rank: #59 of 139 in TN

Livability — Pleasant Hill

• Score: 58/100
• State rank: #306
• US rank: #20874

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Pleasant Hill, TN
• City population: 146
• Population (ZIP): 25,739

Population outlook (Cumberland County) Hauer SSP2

• Today (2025): 61,344 people
• By 2030: 62,611 · +2.1%
• By 2040: 64,547 · +5.2%
• By 2050: 65,462 · +6.7%
• By 2075: 66,839 · +9.0%
• By 2100: 63,855 · +4.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (93%)
• Race & ethnicity: White 93% Two or more races 4% Hispanic / Latino 3% Black 1%
• Common ancestry: Slovak 3% Lithuanian 2% Serbian 2%
• Foreign-born: 1% · Canada
• Languages at home: 98% English-only · Spanish 2%

Political lean MEDSL · Cumberland

• 2024 margin: Solid R (+58.9) · D 20.2% · R 79.1%
• 2008→2024 swing: -21.8pp toward R · 2008: -37.1pp · 2024: -58.9pp
• All cycles: 2024: R+58.9 2020: R+57.1 2016: R+57.8 2012: R+49.1 2008: R+37.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -0.48%
• Current HPI: 357.041
• 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

+100.0% since first listed

6 events — show timeline

• 2026-06-12 Listed $120,000 Knoxville MLS
• 2026-06-12 Listed $120,000 UCMLS
• 2023-08-16 Listing Removed — Knoxville MLS
• 2020-11-19 Price Changed $25,000 Knoxville MLS
• 2019-11-07 Price Changed $40,000 Knoxville MLS
• 2018-11-21 Listed $60,000 Knoxville MLS

Property tax history

+3.4%/yr

Latest (2025): $282 · +0.0% YoY. Source: county tax records.