See other homes in:
Primary listing photo
Listing photo 2
Listing photo 3
Listing photo 4
Listing photo 5

864 Fugate Rd, Del Rio, TN, 37727

0beds
2baths
288sqft
$179,900
$625price/sqft
$1,390/moest. monthly cost
$55,600/yrincome needed

About This Home

Escape to your own slice of paradise with this serene off-grid log cabin, nestled along 200 feet of frontage on the scenic French Broad River. Embrace nature's beauty in this 288 sq ft finished fishing haven, complemented by an additional 432 sq ft of riverbank, under-roof space. Just minutes from Hot Springs, NC and Hartford, TN, adventure awaits in the nearby Great Smoky Mountains, Cherokee National Forest, and Martha Sundquist Forest. This cozy retreat features a modern rainwater harvesting system with over 700 gallons of storage and a three-stage filtration process, ensuring fresh water using a 12 volt pump and battery. Enjoy seasonal comfort with a propane wall heater and convenient on-demand water heater, along with 4000 watt solar power system for interior lighting, ceiling fan, and convince outlets. Cabin is also Starlink ready for contact with the outside world if desired. The thoughtfully designed living space includes a kitchen area equipped with a gas grill and Blackstone griddle, perfect for cooking up meals after a day of hiking or white-water rafting. With one and a half baths newly updated in 2025, this cabin combines rustic charm with modern amenities. Whether you're seeking a tranquil getaway, a nature enthusiast's dream, or a rental investment opportunity, this property offers it all. Don't miss your chance to own this unique retreat--schedule a showing today! There is plenty of room to park 5th wheel or Motor Home.

Getting Around

0
WalkingCar-Dependent
0
TransitVery Limited Transit
0
BikeNot Bike Friendly

Schools

5/10
--
Cocke Co Adult High SchoolGrades 9-1212.3 mi
5/10
Cocke County High SchoolGrades 9-1212.3 mi

Construction

Condition

  • Year built: 2007

Materials

  • Roof: Metal
  • Construction materials: Log

Type & Style

  • Home type: SingleFamily
  • Architectural style: Cabin
  • Property subType: Residential

Interior

Basement

  • Basement: None

Bedrooms & Bathrooms

  • Bathrooms: 2
  • Full bathrooms: 1
  • 1/2 bathrooms: 1

Features

  • High Ceilings,Ceiling Fan(s)
  • Flooring: Wood

Heating

  • Heating features: Propane

Interior Area

  • Total structure area: 288
  • Total interior livable area: 288 sqft

Property

Details

  • Parcel number: 078C A 02500 000
  • Special condition: Standard

Features

  • Levels: Three Or More
  • Stories: 1
  • Patio & porch: Patio,Covered,Deck
  • Topography of land: Views

Lot

  • Lot size: 10,454 sqft
  • Features: Views
  • Lot size dimensions: 200 x 60 IRR

Parking

  • Parking features: Driveway,Gravel
  • Has uncovered spaces: Yes

Climate Risk is Financial Risk

Every home has a financial story beyond the listing price. Below, you’ll see the climate risks that could affect this property — and in Bills & Affordability, how those risks may influence repairs, insurance, utilities, and long-term value.

Biggest Threats for This Home

  • Cold Wave
    Cold WaveRelatively High
  • Inland Flooding
    Inland FloodingRelatively High
  • Lightning
    LightningRelatively High
  • Landslide
    LandslideModerate
  • Strong Wind
    Strong WindModerate
  • Winter Weather
    Winter WeatherModerate

How This Home’s Risks Compare

Cold Wave
Inland Flooding
Lightning
Landslide
Strong Wind
Winter Weather

FEMA Declared Disasters Across Tennessee Counties

Flood
Freezing
Severe Ice Storm
Severe Storm
Straight Line Winds
Tornado
Tropical Storm
Winter Storm

Understanding the Costs

Financial advisors generally recommend spending no more than 30% of your gross household income on housing costs. In practice, many households stretch to 35% or beyond — especially in high-cost markets.

Estimated Costs Today

MonthlyAnnual
Mortgage $909$10,908
Home Insurance $89$1,068
Property Taxes $217$2,604
Electricity $175$2,103
Total$1,390$16,680

Income You'd Need if You Spent...

35% on housing$47,657/yr
40% on housing$41,700/yr
45% on housing$37,066/yr

How Costs Could Change Over Time

Climate risk is quickly impacting all of the major home ownership costs. Adjust the growth rates and percentage of income spent on housing below to see how your housing costs could change over the next 10 years — and what income you'd need to keep up.

Insurance Growth Rate5-year average: 6.7%
6.7%
0%30.0%
Electricity Growth Rate10-year average: 4.5%
4.5%
0%15.0%
Property Taxes Growth Rate2-year average: -4.4%
-4.4%
0%15.0%
Income Spent on Housing
30%
30%45%

Comparing Against the Market

Price Per Sq Ft

$625This listing

vs Other Active Listings

Avg $/sqft

ZIP 37727$177
Cocke County$161

vs Homes Sold Last Month

Median $/sqft

ZIP 37727$230
Cocke County$199

Current Market Trends

Median Price Per Square Foot

The median price per square foot of homes sold in this area each month. Compare this to this listing's price per square foot to gauge whether the home is priced in line with recent sales.

Historicals for This Listing

Zestimate History ($/sqft)

No zestimate history available

Price History

DateEventPrice
2026-08-04Pending sale$179,900
2026-03-31Listed for sale$179,900
2025-12-30Listing removed$195,900
2025-10-11Price change$195,900
2025-09-03Price change$219,500
2025-07-02Listed for sale$249,900
2011-04-04Sold$62,000
2009-06-26Sold$47,000

For Sale by Agent

AgentWendy Ball
BrokerageAskew Realty Group

Similar Homes