CashFlowRE
Sign in Sign up
241 Boardman Ave
D Composite 42.3
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).

  • Cash flow +14.3/30.0
  • ARV discount +7.5/15.0
  • Schools +4.8/10.0
  • DSCR +4.3/10.0
  • Livability +3.6/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$334,900

241 Boardman Ave · Maryville, TN 37803
4 bd · 2.0 ba · 1,400 sqft · SingleFamily public records · 111 Days on market
Built 1940 7,841 sqft lot Est $335k · at est.

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

Listing remarks MLS

Charming 1940s cottage-style home in the heart of Maryville! This beautifully updated 4-bedroom, 2-bath home blends modern touches with vintage character. Enjoy morning coffee on the inviting covered front porch, then step inside to a spacious living room perfect for gathering. The renovated kitchen features stunning tile work, open shelving, and a sleek, modern feel. Unique built-ins add charm and function, a nod to the home's classic roots. Flexible floor plan offers 4 true bedrooms, allowing for options like a home office, gym, or flex space. Both bathrooms have been tastefully updated, and the home also boasts a large laundry area that adds to its practicality. Original built-ins showcase the craftsmanship of the era and add warmth and charm throughout. Located near top-rated Maryville City Schools, Maryville College, thriving downtown shops and restaurants, beautiful parks, and everyday conveniences. The spacious backyard is perfect for outdoor entertaining, pets, play, or even a garden. This is your opportunity to own a move-in ready home with timeless style and unbeatable location!

Key facts

  • Large master suite
  • Ensuite bath
  • Spacious back yard

Tags

SCREENED IN FRONT PORCHSPACIOUS BACK YARDUPDATED KITCHENLARGE MASTER SUITEENSUITE BATHTILED SHOWER

Property features AI

Exterior

  • Parking: Off-street parking on main level
  • Utilities: Public sewer
  • Home design: Detached property; Approximately 1,400 building area (per tax records)
  • Construction: Vinyl siding with frame construction; Crawl space foundation
  • Exterior features: Vinyl windows; Outdoor storage structure

Interior

  • Kitchen: Dishwasher; Refrigerator; Self-cleaning oven
  • Flooring: Laminate flooring; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central cooling; Ceiling fans
  • Interior features: Breakfast bar; Total of 6 rooms

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 4-bed/2.0-bath single-family listed at $335k.

Deal economics

  • At list price, monthly cash flow is $58 ($701/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 $263k (21.3% below list).
  • Recommended offer: $263k (21.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.7% in Maryville — 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 71/100 on livability (#38 in TN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D, commute F, health & safety F.
  • Maryville (suburban): math 58% / reading 55% proficiency, ranked #5 of 139 in TN (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 210 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 937 units permitted in Blount County in 2024 (57 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($83k/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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Blount County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($305k) is reasonable based on typical stale-listing flexibility.
  • 6 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

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $263,494 (21.3% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new 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
0.79%
Cap rate
6.50%
Cash-on-cash
0.75%
DSCR
1.03
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$334,600
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
812 S Cedar St 0.26mi 3/2.0 (-1) 1,346 (-4%) 0mo $322,000 $239 76
804 S Cedar St 0.27mi 3/2.0 (-1) 1,441 (+3%) 11mo $370,000 $257 69
508 S Ruth St 0.64mi 3/1.5 (-1) 1,444 (+3%) 0mo $319,900 $222 58
404 Broady Ln 0.34mi 3/1.5 (-1) 1,537 (+10%) 8mo $395,000 $257 54
305 S Ruth St 0.74mi 3/2.0 (-1) 1,390 (-1%) 10mo $330,000 $237 51
1012 Lennox Cir 0.57mi 3/2.5 (-1) 1,329 (-5%) 13mo $352,800 $265 47
1209 Redwood Ave 0.54mi 3/2.0 (-1) 1,566 (+12%) 8mo $240,000 $153 43
1108 Sterling Ave 0.74mi 3/2.0 (-1) 1,366 (-2%) 19mo $275,000 $201 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.46×
Total profit
$-50,688
Equity at exit
$49,935
10-year hold
IRR
-6.7%
Equity multiple
0.57×
Total profit
$-39,915
Equity at exit
$28,956

Cash invested: $93,772 (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 37803

Home prices YoY
-24.9%
Active inventory
210
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,635 high interval (Pro) →
Mortgage (P&I)
$1,756
Tax from tax record
$127 /mo · $1,529/yr
Insurance
$140
HOA
$0
Vacancy / Maint / Mgmt
$553
Net cashflow
$58

