Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,050,000

Sold
2825 Cherry Blossom Ln, Murfreesboro, TN 37129
4 Beds
5 Baths
3,947 Square Feet
0.00 Acres Lot
Built in 2012
Sold
Units n/a
Checked: 11 hours ago
Updated: Jul 29, 2025 at 07:05AM

Investment Summary


Monthly Cash Flow
-$2,555
Cap Rate
2.8%
Cash-on-Cash Return
-12.7%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-8.3%

Property Description


0.00 Acres Lot
Built in 2012
Sold
Units n/a

BACK on the market! Buyers home sale fell through. Stunning home on an iconic corner lot in highly Sought-After Laurel Wood – Triple Siegel School Zone! Welcome to this exquisite 4-bedroom, 4.5-bathroomm boasting 3,950 sq. ft. of luxury living space, this home is a masterpiece of craftsmanship with high-end upgrades, including exquisite trim finishes, soaring ceilings, coffered details, marble accents, and a TOTO bidet. Designed for both elegance and comfort, the thoughtfully curated floor plan features a newly remodeled master bathroom and upstairs bath, seamlessly blending modern sophistication with timeless style. Enjoy premium amenities such as a surround-sound-equipped bonus room, a covered patio, and a screened-in porch, perfect for year-round relaxation w/ quiet community pool steps away. The immaculately kept yard enhances the home’s curb appeal, offering a picturesque setting. Located on the North side of Murfreesboro, this home provides easy access to shopping, dining, and entertainment while being nestled in a serene and highly desirable community. Seller lost 2 trees in back yard due to storms. new landscaping was planted the first of March.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached - Side, Concrete
  • Details: Attached
  • Garage Spaces: 3
  • Spaces Total: 6

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Partial): 1
  • # of Baths (Total): 5.0

Interior Features

  • # of Stories: 2
  • Basement Description: Crawl Space
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Other
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • HOA Fee: $100/monthly
  • Additional HOA Fee: $750

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 069GE011.00000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2012

Tax Information

  • Annual Tax: $6,266

Utilities

  • Water & Sewer: Public
  • Heating: Heat Pump
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Rutherford

Listing Details


Listed by:
Beth Frame
Parks Auction & Realty
(615) 427-0478

Source:
Realtracs
MLS#: 2806340

Investment Summary


Monthly Cash Flow
-$2,555
Cap Rate
2.8%
Cash-on-Cash Return
-12.7%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-8.3%

Purchase Details

Find an Agent

Purchase price:
$1,050,000
Amount financed:
-$840,000
Down payment:
$210,000
Closing costs:
$31,500
Rehab costs:
$0
Initial cash invested:
$241,500
Square feet:
3,947
Cost per square foot:
$266
Monthly rent per square foot:
$1.11

Financing Details

Find a Lender

Loan amount:
$840,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$4,969
Property tax:
$522
Insurance:
$308
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,799

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,400 $52,800
Vacancy loss: (6%)
6% -$264 -$3,168
Operating income:
$4,136 $49,632

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$522-$6,266
Insurance: (7%)
7%-$308-$3,696
Property management: (8%)
8%-$352-$4,224
Repairs & maintenance: (5%)
5%-$220-$2,640
Capital expenditures: (5%)
5%-$220-$2,640
HOA fees: (2%)
2%-$100-$1,200
Total operating expenses: (39%)
39%-$1,722-$20,666

Cash Flow


Monthly Yearly
Net operating income:
$2,414 $28,968
Mortgage payments:
-$4,969 -$59,628
Cash flow:
$2,555 $30,660