CashFlowRE
Sign in Sign up
525 Parkway Dr #110
D- Composite 35.06
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 +12.7/15.0
  • Cash flow +4.8/30.0
  • Condition / age +4.8/5.0
  • Livability +4.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.8/5.0
  • 1% rule +2.7/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$219,000

525 Parkway Dr #110 · Atlanta, GA 30308
1 bd · 1.0 ba · 657 sqft · Condo · 110 Days on market
Built 2020 Excellent condition Garage $333/sqft · 12% below area Est $248k · 12% under $350/mo HOA · 21% of rent ↓ 11% since listing

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

Listing remarks

Buyers immediately gain equity! Priced significantly below both the appraised value and the seller's original purchase price, this is an exceptional opportunity for investors and owner-occupants alike. NO Rental Restrictions and short-term/Airbnb rentals are allowed. Ideally situated in one of the best locations within 525 Park, this quiet and private middle unit (#110) has been barely lived in. Don't let the unit number fool you—this home is on the Second level of the building located above the secured parking garage, offering convenient access while maintaining privacy and security. Enjoy the ease of coming and going without waiting for elevators.

Key facts

  • $350 HOA
  • Garage
  • Built 2020

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 1-bed/1.0-bath condo listed at $219k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-531 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $142k (35.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (23.0% below list).
  • Recommended offer: $142k (35.1% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-.
  • Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: The John Hope-Charles Walter Hill Elementary Schools (math 5% / reading 5%, grade F, #1,160 of 1,228 statewide, top 98%, 369 students, 100% FRL); David T Howard Middle School (math 58% / reading 63%, grade B+, #39 of 470 statewide, top 8%, 1,119 students, 19% FRL); Midtown High School (math 22% / reading 34%, grade F, #151 of 424 statewide, top 36%, 1,602 students, 19% FRL) — zoned schools average 46% FRL vs 71% district-wide (25 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.1%/yr); 478 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 11,565 units permitted in Fulton County in 2024 (8,159 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 $7k of value loss. Plan a longer hold.
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($199k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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: HOA is 21% of rent.
Recommended offer $142,169 (35.1% 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 110 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
0.77%
Cap rate
3.38%
Cash-on-cash
-10.39%
DSCR
0.54
GRM
10.8

CMA / ARV

ARV (median comp)
$247,639
List price
$219,000
Delta
-11.56%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
525 Parkway Dr NE #203 0.00mi 1/1.0 657 (0%) 1mo $215,000 $327 99
798 Frederica St NE #4 1.11mi 1/1.0 650 (-1%) 1mo $283,400 $436 63
943 Peachtree St NE #1909 1.02mi 1/1.0 668 (+2%) 1mo $229,900 $344 62
1189 Mclendon Ave NE #6 1.41mi 1/1.0 684 (+4%) 1mo $196,400 $287 57
855 Peachtree St NE #1715 0.91mi 1/1.0 620 (-6%) 1mo $255,000 $411 55
1125 Briarcliff Pl NE #2 1.40mi 1/1.0 730 (+11%) 1mo $145,000 $199 45
860 Peachtree St NE #711 0.95mi 1/1.0 745 (+13%) 0mo $283,000 $380 42
44 Peachtree Pl NW #822 1.18mi 1/1.0 812 (+24%) 0mo $284,900 $351 40
20 Marietta St NW Unit 17F 1.41mi 1/1.0 543 (-17%) 0mo $70,000 $129 40
620 Peachtree St NE #502 0.76mi 1/1.0 786 (+20%) 1mo $120,000 $153 39
77 Peachtree Pl NE #403 1.08mi 1/1.0 813 (+24%) 1mo $325,000 $400 39
275 13th St NE #605 1.19mi 1/1.0 765 (+16%) 1mo $230,000 $301 39

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 · 1.12% rent growth · sell at horizon

5-year hold
IRR
-37.7%
Equity multiple
-0.18×
Total profit
$-72,196
Equity at exit
$32,654
10-year hold
IRR
-73.5%
Equity multiple
-0.92×
Total profit
$-117,810
Equity at exit
$18,935

Cash invested: $61,320 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

Active competition Active MLS

For sale now
5 active · 10 under contract
Median asking
$279,000 ($399/sqft)
Median days on market
90 d
This list price
lowest-priced of the active set
ARV vs active asking
-5.4% vs current asking $/sqft

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

ZIP-level market 30308

Rents YoY
1.1%
Active inventory
478
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,687 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax est. 1.5%
$274 /mo · $3,285/yr
Insurance
$91
HOA
$350
Vacancy / Maint / Mgmt
$354
Net cashflow
$-531

