1703 Perimeter Dr · Jamestown, TN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 6/10 · Moderate
- Est. fire insurance / yr
- $949 – $1,763
Heat risk 3/10 · Minor
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 3/10 · Minor
- Chance of severe wind over 30 yrs
- 5.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +21.9/30.0
- Appreciation +10.0/10.0
- DSCR +7.0/10.0
- 1% rule +4.4/10.0
- Livability +3.1/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- ARV discount +1.4/15.0
$244,929
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/ in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
Key facts
- Gentle nearby creek
- New water heater
- New fixtures
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $245k.
Deal economics
- At list price, monthly cash flow is $384 ($5k/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 $230k (6.1% below list).
- Recommended offer: $223k (9.0% below list) — sets the bar for market timing.
- Cap rate 8.2% vs local median 4.9% in Jamestown — 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 61/100 on livability (#250 in TN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: housing D, schools F, crime F.
- Fentress County (rural): math 24% / reading 27% proficiency, ranked #91 of 139 in TN (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 325 active listings in the ZIP; 1 comparable units currently listed for rent nearby.
Forward outlook
- In year one you build about $26k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
- Fentress County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (10.0% appreciation + 3.0% rent growth), your $69k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 2, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 104 days — a 9% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
- 10 sale attempts since 4y 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: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.94% ✗
- Cap rate
- 8.17%
- Cash-on-cash
- 6.72%
- DSCR
- 1.30
- GRM
- 8.9
CMA / ARV
- ARV (median comp)
- $215,828
- List price
- $244,929
- Delta
- 13.48%
- Verdict
- OVERPRICED
- Comps
- 14 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 63 Longview Ln | 0.61mi | 3/2.0 | 1,248 (+2%) | 6mo | $202,000 | $162 | 63 |
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 · 3.0% rent growth · sell at horizon
- IRR
- 29.1%
- Equity multiple
- 3.30×
- Total profit
- $157,723
- Equity at exit
- $220,651
- IRR
- 25.3%
- Equity multiple
- 7.49×
- Total profit
- $444,990
- Equity at exit
- $475,843
Cash invested: $68,580 (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
ZIP-level market 38556
- Home prices YoY
- 13.5%
- Active inventory
- 325
- Price-to-rent
- 8.9×
Monthly cashflow live
- Estimated rent
- $2,300 medium interval (Pro) →
- Mortgage (P&I)
- −$1,284
- Tax from tax record
- −$43 /mo · $511/yr
- Insurance
- −$102
- HOA
- −$4
- Vacancy / Maint / Mgmt
- −$483
- Net cashflow
- $384
Break-even live
Sensitivity live
| Price | -10% $523 | -5% $453 | +0% $384 | +5% $36 | +10% $-49 |
|---|---|---|---|---|---|
| Rent | -10% $202 | -5% $293 | +0% $384 | +5% $475 | +10% $566 |
| Rate | -1.0pp $507 | -0.5pp $446 | base $384 | +0.5pp $320 | +1.0pp $256 |
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
- $61,232
- Closing costs
- $7,348
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1016 Hickory Hill Dr Jamestown, TN | 3.0 | 2.0 | 1200 | $2,300 | $1.92 | 45d | 1 | 0.29mi |
HOA detail
- Monthly dues
- $4 · $48/yr
- Likely covers
- watergaselectric
Listing history 49 events
-
2026-06-21days on market $244,929 Active 104 DOM
-
2026-06-21days on market $244,929 Active 103 DOM
-
2026-06-18days on market $244,929 Active 101 DOM
-
2026-06-17days on market $244,929 Active 100 DOM
-
2026-06-16days on market $244,929 Active 99 DOM
-
2026-06-15days on market $244,929 Active 98 DOM
-
2026-06-13days on market $244,929 Active 96 DOM
-
2026-06-12days on market $244,929 Active 95 DOM
-
2026-06-09days on market $244,929 Active 92 DOM
-
2026-06-08days on market $244,929 Active 91 DOM
-
2026-06-08days on market $244,929 Active 90 DOM
-
2026-06-07days on market $244,929 Active 89 DOM
-
2026-06-03days on market $244,929 Active 86 DOM
-
2026-06-02days on market $244,929 Active 85 DOM
-
2026-06-01days on market $244,929 Active 84 DOM
-
2026-05-31days on market $244,929 Active 83 DOM
-
2026-04-30price $244,929 1045-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-30price $244,929 1031-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-30price $244,929
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-06price $247,429 1045-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-06price $247,429 1031-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-06price $247,429
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-02status Active 1045-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-02status Active 1031-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-02status Active
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-02historical Active Under Contract 1045-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-02historical Active Under Contract 1031-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-04-02historical Pending - Continue to Show - Financing
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-03-09$249,929 Active 1045-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-03-09$249,929 Active 1031-char remark
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2026-03-09$249,929 Active
Show marketing remark (1031 chars)
BACK ACTIVE AT NO FAULT OF THE SELLER! Tucked w/in the Whispering Winds Lake community, this well maintained home invites you to slow down & enjoy the beauty of everyday living. Wake each morning to peaceful views of Whispering Winds Lake from the primary suite, living room, & secondary bedroom. Sunlight pours into the living room where a vaulted ceiling creates a bright & welcoming space. Behind the home, a tranquil wooded backdrop invites you to listen to the sounds of a gentle nearby creek. The home has been updated w/ a new roof, water heater, fixtures, fans, toilets, vanities, & beautiful walk in shower in the primary suite. A natural gas fireplace adds warmth & charm alongside central electric HVAC. The kitchen offers abundant cabinetry & new LG black s/s appliances - imagine the meals to be created! With a split bedroom layout, distinct living spaces & access to the community boat ramp, this home offers comfort, recreation, & the peaceful lake lifestyle so many buyers dream of.