Break-even live

Break-even rent $2,561
Max offer price $334,900
Occupancy floor 93%

Sensitivity live

Price -10% $248 -5% $153 +0% $58 +5% $-36 +10% $-131
Rent -10% $-150 -5% $-46 +0% $58 +5% $162 +10% $267
Rate -1.0pp $227 -0.5pp $144 base $58 +0.5pp $-28 +1.0pp $-117

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
$83,725
Closing costs
$10,047
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
162 Manchester Dr Unit 162 Maryville, TN 3.0 2.0 1311 $2,750 $2.10 3d 1 0.83mi
411 Leeds Ct Maryville, TN 3.0 2.0 1852 $2,610 $1.41 19d 1 0.89mi
907 Mynders Ave Maryville, TN 3.0 1.5 1120 $2,000 $1.79 24d 1 1.08mi
1613 Sevierville Rd Maryville, TN 3.0 2.5 1500 $2,300 $1.53 24d 1 1.21mi
614 Elizabeth St Maryville, TN 3.0 2.0 1800 $2,400 $1.33 14d 1 1.30mi
1909 Rommel Dr Maryville, TN 3.0 2.0 1689 $2,300 $1.36 21d 1 1.42mi

Listing history 38 events

  1. 2026-06-18
    days on market $334,900 Active 111 DOM
  2. 2026-06-17
    days on market $334,900 Active 110 DOM
  3. 2026-06-16
    days on market $334,900 Active 109 DOM
  4. 2026-06-15
    days on market $334,900 Active 108 DOM
  5. 2026-06-14
    days on market $334,900 Active 106 DOM
  6. 2026-06-13
    days on market $334,900 Active 105 DOM
  7. 2026-06-10
    days on market $334,900 Active 103 DOM
  8. 2026-06-09
    days on market $334,900 Active 102 DOM
  9. 2026-06-08
    days on market $334,900 Active 101 DOM
  10. 2026-06-07
    days on market $334,900 Active 100 DOM
  11. 2026-06-03
    days on market $334,900 Active 96 DOM
  12. 2026-06-02
    days on market $334,900 Active 95 DOM
  13. 2026-06-01
    days on market $334,900 Active 94 DOM
  14. 2026-05-31
    days on market $334,900 Active 93 DOM
  15. 2026-05-31
    days on market $334,900 Active 92 DOM
  16. 2026-04-19
    price $334,900
  17. 2026-04-05
    price $337,500
  18. 2026-03-19
    price $339,900
  19. 2026-02-27
    listed $345,000 Active
  20. 2025-10-31
    soldstatus $335,000
  21. 2025-10-30
    soldstatus $335,000 Closed 1105-char remark
    Show marketing remark (1105 chars)

    Charming 1940s cottage-style home in the heart of Maryville! This beautifully updated 4-bedroom, 2-bath home blends modern touches with vintage character. Enjoy morning coffee on the inviting covered front porch, then step inside to a spacious living room perfect for gathering. The renovated kitchen features stunning tile work, open shelving, and a sleek, modern feel. Unique built-ins add charm and function, a nod to the home's classic roots. Flexible floor plan offers 4 true bedrooms, allowing for options like a home office, gym, or flex space. Both bathrooms have been tastefully updated, and the home also boasts a large laundry area that adds to its practicality. Original built-ins showcase the craftsmanship of the era and add warmth and charm throughout. Located near top-rated Maryville City Schools, Maryville College, thriving downtown shops and restaurants, beautiful parks, and everyday conveniences. The spacious backyard is perfect for outdoor entertaining, pets, play, or even a garden. This is your opportunity to own a move-in ready home with timeless style and unbeatable location!

  22. 2025-09-25
    historical Pending - Continue to Show 1105-char remark
    Show marketing remark (1105 chars)

    Charming 1940s cottage-style home in the heart of Maryville! This beautifully updated 4-bedroom, 2-bath home blends modern touches with vintage character. Enjoy morning coffee on the inviting covered front porch, then step inside to a spacious living room perfect for gathering. The renovated kitchen features stunning tile work, open shelving, and a sleek, modern feel. Unique built-ins add charm and function, a nod to the home's classic roots. Flexible floor plan offers 4 true bedrooms, allowing for options like a home office, gym, or flex space. Both bathrooms have been tastefully updated, and the home also boasts a large laundry area that adds to its practicality. Original built-ins showcase the craftsmanship of the era and add warmth and charm throughout. Located near top-rated Maryville City Schools, Maryville College, thriving downtown shops and restaurants, beautiful parks, and everyday conveniences. The spacious backyard is perfect for outdoor entertaining, pets, play, or even a garden. This is your opportunity to own a move-in ready home with timeless style and unbeatable location!

