CashFlowRE
Sign in Sign up
170 Northwestern Ave
B- Composite 69.41
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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +6.0/10.0
  • Livability +3.9/5.0
  • Rent growth +3.3/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

170 Northwestern Ave · Oak Ridge, TN 37830
3 bd · 2.0 ba · 1,505 sqft · SingleFamily public records · 41 Days on market
Built 1948 0.28 ac lot Est $327k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Good house in good locale. New windows, good roof, updated HVAC, good school district, and fenced in backyard.

Key facts

  • Built in bookcases
  • Attached carport
  • Fenced backyard

Tags

BUILT IN BOOKCASESFENCED BACKYARDATTACHED CARPORT

Property features AI

Exterior

  • Parking: Attached parking; Carport (1 space); 1 covered parking space, 1 total parking space
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Water available
  • Home design: Single-family residence (one story); Residential property
  • Construction: Vinyl siding; Shingle roof; Slab foundation; Year built: Approximate
  • Exterior features: Back yard fencing; Level lot

Interior

  • Kitchen: Gas range; Dishwasher; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms (all on main level)
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central electric air conditioning
  • Interior features: Built-in features; Ceiling fan(s); Extra closets
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $508 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $184k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 3.4% in Oak Ridge — 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 78/100 on livability (#4 in TN, #2,605 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute F.
  • Oak Ridge (suburban): math 34% / reading 37% proficiency, ranked #23 of 139 in TN (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Woodland Elementary (math 52% / reading 37%, grade F, #164 of 952 statewide, top 19%, 419 students, 0% FRL); Oak Ridge High School (math 10% / reading 53%, grade F, #69 of 332 statewide, top 21%, 1,587 students, 0% FRL) — zoned schools average 0% FRL vs 40% district-wide (40 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.1%/yr); 189 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 400 units permitted in Anderson County in 2024 (91 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $53k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 18y 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.
  • Current owner paid $78k; list at $190k implies a 142% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $184,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.10%
Cap rate
9.50%
Cash-on-cash
11.47%
DSCR
1.51
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$326,585
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
141 Northwestern Ave 0.18mi 3/2.0 1,414 (-6%) 1mo $325,000 $230 81
113 Paine Ln 0.24mi 4/2.0 (+1) 1,479 (-2%) 11mo $279,900 $189 72
132 Pembroke Rd 0.27mi 4/1.0 (+1) 1,558 (+4%) 2mo $311,000 $200 71
116 W Gettysburg Ave 0.34mi 3/2.0 1,392 (-8%) 2mo $335,000 $241 70
120 Nasson Ln 0.24mi 2/2.0 (-1) 1,379 (-8%) 1mo $244,700 $177 69
109 Niagara Ln 0.10mi 3/1.0 1,651 (+10%) 13mo $103,000 $62 65
175 Liberty Ct 0.54mi 3/2.0 1,556 (+3%) 12mo $402,000 $258 59
106 Verbena Rd 0.70mi 3/2.0 1,488 (-1%) 15mo $285,000 $192 53
109 Heritage Dr 0.69mi 3/2.0 1,400 (-7%) 7mo $324,900 $232 50
111 Marshall Cir 0.34mi 3/2.0 1,288 (-14%) 14mo $290,000 $225 48
101 Hooper Ct 0.66mi 3/3.0 1,680 (+12%) 1mo $365,000 $217 45
118 Venus Rd 0.74mi 2/1.0 (-1) 1,424 (-5%) 4mo $220,000 $154 44

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

Projected returns pro-forma

-3.0% appreciation · 3.11% rent growth · sell at horizon

5-year hold
IRR
0.9%
Equity multiple
1.03×
Total profit
$1,740
Equity at exit
$28,330
10-year hold
IRR
10.6%
Equity multiple
1.82×
Total profit
$43,836
Equity at exit
$16,428

Cash invested: $53,200 (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 37830

Home prices YoY
-33.2%
Rents YoY
3.1%
Active inventory
189
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,081 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$60 /mo · $725/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$508

Break-even live

Break-even rent $1,438
Max offer price $190,000
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
$47,500
Closing costs
$5,700
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
141 Northwestern Ave Oak Ridge, TN 3.0 2.0 1414 $2,200 $1.56 14d 1 0.17mi
300 S Tulane Ave Oak Ridge, TN 2.0 1.0–2.0 998 $2,157 $2.16 2d 18 0.65mi
100 Lisa's Way Oak Ridge, TN 3.0–4.0 2.5 1467 $2,052 $1.40 2d 19 0.75mi
101 E Magnolia Ln Oak Ridge, TN 3.0 1.0 1395 $2,000 $1.43 23d 1 1.23mi
500 Tuskegee Dr Oak Ridge, TN 1.0–3.0 1.0–2.0 950 $1,105 $1.16 2d 1 1.33mi
167 Waddell Cir Unit 171 Oak Ridge, TN 2.0 1.5 1100 $1,700 $1.55 11d 1 1.33mi
82 E Tennessee Ave Oak Ridge, TN 2.0 1.0 710 $1,475 $2.08 2d 5 1.38mi
156 N Illinois Ave Oak Ridge, TN 3.0 2.0 1326 $1,695 $1.28 2d 1 1.48mi

