CashFlowRE
Sign in Sign up
513 N Atlantic Ave #33
D- Composite 39.83
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).

  • ARV discount +15.0/15.0
  • Cash flow +5.5/30.0
  • Schools +5.3/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.8/5.0
  • Livability +3.5/5.0
  • 1% rule +2.8/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$485,000

513 N Atlantic Ave #33 · New Smyrna Beach, FL 32169
2 bd · 2.0 ba · 1,030 sqft · Condo · 114 Days on market
Built 1968 Good condition $471/sqft · 23% below area Est $630k · 23% under $675/mo HOA · 18% of rent

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

Listing remarks MLS

Location, location, location. Just steps from Flagler Ave and the sandy beach, this beautifully updated first floor condo in Holiday Cove North offers the perfect mix of convenience and coastal charm. This 2-bedroom, 2-bathroom unit is completely turnkey and ready for immediate enjoyment or rental income. Inside, you'll find luxury vinyl flooring throughout and a light, bright coastal feel that makes the space feel open and inviting. The layout flows nicely from the living area into a cozy yet functional dining nook, creating a comfortable space for everyday living or hosting guests. The kitchen features stainless steel appliances, white cabinetry, and a beach inspired backsplash that adds a subtle touch of style. Both bathrooms have been tastefully updated with modern finishes, and the bedrooms provide a relaxing retreat after a day at the beach. Being on the first floor offers easy access with no stairs, adding to the overall convenience. Holiday Cove North has a community pool and direct beach access! And with Flagler Ave just a short walk away, you are close to local dining, shopping, and entertainment while still having your own peaceful space to come home to. Whether you are looking for a primary residence, vacation getaway, or investment property, this condo checks all the boxes. Strong rental history available upon request!

Key facts

  • Community pool
  • First floor
  • Direct beach access

Tags

FIRST FLOORCOMMUNITY POOLDIRECT BEACH ACCESSSTAINLESS STEEL APPLIANCESBEACH INSPIRED BACKSPLASH

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath condo listed at $485k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-1k ($-12k/yr) — negative.
  • To cash-flow at today's rent, offer at most $335k (30.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $379k (21.9% below list).
  • Recommended offer: $335k (30.8% below list) — sets the bar for cash-flow.
  • Cap rate 3.7% vs local median 2.8% in New Smyrna Beach — 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 69/100 on livability (#474 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment B; Watch: amenities F, commute F, health & safety D-.
  • Volusia (suburban): math 44% / reading 49% proficiency, ranked #47 of 73 in FL (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Coronado Beach Elementary School (math 67% / reading 77%, grade A-, #288 of 2,144 statewide, top 15%, 223 students, 36% FRL); New Smyrna Beach Middle School (math 43% / reading 43%, grade D-, #331 of 571 statewide, top 59%, 1,037 students, 53% FRL); New Smyrna Beach High School (math 34% / reading 52%, grade F, #255 of 667 statewide, top 39%, 1,810 students, 41% FRL).
  • Market conditions: Rents rising fast (+5.2%/yr); 582 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals lingering (median 73d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 83% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 3,402 units permitted in Volusia County in 2024 (681 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($111k/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 $3k of loan paydown is wiped out by about $15k of value loss. Plan a longer hold.
  • Volusia County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($441k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $40k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $335,429 (30.8% 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 114 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  9. 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?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.78%
Cap rate
3.74%
Cash-on-cash
-9.13%
DSCR
0.59
GRM
10.7

CMA / ARV

ARV (median comp)
$630,000
List price
$485,000
Delta
-23.02%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
468 Bouchelle Dr #128 1.18mi 2/2.0 1,020 (-1%) 0mo $295,000 $289 63
301 N Pine St 0.18mi 3/2.0 (+1) 1,180 (+15%) 0mo $980,000 $831 62
462 Bouchelle Dr #104 1.15mi 2/2.0 1,058 (+3%) 0mo $350,000 $331 60
421 S Atlantic Ave #706 0.39mi 2/2.0 890 (-14%) 0mo $630,000 $708 58
325 N Causeway Unit B107 0.91mi 2/2.0 958 (-7%) 0mo $343,000 $358 53

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 · 5.17% rent growth · sell at horizon

5-year hold
IRR
-29.4%
Equity multiple
0.00×
Total profit
$-135,502
Equity at exit
$72,315
10-year hold
IRR
-20.8%
Equity multiple
-0.21×
Total profit
$-164,593
Equity at exit
$41,934