  23. 2025-08-22
    price $345,900 1105-char remark
    Show marketing remark (1105 chars)

    Charming 1940s cottage-style home in the heart of Maryville! This beautifully updated 4-bedroom, 2-bath home blends modern touches with vintage character. Enjoy morning coffee on the inviting covered front porch, then step inside to a spacious living room perfect for gathering. The renovated kitchen features stunning tile work, open shelving, and a sleek, modern feel. Unique built-ins add charm and function, a nod to the home's classic roots. Flexible floor plan offers 4 true bedrooms, allowing for options like a home office, gym, or flex space. Both bathrooms have been tastefully updated, and the home also boasts a large laundry area that adds to its practicality. Original built-ins showcase the craftsmanship of the era and add warmth and charm throughout. Located near top-rated Maryville City Schools, Maryville College, thriving downtown shops and restaurants, beautiful parks, and everyday conveniences. The spacious backyard is perfect for outdoor entertaining, pets, play, or even a garden. This is your opportunity to own a move-in ready home with timeless style and unbeatable location!

  24. 2025-08-11
    listed $349,900 Active 1105-char remark
    Show marketing remark (1105 chars)

    Charming 1940s cottage-style home in the heart of Maryville! This beautifully updated 4-bedroom, 2-bath home blends modern touches with vintage character. Enjoy morning coffee on the inviting covered front porch, then step inside to a spacious living room perfect for gathering. The renovated kitchen features stunning tile work, open shelving, and a sleek, modern feel. Unique built-ins add charm and function, a nod to the home's classic roots. Flexible floor plan offers 4 true bedrooms, allowing for options like a home office, gym, or flex space. Both bathrooms have been tastefully updated, and the home also boasts a large laundry area that adds to its practicality. Original built-ins showcase the craftsmanship of the era and add warmth and charm throughout. Located near top-rated Maryville City Schools, Maryville College, thriving downtown shops and restaurants, beautiful parks, and everyday conveniences. The spacious backyard is perfect for outdoor entertaining, pets, play, or even a garden. This is your opportunity to own a move-in ready home with timeless style and unbeatable location!

  25. 2023-05-05
    soldstatus $305,000 Closed 593-char remark
    Show marketing remark (593 chars)

    Bordering the Historic College District in Maryville city, this updated 4/2 Craftsman allows you to live your best city life while still having a good size and private back yard! You're invited in by a cozy screen porch on the front of the house or can enter through a large mudroom on the back of the home! Oversized primary bedroom suite is what you'll find upstairs with a walk in closet, walk in tile shower and sitting area that could double as an office, nursery, or work out space! 3 bedrooms downstairs off of an open floor plan living area and kitchen with built in peninsula seating!

  26. 2023-05-05
    soldstatus $305,000
    Show marketing remark (593 chars)

    Bordering the Historic College District in Maryville city, this updated 4/2 Craftsman allows you to live your best city life while still having a good size and private back yard! You're invited in by a cozy screen porch on the front of the house or can enter through a large mudroom on the back of the home! Oversized primary bedroom suite is what you'll find upstairs with a walk in closet, walk in tile shower and sitting area that could double as an office, nursery, or work out space! 3 bedrooms downstairs off of an open floor plan living area and kitchen with built in peninsula seating!

  27. 2023-04-08
    status Pending 593-char remark
    Show marketing remark (593 chars)

    Bordering the Historic College District in Maryville city, this updated 4/2 Craftsman allows you to live your best city life while still having a good size and private back yard! You're invited in by a cozy screen porch on the front of the house or can enter through a large mudroom on the back of the home! Oversized primary bedroom suite is what you'll find upstairs with a walk in closet, walk in tile shower and sitting area that could double as an office, nursery, or work out space! 3 bedrooms downstairs off of an open floor plan living area and kitchen with built in peninsula seating!