Break-even live

Break-even rent $2,359
Max offer price $142,169
Occupancy floor

Sensitivity live

Price -10% $-380 -5% $-455 +0% $-531 +5% $-607 +10% $-682
Rent -10% $-664 -5% $-598 +0% $-531 +5% $-464 +10% $-398
Rate -1.0pp $-421 -0.5pp $-475 base $-531 +0.5pp $-588 +1.0pp $-645

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
$54,750
Closing costs
$6,570
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
525 Parkway Dr NE Atlanta, GA 1.0–2.0 1.0–2.5 907 $1,600 $1.76 84d 3 0.02mi
525 Parkway Dr NE Atlanta, GA 1.0–2.0 1.0–2.5 907 $1,445 $1.59 103d 3 0.02mi
525 Parkway Dr NE Unit 403 Atlanta, GA 1.0 1.0 675 $1,450 $2.15 31d 1 0.02mi
525 Parkway Dr NE Unit 1299418P Atlanta, GA 1.0 1.0 495 $3,939 $7.96 4d 1 0.03mi
525 Parkway Dr #515 Atlanta, GA 1.0 1.0 657 $1,450 $2.21 50d 1 0.04mi
525 Parkway Dr #515 Atlanta, GA 1.0 1.0 657 $1,450 $2.21 18d 1 0.04mi
525 Parkway Dr #515 Atlanta, GA 1.0 1.0 657 $1,450 $2.21 51d 1 0.04mi
542 Unit 1299420P Atlanta, GA 1.0–2.0 1.0–2.0 645 $2,671 $4.14 51d 2 0.04mi
500 Parkway Dr NE Unit 02 Atlanta, GA 1.0 1.0 550 $1,425 $2.59 120d 1 0.08mi
500 Parkway Dr NE Unit 02 Atlanta, GA 1.0 1.0 550 $1,405 $2.55 89d 1 0.08mi
500 Parkway Dr NE Unit 08 Atlanta, GA 2.0 2.0 730 $1,575 $2.16 45d 1 0.08mi
504 Unit 206 Atlanta, GA 1.0 1.0 725 $1,850 $2.55 11d 1 0.08mi
555 Boulevard NE Atlanta, GA 2.0 1.0–2.0 586 $1,918 $3.27 0d 11 0.11mi
538 Winton Ter NE Unit A Atlanta, GA 1.0 1.0 662 $2,500 $3.78 33d 1 0.20mi
538 Winton Ter NE Unit B Atlanta, GA 1.0 1.0 662 $3,000 $4.53 103d 1 0.20mi
536 Boulevard Pl NE Unit 3 Atlanta, GA 1.0 1.0 600 $1,595 $2.66 11d 1 0.21mi
536 Boulevard Pl NE Unit 1 Atlanta, GA 2.0 2.0 750 $1,995 $2.66 103d 1 0.21mi
542 Boulevard Pl NE Unit C Atlanta, GA 1.0 1.0 558 $3,000 $5.38 117d 1 0.22mi
525 North Ave NE Atlanta, GA 2.0 1.0–2.0 913 $2,540 $2.78 0d 22 0.22mi
411 Parkway Dr NE Atlanta, GA 1.0 500 $1,095 $2.19 78d 1 0.23mi
386 Parkway Dr NE Apt 201 Atlanta, GA 1.0 1.0 615 $1,245 $2.02 7d 1 0.28mi
386 Parkway Dr NE Apt 302 Atlanta, GA 1.0 550 $1,095 $1.99 78d 1 0.28mi
386 Parkway Dr NE Unit 105 Atlanta, GA 1.0 550 $1,095 $1.99 47d 1 0.28mi
386 Parkway Dr NE Apt 306 Atlanta, GA 1.0 1.0 615 $1,295 $2.11 100d 1 0.28mi
386 Parkway Dr NE Unit 301 Atlanta, GA 1.0 1.0 615 $1,245 $2.02 44d 1 0.28mi
669 Boulevard NE Atlanta, GA 1.0 1.0 600 $950 $1.58 33d 1 0.28mi
300 Cityline Ave NE Atlanta, GA 1.0–2.0 1.0–2.0 870 $1,357 $1.56 3d 12 0.30mi
640 Glen Iris Dr NE #517 Atlanta, GA 1.0 1.0 686 $2,000 $2.92 51d 1 0.32mi
620 Glen Iris Dr NE Atlanta, GA 1.0–2.0 1.0–2.0 972 $2,100 $2.16 6d 4 0.32mi
620 Glen Iris Dr NE Atlanta, GA 1.0–2.0 1.0–2.0 948 $1,800 $1.90 59d 6 0.32mi
620 Glen Iris Dr NE Atlanta, GA 1.0–2.0 1.0–2.0 989 $1,750 $1.77 18d 6 0.32mi
620 Glen Iris Dr NE Atlanta, GA 1.0–2.0 1.0–2.0 961 $1,795 $1.87 45d 5 0.32mi
620 Glen Iris Dr NE Atlanta, GA 1.0–2.0 1.0–2.0 961 $2,050 $2.13 94d 3 0.32mi
620 Glen Iris Dr NE #506 Atlanta, GA 1.0 1.0 750 $2,800 $3.73 43d 1 0.34mi
384 Ralph McGill Blvd NE #322 Atlanta, GA 1.0 1.0 745 $1,795 $2.41 34d 1 0.35mi
265 Ponce de Leon Ave NE Atlanta, GA 2.0 1.0–2.0 919 $1,854 $2.02 0d 19 0.36mi
379 Ralph McGill Blvd NE Unit G Atlanta, GA 1.0 1.0 590 $1,300 $2.20 37d 1 0.38mi
567 Ponce de Leon Ave NE Atlanta, GA 1.0 1.0 730 $1,850 $2.53 10d 1 0.38mi
567 Ponce De Leon Ave NE #312 Atlanta, GA 1.0 1.0 629 $2,500 $3.97 28d 1 0.38mi
567 Ponce De Leon Ave NE #312 Atlanta, GA 1.0 1.0 629 $2,500 $3.97 29d 1 0.38mi