Cash invested: $135,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

Active competition Active MLS

For sale now
1 active · 1 under contract
Median asking
$649,000 ($649/sqft)
Median days on market
34 d
This list price
lowest-priced of the active set
ARV vs active asking
-5.8% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 32169

Rents YoY
5.2%
Active inventory
582
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$3,789 high interval (Pro) →
Mortgage (P&I)
$2,543
Tax est. 1.5%
$606 /mo · $7,275/yr
Insurance
$202
HOA
$675
Vacancy / Maint / Mgmt
$796
Net cashflow
$-1,034

Break-even live

Break-even rent $5,097
Max offer price $335,429
Occupancy floor

Sensitivity live

Price -10% $-698 -5% $-866 +0% $-1,034 +5% $-1,201 +10% $-1,369
Rent -10% $-1,333 -5% $-1,183 +0% $-1,034 +5% $-884 +10% $-734
Rate -1.0pp $-789 -0.5pp $-910 base $-1,034 +0.5pp $-1,159 +1.0pp $-1,287

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
$121,250
Closing costs
$14,550
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
601 N Atlantic Ave #4080 New Smyrna Beach, FL 2.0 2.0 1160 $4,700 $4.05 41d 1 0.09mi
601 N Atlantic Ave New Smyrna Beach, FL 2.0 2.0 1160 $6,000 $5.17 72d 1 0.09mi
811 N Atlantic Ave New Smyrna Beach, FL 3.0 2.0 1100 $8,500 $7.73 72d 1 0.23mi
411 S Pine St New Smyrna Beach, FL 2.0 1.5 1100 $3,800 $3.45 63d 1 0.36mi
421 S Atlantic Ave #806 New Smyrna Beach, FL 2.0 2.0 890 $7,000 $7.87 72d 1 0.37mi
401 Oakwood Ave Unit A New Smyrna Beach, FL 2.0 1.0 1178 $2,400 $2.04 72d 1 0.39mi
800 Ocean Ave New Smyrna Beach, FL 2.0 1.0 900 $2,495 $2.77 63d 1 0.44mi
820 Maralyn Ave New Smyrna Beach, FL 2.0 2.0 1200 $2,600 $2.17 68d 1 0.58mi
632 Goodwin Ave New Smyrna Beach, FL 3.0 2.0 1450 $5,500 $3.79 72d 1 0.71mi
444 Bouchelle Dr #201 New Smyrna Beach, FL 2.0 2.0 1068 $2,800 $2.62 72d 1 0.84mi
446 Bouchelle Dr #203 New Smyrna Beach, FL 2.0 2.0 1100 $3,200 $2.91 72d 1 0.88mi
448 Bouchelle Dr New Smyrna Beach, FL 2.0 2.0 1068 $4,200 $3.93 72d 1 0.91mi
325 N Causeway New Smyrna Beach, FL 2.0 2.0 1189 $3,075 $2.59 32d 3 0.92mi
325 N Causeway New Smyrna Beach, FL 2.0 2.0 1189 $3,025 $2.54 16d 3 0.92mi
315 N Causeway New Smyrna Beach, FL 2.0 2.0 1073 $2,300 $2.14 72d 2 0.97mi
315 North Cswy Unit C-304 New Smyrna Beach, FL 2.0 2.0 1134 $2,500 $2.20 70d 1 0.99mi
454 Bouchelle Dr #202 New Smyrna Beach, FL 2.0 2.0 1053 $2,800 $2.66 16d 1 1.00mi
1571 S Atlantic Ave New Smyrna Beach, FL 1.0–3.0 1.0–2.0 1050 $4,825 $4.60 16d 15 1.06mi
458 Bouchelle Dr #101 New Smyrna Beach, FL 2.0 2.0 1068 $3,600 $3.37 72d 1 1.07mi
462 Bouchelle Dr #201 New Smyrna Beach, FL 2.0 2.0 1138 $2,600 $2.28 60d 1 1.13mi
468 Bouchelle Dr New Smyrna Beach, FL 2.0 2.0 1072 $2,400 $2.24 72d 1 1.16mi
466 Bouchelle Dr #305 New Smyrna Beach, FL 2.0 2.0 1344 $3,200 $2.38 72d 1 1.19mi
1808 N Peninsula Ave New Smyrna Beach, FL 2.0 2.0 1169 $3,600 $3.08 72d 1 1.27mi
313 Surf St New Smyrna Beach, FL 3.0 2.0 1240 $3,000 $2.42 16d 1 1.33mi
1913 Hill St Unit 1 New Smyrna Beach, FL 2.0 2.0 1200 $4,500 $3.75 72d 1 1.34mi
814 E 10th Ave New Smyrna Beach, FL 2.0 1.0 970 $2,600 $2.68 72d 1 1.35mi
906 11th Ave New Smyrna Beach, FL 2.0 2.0 1000 $3,500 $3.50 72d 1 1.40mi
163 Breezeway Ct New Smyrna Beach, FL 2.0 2.0 1400 $2,750 $1.96 16d 1 1.45mi
159 Breezeway Ct #159 New Smyrna Beach, FL 2.0 2.0 967 $2,900 $3.00 72d 1 1.46mi