-
2025-08-23historical
-
2025-08-05price $260,000
-
2025-04-28$275,999 Active
-
2025-04-25historical
-
2024-12-14price $275,999
-
2024-10-25$310,000 Active
-
2024-05-14price $279,900
-
2024-04-06price $289,900
-
2023-07-17soldstatus $248,800
-
2023-07-14soldstatus $248,800 Closed
-
2023-07-14soldstatus $248,800
-
2023-07-14soldstatus $248,800
-
2023-06-05historical Pending - Continue to Show - 1st Right of Refusal
-
2023-05-02price $266,500
-
2023-02-07price $274,900
-
2022-12-26$279,900 Active
-
2022-12-26$266,500
-
1998-04-07soldstatus $54,499
ⓘ 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
- $511 · $43/mo
- Projected year-2 tax
- $1,739 · $145/mo
- Expected delta
- +$1,228/yr (+$102/mo · 240.3%)
ⓘ 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 6/10 Major
- Heat 3/10 Moderate 7 d/yr ≥100°F today · 19 d/yr by 30 yrs out
- Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 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
- $27,600
- − Mortgage interest
- −$13,720
- − Property taxes
- −$511
- − Insurance
- −$1,225
- − Repairs & maintenance
- −$2,208
- − Management
- −$2,208
- − HOA
- −$48
- − Depreciation
- −$7,125
- Taxable income
- $555
- Est. tax owed @ 24.0%
- −$133
- After-tax cash flow
- $4,474/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
- Fentress County
- NCES district ID
- 4701230
- Math proficiency
- 24% ▼ -13.00%
- Reading proficiency
- 27% ▼ -8.00%
- Median HH income
- $30,419
- Composite
- 20.6/100
- National rank
- #8552
- State rank
- #91 of 139 in TN
Livability — Jamestown
- Score
- 61/100
- State rank
- #250
- US rank
- #17976
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Population (ZIP)
- 12,531
Population outlook (Fentress County) Hauer SSP2
- Today (2025)
- 17,295 people
- By 2030
- 16,749 · -3.2%
- By 2040
- 15,443 · -10.7%
- By 2050
- 14,077 · -18.6%
- By 2075
- 11,482 · -33.6%
- By 2100
- 9,658 · -44.2%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (96%)
- Race & ethnicity
- White 96% Two or more races 3% Hispanic / Latino 1%
- Common ancestry
- Serbian 3% Lithuanian 2% Iranian 1%
- Foreign-born
- 1% · Canada
- Languages at home
- 99% English-only · Spanish 1%
Political lean MEDSL · Fentress
- 2024 margin
- Solid R (+75.8) · D 11.8% · R 87.6%
- 2008→2024 swing
- -31.9pp toward R · 2008: -43.9pp · 2024: -75.8pp
- All cycles
- 2024: R+75.8 2020: R+71.3 2016: R+67.5 2012: R+53.4 2008: R+43.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 44.31%
- Current HPI
- 372.5676
- 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
+349.4% since first listed33 events — show timeline
- 2026-04-30 Price Changed $244,929 UCMLS
- 2026-04-30 Price Changed $244,929 REALTRACS as Distributed by MLS Grid
- 2026-04-30 Price Changed $244,929 Knoxville MLS
- 2026-04-06 Price Changed $247,429 UCMLS
- 2026-04-06 Price Changed $247,429 REALTRACS as Distributed by MLS Grid
- 2026-04-06 Price Changed $247,429 Knoxville MLS
- 2026-04-02 Relisted — UCMLS
- 2026-04-02 Relisted — REALTRACS as Distributed by MLS Grid
- 2026-04-02 Relisted — Knoxville MLS
- 2026-04-02 Contingent — UCMLS
- 2026-04-02 Contingent — REALTRACS as Distributed by MLS Grid
- 2026-04-02 Contingent — Knoxville MLS
- 2026-03-09 Listed $249,929 UCMLS
- 2026-03-09 Listed $249,929 REALTRACS as Distributed by MLS Grid
- 2026-03-09 Listed $249,929 Knoxville MLS
- 2025-08-23 Listing Removed — Knoxville MLS
- 2025-08-05 Price Changed $260,000 Knoxville MLS
- 2025-04-28 Listed $275,999 Knoxville MLS
- 2025-04-25 Listing Removed — Knoxville MLS
- 2024-12-14 Price Changed $275,999 Knoxville MLS
- 2024-10-25 Listed $310,000 Knoxville MLS
- 2024-05-14 Price Changed $279,900 UCMLS
- 2024-04-06 Price Changed $289,900 UCMLS
- 2023-07-17 Sold (Public Records) $248,800 Public Records
- 2023-07-14 Sold (MLS) $248,800 UCMLS
- 2023-07-14 Sold (MLS) $248,800 REALTRACS as Distributed by MLS Grid
- 2023-07-14 Sold (MLS) $248,800 Knoxville MLS
- 2023-06-05 Contingent — Knoxville MLS
- 2023-05-02 Price Changed $266,500 Knoxville MLS
- 2023-02-07 Price Changed $274,900 Knoxville MLS
- 2022-12-26 Listed $266,500 UCMLS
- 2022-12-26 Listed $279,900 Knoxville MLS
- 1998-04-07 Sold (Public Records) $54,499 Public Records
Property tax history
+2.0%/yrLatest (2025): $511 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…