CashFlowRE
Sign in Sign up
2215 Island Blvd
D- Composite 39.24
Why this score? — see what drove the D- 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).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Cash flow +4.5/30.0
  • Livability +2.9/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$450,000

2215 Island Blvd · Sevierville, TN 37876
3 bd · 3.0 ba · 4,238 sqft · SingleFamily public records · 109 Days on market
Built 1998 0.75 ac lot $106/sqft · 55% below area Est $845k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

Key facts

  • 0.75 acre lot
  • 2 garage spots
  • Built 1998

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/3.0-bath single-family listed at $450k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
  • To cash-flow at today's rent, offer at most $246k (45.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (57.6% below list).
  • Recommended offer: $191k (57.6% below list) — sets the bar for 1% rule.
  • Cap rate 3.2% vs local median 1.7% in Sevierville — 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 57/100 on livability (#323 in TN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: employment C-, schools F, crime F.
  • Sevier County (rural): math 31% / reading 28% proficiency, ranked #62 of 139 in TN (top 45%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents soft (-2.6%/yr); 1127 active listings in the ZIP; 1,594 units permitted in Sevier County in 2024 (456 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $48k of equity ($3k loan paydown + $45k appreciation (10.0% local appreciation)).
  • Sevier County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$77k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($410k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 13y ago; this cycle's ask is 114% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $185k; list at $450k implies a 143% 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 $190,913 (57.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 109 days. Have you received any prior offers? Is the seller open to a 58% concession, seller financing, or rate buy-down credit?
  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. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.42%
Cap rate
3.21%
Cash-on-cash
-11.00%
DSCR
0.51
GRM
19.6

CMA / ARV

ARV (median comp)
$845,436
List price
$450,000
Delta
-46.77%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
343 Oak Haven Way 0.54mi 4/4.5 (+1) 3,648 (-14%) 14mo $1,200,000 $329 28

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

Projected returns pro-forma

10.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
16.1%
Equity multiple
2.31×
Total profit
$165,660
Equity at exit
$405,396
10-year hold
IRR
15.1%
Equity multiple
5.25×
Total profit
$535,199
Equity at exit
$874,251

Cash invested: $126,000 (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 37876

Home prices YoY
2.4%
Rents YoY
-2.6%
Active inventory
1127
Price-to-rent
19.6×

Monthly cashflow live

Estimated rent
$1,909 medium interval (Pro) →
Mortgage (P&I)
$2,360
Tax from tax record
$116 /mo · $1,394/yr
Insurance
$188
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$-1,155

Break-even live

Break-even rent $3,372
Max offer price $245,911
Occupancy floor

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
$112,500
Closing costs
$13,500
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 46 events

  1. 2026-06-19
    days on market $450,000 Active 109 DOM
  2. 2026-06-18
    days on market $450,000 Active 108 DOM
  3. 2026-06-17
    days on market $450,000 Active 107 DOM
  4. 2026-06-16
    days on market $450,000 Active 106 DOM
  5. 2026-06-15
    days on market $450,000 Active 105 DOM
  6. 2026-06-14
    days on market $450,000 Active 103 DOM
  7. 2026-06-13
    days on market $450,000 Active 102 DOM
  8. 2026-06-10
    days on market $450,000 Active 100 DOM
  9. 2026-06-09
    days on market $450,000 Active 99 DOM
  10. 2026-06-08
    days on market $450,000 Active 98 DOM
  11. 2026-06-07
    days on market $450,000 Active 97 DOM
  12. 2026-06-02
    days on market $450,000 Active 92 DOM
  13. 2026-06-01
    days on market $450,000 Active 91 DOM
  14. 2026-05-31
    days on market $450,000 Active 90 DOM
  15. 2026-05-30
    days on market $450,000 Active 89 DOM
  16. 2026-04-17
    price $450,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  17. 2026-04-17
    price $450,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  18. 2026-03-02
    price $470,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  19. 2026-03-02
    status Active 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  20. 2026-03-02
    price $475,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  21. 2026-03-02
    price $470,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  22. 2026-03-02
    status Active 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  23. 2026-03-02
    price $475,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  24. 2026-01-09
    historical
  25. 2026-01-08
    listed $209,900
  26. 2026-01-07
    listed $485,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  27. 2026-01-07
    historical 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  28. 2026-01-07
    historical 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  29. 2025-12-26
    price $485,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  30. 2025-11-05
    price $499,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  31. 2025-10-06
    price $509,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  32. 2025-09-27
    listed $525,000 Active 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  33. 2025-09-26
    historical $525,000 1154-char remark
    Show marketing remark (1154 chars)

    Home recently appraised for $500,000, opportunity for built in equity!! You won't want to miss this beautifully maintained 3-bedroom, 3-bathroom home with abundant storage and versatile living space. The main level offers a spacious primary with an ensuite bathroom featuring a step-in shower and ample closet space. The kitchen is equipped with new appliances and opens to a dedicated dining area and large living room. This split floor plan features two additional bedrooms and a full bath located on the opposite side of the home, providing a private retreat for family or guests. The finished walk-out basement expands the living space with a recreation room complete with kitchenette, a full bath with step-in shower, a bonus room ideal for a home office or guest room, and generous storage. The basement opens to a fenced yard, perfect for relaxing or entertaining. The location makes it a convenient commute to town in Sevierville and Knoxville while still offering privacy. Situated on 0.75 acres, this property also includes a 2-car garage and plenty of room to make it your own. Don't wait--schedule your private showing today!