Property features AI

Finance

Other
Living area reported as 1,030 sq ft; building area 1,130 sq ftLiving area source: public recordsDirection faces: South
Financial info
Total annual association fees listed as $8,100Lease restrictions apply
HOA & community
Holiday Cove North associationMonthly HOA fee $675 (includes pool, structure maintenance, grounds maintenance, pest control)Association amenities: fitness center, pool, laundry, maintenance, pickleball courts, sauna, cable TVOn-site property managerPets allowed: cats and dogs

Exterior

Utilities
Public waterPublic sewerCable availableElectricity connectedWater connected
Home design
Residential condominiumUnit on 1st floorSouth-facing2 total stories in building
Construction
Block and concrete constructionBuilt-up roofBlock foundationBuilding name: Holiday Cove NorthFurnished
Exterior features
BalconyCommunity heated in-ground poolBeach and gulf/ocean to bay water accessCoastal construction control lineAsphalt road access

Interior

Kitchen
DishwasherDisposalExhaust fanMicrowaveRangeRefrigerator
Bedrooms
2 bedrooms
Bathrooms
2 full bathrooms
Heating & cooling
Central heating (electric)Central air conditioning
Interior features
Ceiling fansThermostatBlinds
Laundry & utility
On-site laundry (building association amenity listed)

HOA detail $675/mo · $8,100/yr condo

Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-08-08
    days on market $485,000 Active 114 DOM
  2. 2026-08-07
    days on market $485,000 Active 113 DOM
  3. 2026-08-06
    days on market $485,000 Active 112 DOM
  4. 2026-08-05
    days on market $485,000 Active 111 DOM
  5. 2026-08-04
    days on market $485,000 Active 110 DOM
  6. 2026-08-03
    days on market $485,000 Active 109 DOM
  7. 2026-07-31
    days on market $485,000 Active 106 DOM
  8. 2026-07-30
    days on market $485,000 Active 104 DOM
  9. 2026-07-28
    days on market $485,000 Active 103 DOM
  10. 2026-07-26
    days on market $485,000 Active 101 DOM
  11. 2026-07-25
    days on market $485,000 Active 100 DOM
  12. 2026-07-24
    days on market $485,000 Active 99 DOM
  13. 2026-07-23
    days on market $485,000 Active 98 DOM
  14. 2026-07-22
    days on market $485,000 Active 97 DOM
  15. 2026-07-21
    days on market $485,000 Active 96 DOM
  16. 2026-07-16
    days on market $485,000 Active 91 DOM
  17. 2026-07-16
    days on market $485,000 Active 90 DOM
  18. 2026-07-14
    days on market $485,000 Active 89 DOM
  19. 2026-07-14
    pricedays on market $485,000 Active 88 DOM
  20. 2026-07-12
    days on market $525,000 Active 87 DOM
  21. 2026-07-11
    days on market $525,000 Active 86 DOM
  22. 2026-07-10
    days on market $525,000 Active 85 DOM
  23. 2026-07-09
    days on market $525,000 Active 84 DOM
  24. 2026-07-07
    days on market $525,000 Active 82 DOM
  25. 2026-07-06
    days on market $525,000 Active 81 DOM
  26. 2026-07-05
    days on market $525,000 Active 80 DOM
  27. 2026-07-03
    days on market $525,000 Active 78 DOM
  28. 2026-07-02
    days on market $525,000 Active 77 DOM
  29. 2026-07-01
    days on market $525,000 Active 76 DOM
  30. 2026-06-30
    days on market $525,000 Active 75 DOM
  31. 2026-06-29
    days on market $525,000 Active 74 DOM
  32. 2026-06-28
    days on market $525,000 Active 73 DOM
  33. 2026-06-28
    days on market $525,000 Active 72 DOM
  34. 2026-06-27
    days on market $525,000 Active 71 DOM
  35. 2026-06-25
    days on market $525,000 Active 69 DOM
  36. 2026-06-23
    days on market $525,000 Active 67 DOM
  37. 2026-06-22
    days on market $525,000 Active 66 DOM
  38. 2026-06-18
    days on market $525,000 Active 63 DOM
  39. 2026-06-17
    days on market $525,000 Active 62 DOM
  40. 2026-06-16
    days on market $525,000 Active 61 DOM
  41. 2026-06-15
    days on market $525,000 Active 60 DOM
  42. 2026-06-14
    days on market $525,000 Active 58 DOM
  43. 2026-06-10
    days on market $525,000 Active 55 DOM
  44. 2026-06-09
    days on market $525,000 Active 54 DOM
  45. 2026-06-08
    days on market $525,000 Active 53 DOM
  46. 2026-06-07
    days on market $525,000 Active 52 DOM
  47. 2026-06-05
    days on market $525,000 Active 49 DOM
  48. 2026-06-03
    days on market $525,000 Active 48 DOM
  49. 2026-06-03
    days on market $525,000 Active 47 DOM
  50. 2026-06-01
    days on market $525,000 Active 46 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 16% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$45,464
− Mortgage interest
−$27,168
− Property taxes
−$7,275
− Insurance
−$2,425
− Repairs & maintenance
−$3,637
− Management
−$3,637
− HOA
−$8,100
− Depreciation
−$14,109
Taxable loss
−$20,887
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,013
After-tax cash flow
$-7,391/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.

