CashFlowRE
Sign in Sign up
723 Old Highway 68
F Composite 23.47
Why this score? — see what drove the F 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 +7.5/15.0
  • Cash flow +5.6/30.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$259,900

723 Old Highway 68 · Sweetwater, TN 37874
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 71 Days on market
Built 1960 1.11 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

AS-IS. Charming and affordable, this Sweetwater Tennessee home is perfect for the first-time buyer or those ready to simplify and downsize. Featuring a cozy layout and great potential, this property offers a chance to add your personal touch while enjoying a convenient location close to everyday amenities . Also, a good property for the investor: * 3 Bedroom-1 bath * Large Carport at the back of house * Extra lot with a stream running along the edge, -perfect for expansion or resale * Original Hardwood floors under carpet * Tilt-out vinyl windows * Natural gas Heating & Air * Great rental or flip opportunity This listing also includes the extra lot be

Key facts

  • Extra lot
  • Convenient location
  • Cozy layout

Tags

COZY LAYOUTCONVENIENT LOCATIONEXTRA LOTSTREAM RUNNING ALONG EDGEORIGINAL HARDWOOD FLOORSTILT-OUT VINYL WINDOWS

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Public sewer
  • Home design: Detached property; Approximately 1,000 building area
  • Construction: Vinyl siding; Block construction; Crawl space foundation
  • Exterior features: Vinyl windows; Wooded and city views

Interior

  • Kitchen: Refrigerator included
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central cooling
  • Interior features: Eat-in kitchen; 5 total 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 3-bed/1.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-542 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (36.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $126k (51.3% below list).
  • Recommended offer: $126k (51.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#134 in TN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Sweetwater (rural): math 25% / reading 24% proficiency, ranked #94 of 139 in TN (top 68%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Sweetwater Elementary (math 40% / reading 35%, grade F, #269 of 952 statewide, top 28%, 299 students, 0% FRL); Sweetwater Jr High School (math 11% / reading 18%, grade F, #231 of 333 statewide, top 70%, 322 students, 0% FRL) — zoned schools average 0% FRL vs 61% district-wide (61 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 137 active listings in the ZIP; 157 units permitted in Monroe County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($244k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,495 (51.3% 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 71 days. Have you received any prior offers? Is the seller open to a 51% concession, seller financing, or rate buy-down credit?
  3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.49%
Cap rate
3.79%
Cash-on-cash
-8.93%
DSCR
0.60
GRM
17.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-32.3%
Equity multiple
-0.05×
Total profit
$-76,762
Equity at exit
$38,752
10-year hold
IRR
-37.9%
Equity multiple
-0.54×
Total profit
$-111,839
Equity at exit
$22,471

Cash invested: $72,772 (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 37874

Home prices YoY
-5.4%
Active inventory
137
Price-to-rent
17.1×

Monthly cashflow live

Estimated rent
$1,265 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$70 /mo · $839/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$-542

Break-even live

Break-even rent $1,951
Max offer price $164,182
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
$64,975
Closing costs
$7,797
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 15 events

  1. 2026-06-18
    days on market $259,900 Active 71 DOM
  2. 2026-06-17
    days on market $259,900 Active 70 DOM
  3. 2026-06-16
    days on market $259,900 Active 69 DOM
  4. 2026-06-15
    days on market $259,900 Active 68 DOM
  5. 2026-06-13
    pricedays on market $259,900 Active 66 DOM
  6. 2026-06-12
    days on market $269,900 Active 65 DOM
  7. 2026-06-09
    days on market $269,900 Active 62 DOM
  8. 2026-06-08
    days on market $269,900 Active 61 DOM
  9. 2026-06-08
    days on market $269,900 Active 60 DOM
  10. 2026-06-07
    days on market $269,900 Active 59 DOM
  11. 2026-06-03
    days on market $269,900 Active 56 DOM
  12. 2026-06-02
    days on market $269,900 Active 55 DOM
  13. 2026-06-01
    days on market $269,900 Active 54 DOM
  14. 2026-05-31
    days on market $269,900 Active 53 DOM
  15. 2026-04-08
    listed $269,900 Active

ⓘ 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
$839 · $70/mo
Projected year-2 tax
$1,845 · $154/mo
Expected delta
+$1,006/yr (+$84/mo · 120.0%)

ⓘ 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 6/10 Major 7 d/yr ≥104°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$15,179
− Mortgage interest
−$14,558
− Property taxes
−$839
− Insurance
−$1,300
− Repairs & maintenance
−$1,214
− Management
−$1,214
− Depreciation
−$7,561
Taxable loss
−$11,507
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,762
After-tax cash flow
$-3,740/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
Sweetwater
NCES district ID
4704050
Math proficiency
25% ▼ -9.00%
Reading proficiency
24% ▼ -4.00%
Median HH income
$36,993
Composite
20.41/100
National rank
#8586
State rank
#94 of 139 in TN

Livability — Sweetwater

Score
66/100
State rank
#134
US rank
#12256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sweetwater, TN
City population
16,640
Population (ZIP)
16,640

Population outlook (Monroe County) Hauer SSP2

Today (2025)
47,571 people
By 2030
48,155 · +1.2%
By 2040
48,772 · +2.5%
By 2050
48,698 · +2.4%
By 2075
48,558 · +2.1%
By 2100
47,543 · -0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 7% Two or more races 7% Black 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 3% Iranian 2% Lithuanian 2%
Foreign-born
3% · Canada, Jamaica, China
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Monroe

2024 margin
Solid R (+66.8) · D 16.2% · R 83.0%
2008→2024 swing
-28.5pp toward R · 2008: -38.3pp · 2024: -66.8pp
All cycles
2024: R+66.8 2020: R+62.6 2016: R+59.7 2012: R+45.0 2008: R+38.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.36%
Current HPI
336.2084
Rent YoY
Metro
State GDP YoY
▲ 2.78%
F500 in state
22

Industry mix (Fortune 500 HQ in TN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-04-08 Listed $269,900 Knoxville MLS

Property tax history

+3.9%/yr

Latest (2025): $839 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…