  28. 2023-04-04
    listed $299,900 Active 593-char remark
    Show marketing remark (593 chars)

    Bordering the Historic College District in Maryville city, this updated 4/2 Craftsman allows you to live your best city life while still having a good size and private back yard! You're invited in by a cozy screen porch on the front of the house or can enter through a large mudroom on the back of the home! Oversized primary bedroom suite is what you'll find upstairs with a walk in closet, walk in tile shower and sitting area that could double as an office, nursery, or work out space! 3 bedrooms downstairs off of an open floor plan living area and kitchen with built in peninsula seating!

  29. 2019-04-10
    soldstatus $146,900
  30. 2019-04-04
    soldstatus $146,900 Closed
  31. 2019-04-04
    soldstatus $146,900
  32. 2019-03-10
    historical Pending - Continue to Show - Inspection
  33. 2019-03-05
    listed $149,900 Active
  34. 2018-11-19
    historical
  35. 2018-11-13
    status Active
  36. 2018-10-27
    historical
  37. 2018-10-05
    listed $139,000 Active
  38. 2018-01-26
    soldstatus $47,000

ⓘ 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
$1,529 · $127/mo
Projected year-2 tax
$2,378 · $198/mo
Expected delta
+$849/yr (+$71/mo · 55.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$31,619
− Mortgage interest
−$18,760
− Property taxes
−$1,529
− Insurance
−$1,674
− Repairs & maintenance
−$2,530
− Management
−$2,530
− Depreciation
−$9,743
Taxable loss
−$5,145
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,235
After-tax cash flow
$1,936/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
Maryville
NCES district ID
4702700
Math proficiency
58% ▼ -3.00%
Reading proficiency
55% ▼ -3.00%
Median HH income
$52,318
Composite
48.42/100
National rank
#2134
State rank
#5 of 139 in TN

Livability — Maryville

Score
71/100
State rank
#38
US rank
#6533

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maryville, TN
County
Blount County · 112,418 people
City population
89,294
Metro
Knoxville, TN
Population (ZIP)
33,822
Household income
$83,446
Rent vs Own
17.8% rent · 82.2% own
Severe rent burden
453.0

Population outlook (Blount County) Hauer SSP2

Today (2025)
135,873 people
By 2030
139,460 · +2.6%
By 2040
144,767 · +6.5%
By 2050
147,393 · +8.5%
By 2075
151,597 · +11.6%
By 2100
147,393 · +8.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3% Black 1%
Common ancestry
Serbian 4% Slovak 3% Italian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Blount

2024 margin
Solid R (+47.7) · D 25.5% · R 73.2% · Other 1.2%
2008→2024 swing
-8.4pp toward R · 2008: -39.4pp · 2024: -47.7pp
All cycles
2024: R+47.7 2020: R+44.2 2016: R+48.8 2012: R+45.7 2008: R+39.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -104.87%
Current HPI
317.1439
Rent YoY
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

+612.6% since first listed
23 events — show timeline
  • 2026-04-19 Price Changed $334,900 Knoxville MLS
  • 2026-04-05 Price Changed $337,500 Knoxville MLS
  • 2026-03-19 Price Changed $339,900 Knoxville MLS
  • 2026-02-27 Listed $345,000 Knoxville MLS
  • 2025-10-31 Sold (Public Records) $335,000 Public Records
  • 2025-10-30 Sold (MLS) $335,000 Knoxville MLS
  • 2025-09-25 Contingent Knoxville MLS
  • 2025-08-22 Price Changed $345,900 Knoxville MLS
  • 2025-08-11 Listed $349,900 Knoxville MLS
  • 2023-05-05 Sold (MLS) $305,000 REALTRACS as Distributed by MLS Grid
  • 2023-05-05 Sold (MLS) $305,000 Knoxville MLS
  • 2023-04-08 Pending Knoxville MLS
  • 2023-04-04 Listed $299,900 Knoxville MLS
  • 2019-04-10 Sold (Public Records) $146,900 Public Records
  • 2019-04-04 Sold (MLS) $146,900 REALTRACS as Distributed by MLS Grid
  • 2019-04-04 Sold (MLS) $146,900 Knoxville MLS
  • 2019-03-10 Contingent Knoxville MLS
  • 2019-03-05 Listed $149,900 Knoxville MLS
  • 2018-11-19 Listing Removed Knoxville MLS
  • 2018-11-13 Relisted Knoxville MLS
  • 2018-10-27 Listing Removed Knoxville MLS
  • 2018-10-05 Listed $139,000 Knoxville MLS
  • 2018-01-26 Sold (Public Records) $47,000 Public Records

Property tax history

+5.5%/yr

Latest (2025): $1,529 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…