Condition & rehab AI · 1 photo

Good 80/100 Cosmetic rehab Est. rehab $5,150–$15,450 screening

This beautifully updated first floor condo in Holiday Cove North is in excellent condition, ready for immediate enjoyment or rental income. It offers a coastal charm and luxury vinyl flooring throughout, making it a turnkey investment.

Value-add opportunities

  • Both Painting and touch-up of interior walls — Enhances the coastal feel and appearance
  • Both Replace luxury vinyl flooring if damaged — Maintains the open and inviting feel
  • Both Upgrade kitchen appliances if outdated — Improves functionality and appeal
  • Both Install smart home features — Enhances convenience and marketability

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 53/100

Zoned Schools

Elementary Coronado Beach Elementary School A- FL #288/2,144 Nat'l #2,792/41,679 Middle New Smyrna Beach Middle School D- FL #331/571 Nat'l #5,160/14,009 High New Smyrna Beach High School F FL #255/667 Nat'l #7,439/17,239

Schools (NCES district)

District
Volusia
NCES district ID
1201920
Math proficiency
44% ▼ -9.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$42,946
Composite
39.2/100
National rank
#4019
State rank
#47 of 73 in FL
C Composite livability gradescore 69/100

Livability — New Smyrna Beach

Score
69/100
State rank
#474
US rank
#8577

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Smyrna Beach, FL
County
Volusia County · 572,749 people
City population
42,039
Metro
Deltona-Daytona Beach-Ormond Beach, FL
Population (ZIP)
10,192
Household income
$110,968
Rent vs Own
11.8% rent · 88.2% own
Severe rent burden
15% of renters

Population outlook (Volusia County) Hauer SSP2

Today (2025)
572,749 people
By 2030
598,695 · +4.5%
By 2040
644,880 · +12.6%
By 2050
681,451 · +19.0%
By 2075
759,957 · +32.7%
By 2100
778,902 · +36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Common ancestry
Romanian 4% Lithuanian 4% Italian 3%
Foreign-born
7% · Canada, South Korea
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Volusia

2024 margin
Strong R (+21.8) · D 38.7% · R 60.5%
2008→2024 swing
-27.4pp toward R · 2008: 5.7pp · 2024: -21.8pp
All cycles
2024: R+21.8 2020: R+14.1 2016: R+13.1 2012: R+1.2 2008: D+5.7

Not yet ingested

Civics

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-04-16 Listed $525,000 Daytona MLS
  • 2026-04-16 Listed $525,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…