Property features AI

Finance

HOA & community
Monthly association fee of $350Community of 97 units

Exterior

Parking
Covered garage parkingGarage with door opener (1 garage space)On-street parking availableOpen parking availableUnassigned parking
Security
Gated communityHomeowners association
Utilities
Public waterPublic sewerCable availableElectricity available
Home design
CondominiumOne levelResale property
Construction
Concrete construction materialsConcrete roofConcrete perimeter foundation
Exterior features
BalconyPatioRooftop patioConcrete road surfaceCity street frontageLocated in a gated community near Beltline, public transport, shopping, trails/greenway, parks, and schools

Interior

Kitchen
Breakfast barWhite cabinetsSolid surface countersDishwasherDisposalElectric cooktopElectric ovenMicrowaveRefrigerator
Bedrooms
Oversized master bedroom (main level)
Flooring
CarpetLaminate
Bathrooms
Full bathroom with tub/shower combo (main level)
Heating & cooling
Central heating (electric)Electric cooling
Interior features
9-foot ceilings on the main levelWalk-in closet(s)Double-pane windows2+ shared/common walls
Laundry & utility
Laundry in hallLaundry chuteDryer

HOA detail $350/mo · $4,200/yr condo

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

Listing history 50 events

  1. 2026-09-23
    days on market $219,000 Active 110 DOM
  2. 2026-09-22
    days on market $219,000 Active 109 DOM
  3. 2026-09-21
    days on market $219,000 Active 108 DOM
  4. 2026-09-20
    days on market $219,000 Active 107 DOM
  5. 2026-09-19
    days on market $219,000 Active 106 DOM
  6. 2026-09-18
    days on market $219,000 Active 105 DOM
  7. 2026-09-17
    days on market $219,000 Active 104 DOM
  8. 2026-09-16
    days on market $219,000 Active 103 DOM
  9. 2026-09-15
    days on market $219,000 Active 102 DOM
  10. 2026-09-14
    days on market $219,000 Active 101 DOM
  11. 2026-09-13
    days on market $219,000 Active 100 DOM
  12. 2026-09-12
    days on market $219,000 Active 99 DOM
  13. 2026-09-11
    days on market $219,000 Active 98 DOM
  14. 2026-09-05
    days on market $219,000 Active 92 DOM
  15. 2026-09-04
    days on market $219,000 Active 91 DOM
  16. 2026-09-03
    pricedays on market $219,000 Active 90 DOM
  17. 2026-08-31
    days on market $224,900 Active 87 DOM
  18. 2026-08-29
    days on market $224,900 Active 85 DOM
  19. 2026-08-28
    days on market $224,900 Active 84 DOM
  20. 2026-08-27
    days on market $224,900 Active 83 DOM
  21. 2026-08-25
    days on market $224,900 Active 81 DOM
  22. 2026-08-24
    days on market $224,900 Active 80 DOM
  23. 2026-08-23
    days on market $224,900 Active 79 DOM
  24. 2026-08-22
    days on market $224,900 Active 78 DOM
  25. 2026-08-21
    days on market $224,900 Active 77 DOM
  26. 2026-08-20
    days on market $224,900 Active 76 DOM
  27. 2026-08-19
    days on market $224,900 Active 75 DOM
  28. 2026-08-18
    days on market $224,900 Active 74 DOM
  29. 2026-08-17
    days on market $224,900 Active 73 DOM
  30. 2026-08-16
    days on market $224,900 Active 72 DOM
  31. 2026-08-15
    days on market $224,900 Active 71 DOM
  32. 2026-08-14
    days on market $224,900 Active 70 DOM
  33. 2026-08-13
    days on market $224,900 Active 69 DOM
  34. 2026-08-12
    days on market $224,900 Active 68 DOM
  35. 2026-08-11
    days on market $224,900 Active 67 DOM
  36. 2026-08-10
    days on market $224,900 Active 66 DOM
  37. 2026-08-09
    days on market $224,900 Active 65 DOM
  38. 2026-08-08
    days on market $224,900 Active 64 DOM
  39. 2026-08-06
    days on market $224,900 Active 62 DOM