  34. 2017-04-05
    historical
  35. 2017-03-10
    historical Pending - Continue to Show
  36. 2016-08-31
    listed $225,000 Active
  37. 2016-08-31
    price $209,900
  38. 2016-08-31
    price $215,000
  39. 2016-08-23
    listed $209,900
  40. 2016-01-03
    historical
  41. 2015-07-16
    listed $249,900 Active
  42. 2015-07-16
    price $239,900
  43. 2015-07-02
    listed $239,900
  44. 2014-08-22
    soldstatus $185,000
  45. 2013-08-05
    listed $194,900
  46. 2013-08-05
    listed $194,900

ⓘ 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
$1,394 · $116/mo
Projected year-2 tax
$3,195 · $266/mo
Expected delta
+$1,801/yr (+$150/mo · 129.2%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$22,910
− Mortgage interest
−$25,207
− Property taxes
−$1,394
− Insurance
−$2,250
− Repairs & maintenance
−$1,833
− Management
−$1,833
− Depreciation
−$13,091
Taxable loss
−$22,698
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,447
After-tax cash flow
$-8,416/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
Sevier County
NCES district ID
4703780
Math proficiency
31% ▼ -6.00%
Reading proficiency
28% ▼ -4.00%
Median HH income
$42,730
Composite
25.12/100
National rank
#7527
State rank
#62 of 139 in TN

Livability — Sevierville

Score
57/100
State rank
#323
US rank
#21663

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sevierville, TN
County
Sevier County · 80,402 people
Metro
Sevierville, TN
Population (ZIP)
33,561
Household income
$58,277
Rent vs Own
23.4% rent · 76.6% own
Severe rent burden
611.0

Population outlook (Sevier County) Hauer SSP2

Today (2025)
107,903 people
By 2030
113,633 · +5.3%
By 2040
123,969 · +14.9%
By 2050
132,123 · +22.4%
By 2075
148,524 · +37.6%
By 2100
153,436 · +42.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 5% Two or more races 5% Black 1%
Common ancestry
Slovak 5% Serbian 4% Romanian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Sevier

2024 margin
Solid R (+61.1) · D 18.9% · R 80.1% · Other 1.0%
2008→2024 swing
-13.1pp toward R · 2008: -48.1pp · 2024: -61.1pp
All cycles
2024: R+61.1 2020: R+57.6 2016: R+61.7 2012: R+54.8 2008: R+48.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.06%
Current HPI
477.19
Rent YoY
▼ -2.57%
Metro
Sevierville, TN
State GDP YoY
▲ 2.78%
F500 in state
22

Industry mix (Fortune 500 HQ in TN)

Industry F500 HQs Revenue

Price history

+130.9% since first listed
31 events — show timeline
  • 2026-04-17 Price Changed $450,000 REALTRACS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $450,000 Knoxville MLS
  • 2026-03-02 Price Changed $470,000 REALTRACS as Distributed by MLS Grid
  • 2026-03-02 Relisted REALTRACS as Distributed by MLS Grid
  • 2026-03-02 Price Changed $475,000 REALTRACS as Distributed by MLS Grid
  • 2026-03-02 Price Changed $470,000 Knoxville MLS
  • 2026-03-02 Relisted Knoxville MLS
  • 2026-03-02 Price Changed $475,000 Knoxville MLS
  • 2026-01-09 Listing Removed REALTRACS as Distributed by MLS Grid
  • 2026-01-08 Listed $209,900 REALTRACS as Distributed by MLS Grid
  • 2026-01-07 Listed $485,000 REALTRACS as Distributed by MLS Grid
  • 2026-01-07 Listing Removed Knoxville MLS
  • 2026-01-07 Listing Removed REALTRACS as Distributed by MLS Grid
  • 2025-12-26 Price Changed $485,000 Knoxville MLS
  • 2025-11-05 Price Changed $499,000 Knoxville MLS
  • 2025-10-06 Price Changed $509,000 Knoxville MLS
  • 2025-09-27 Listed $525,000 Knoxville MLS
  • 2025-09-26 Coming Soon $525,000 Knoxville MLS
  • 2017-04-05 Listing Removed Knoxville MLS
  • 2017-03-10 Contingent Knoxville MLS
  • 2016-08-31 Listed $225,000 Knoxville MLS
  • 2016-08-31 Price Changed $215,000 Knoxville MLS
  • 2016-08-31 Price Changed $209,900 Knoxville MLS
  • 2016-08-23 Listed $209,900 GSMAR
  • 2016-01-03 Listing Removed Knoxville MLS
  • 2015-07-16 Listed $249,900 Knoxville MLS
  • 2015-07-16 Price Changed $239,900 Knoxville MLS
  • 2015-07-02 Listed $239,900 GSMAR
  • 2014-08-22 Sold (Public Records) $185,000 Public Records
  • 2013-08-05 Listed $194,900 Knoxville MLS
  • 2013-08-05 Listed $194,900 GSMAR

Property tax history

+4.6%/yr

Latest (2025): $1,394 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…