Listing history 28 events

  1. 2026-06-17
    status $190,000 Pending 41 DOM
  2. 2026-06-17
    days on market $190,000 Active 41 DOM
  3. 2026-06-16
    days on market $190,000 Active 40 DOM
  4. 2026-06-15
    days on market $190,000 Active 39 DOM
  5. 2026-06-14
    days on market $190,000 Active 37 DOM
  6. 2026-06-10
    pricedays on market $190,000 Active 34 DOM
  7. 2026-06-09
    days on market $195,000 Active 33 DOM
  8. 2026-06-08
    days on market $195,000 Active 32 DOM
  9. 2026-06-07
    days on market $195,000 Active 31 DOM
  10. 2026-06-03
    days on market $195,000 Active 27 DOM
  11. 2026-06-03
    price $195,000 Active 26 DOM
  12. 2026-06-02
    days on market $199,000 Active 26 DOM
  13. 2026-06-01
    days on market $199,000 Active 25 DOM
  14. 2026-05-31
    days on market $199,000 Active 24 DOM
  15. 2026-05-31
    days on market $199,000 Active 23 DOM
  16. 2026-05-21
    status Active
  17. 2026-05-15
    historical Active Under Contract
  18. 2026-05-08
    listed $199,000 Active
  19. 2017-04-03
    soldstatus $78,500
  20. 2017-03-29
    soldstatus $78,500 Closed 110-char remark
    Show marketing remark (110 chars)

    Good house in good locale. New windows, good roof, updated HVAC, good school district, and fenced in backyard.

  21. 2017-02-12
    status Pending 110-char remark
    Show marketing remark (110 chars)

    Good house in good locale. New windows, good roof, updated HVAC, good school district, and fenced in backyard.

  22. 2016-09-20
    listed $84,900 Active 110-char remark
    Show marketing remark (110 chars)

    Good house in good locale. New windows, good roof, updated HVAC, good school district, and fenced in backyard.

  23. 2016-09-20
    price $75,000 110-char remark
    Show marketing remark (110 chars)

    Good house in good locale. New windows, good roof, updated HVAC, good school district, and fenced in backyard.

  24. 2016-09-07
    historical
  25. 2016-08-08
    listed $84,900 Active
  26. 2008-06-09
    soldstatus $102,000
  27. 2008-06-06
    soldstatus $102,000
  28. 2008-02-25
    listed $100,000

ⓘ 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
$725 · $60/mo
Projected year-2 tax
$1,349 · $112/mo
Expected delta
+$624/yr (+$52/mo · 86.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$24,976
− Mortgage interest
−$10,643
− Property taxes
−$725
− Insurance
−$950
− Repairs & maintenance
−$1,998
− Management
−$1,998
− Depreciation
−$5,527
Taxable income
$3,135
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$752
After-tax cash flow
$5,347/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
Oak Ridge
NCES district ID
4703240
Math proficiency
34% ▼ -3.00%
Reading proficiency
37% ▼ -4.00%
Median HH income
$49,949
Composite
30.75/100
National rank
#6159
State rank
#23 of 139 in TN

Livability — Oak Ridge

Score
78/100
State rank
#4
US rank
#2605

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oak Ridge, TN
County
Anderson County · 33,038 people
City population
33,038
Metro
Knoxville, TN
Population (ZIP)
33,038
Household income
$72,269
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
914.0

Population outlook (Anderson County) Hauer SSP2

Today (2025)
76,963 people
By 2030
77,226 · +0.3%
By 2040
76,905 · -0.1%
By 2050
75,405 · -2.0%
By 2075
70,858 · -7.9%
By 2100
60,585 · -21.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 7% Hispanic / Latino 6% Black 6% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Serbian 3% Slovak 3% Italian 3%
Foreign-born
6% · Canada, China, South Korea
Languages at home
91% English-only · Spanish 5% Chinese 1% German/W. Germanic 1%

Political lean MEDSL · Anderson

2024 margin
Solid R (+35.7) · D 31.5% · R 67.3% · Other 1.2%
2008→2024 swing
-9.5pp toward R · 2008: -26.2pp · 2024: -35.7pp
All cycles
2024: R+35.7 2020: R+32.2 2016: R+34.3 2012: R+29.8 2008: R+26.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -160.89%
Current HPI
323.0396
Rent YoY
▲ 3.11%
Metro
Knoxville, TN
State GDP YoY
▲ 2.78%
F500 in state
22

Industry mix (Fortune 500 HQ in TN)

Industry F500 HQs Revenue

Price history

+99.0% since first listed
13 events — show timeline
  • 2026-05-21 Relisted REALTRACS as Distributed by MLS Grid
  • 2026-05-15 Contingent REALTRACS as Distributed by MLS Grid
  • 2026-05-08 Listed $199,000 REALTRACS as Distributed by MLS Grid
  • 2017-04-03 Sold (Public Records) $78,500 Public Records
  • 2017-03-29 Sold (MLS) $78,500 Knoxville MLS
  • 2017-02-12 Pending Knoxville MLS
  • 2016-09-20 Listed $84,900 Knoxville MLS
  • 2016-09-20 Price Changed $75,000 Knoxville MLS
  • 2016-09-07 Listing Removed Knoxville MLS
  • 2016-08-08 Listed $84,900 Knoxville MLS
  • 2008-06-09 Sold (Public Records) $102,000 Public Records
  • 2008-06-06 Sold (MLS) $102,000 Knoxville MLS
  • 2008-02-25 Listed $100,000 Knoxville MLS

Property tax history

-4.3%/yr

Latest (2025): $725 · +26.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…