  40. 2026-08-05
    days on market $224,900 Active 61 DOM
  41. 2026-08-04
    days on market $224,900 Active 60 DOM
  42. 2026-08-03
    days on market $224,900 Active 59 DOM
  43. 2026-07-31
    days on market $224,900 Active 56 DOM
  44. 2026-07-30
    days on market $224,900 Active 54 DOM
  45. 2026-07-28
    days on market $224,900 Active 53 DOM
  46. 2026-07-26
    days on market $224,900 Active 51 DOM
  47. 2026-07-24
    pricedays on market $224,900 Active 49 DOM
  48. 2026-07-23
    days on market $226,000 Active 48 DOM
  49. 2026-07-22
    days on market $226,000 Active 47 DOM
  50. 2026-07-21
    days on market $226,000 Active 46 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,241
− Mortgage interest
−$12,267
− Property taxes
−$3,285
− Insurance
−$1,095
− Repairs & maintenance
−$1,619
− Management
−$1,619
− HOA
−$4,200
− Depreciation
−$6,371
Taxable loss
−$10,216
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,452
After-tax cash flow
$-3,920/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 · 13 photos

Excellent 95/100 None rehab

This modern apartment is in excellent condition with no visible repairs needed. It offers a great investment opportunity with potential for rental or resale value.

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Interior paint touch-ups — Maintains a fresh and inviting appearance
F Composite school gradezoned avg 31/100

Zoned Schools

Elementary The John Hope-Charles Walter Hill Elementary Schools F GA #1,160/1,228 Nat'l #40,579/41,679 Middle David T Howard Middle School B+ GA #39/470 Nat'l #1,738/14,009 High Midtown High School F GA #151/424 Nat'l #11,728/17,239

Schools (NCES district)

District
Atlanta Public Schools
NCES district ID
1300120
Math proficiency
28% ▼ -6.00%
Reading proficiency
35% ▼ -2.00%
Median HH income
$48,306
Composite
27.27/100
National rank
#7006
State rank
#80 of 174 in GA
A Composite livability gradescore 83/100

Livability — Atlanta

Score
83/100
State rank
#6
US rank
#919

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Atlanta, GA
County
Fulton County · 1,203,707 people
City population
629,525
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
23,181
Household income
$85,693
Rent vs Own
64.8% rent · 35.2% own
Severe rent burden
14% of renters

Population outlook (Fulton County) Hauer SSP2

Today (2025)
1,203,707 people
By 2030
1,299,706 · +8.0%
By 2040
1,488,256 · +23.6%
By 2050
1,664,580 · +38.3%
By 2075
2,036,072 · +69.2%
By 2100
2,222,402 · +84.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 53% Black 26% Two or more races 10% Hispanic / Latino 7% Asian 7%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Italian 4% Romanian 3% Lithuanian 2%
Foreign-born
12% · Canada, South Korea, China
Languages at home
85% English-only · Spanish 6% Other Indo-European 2% Other Asian/Pacific 2%

Political lean MEDSL · Fulton

2024 margin
Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
2008→2024 swing
+9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
All cycles
2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0

Not yet ingested

Civics

Price history

-10.7% since first listed
12 events — show timeline
  • 2026-06-05 Listed $226,000 FMLS
  • 2026-06-04 Coming Soon $226,000 FMLS
  • 2025-10-30 Listing Removed FMLS
  • 2025-10-30 Listing Removed GAMLS
  • 2025-09-19 Price Changed $245,000 GAMLS
  • 2025-09-19 Price Changed $245,000 FMLS
  • 2025-08-08 Relisted FMLS
  • 2025-06-26 Price Changed $250,000 GAMLS
  • 2025-06-26 Price Changed $250,000 FMLS
  • 2025-05-08 Listed $253,000 FMLS
  • 2025-05-07 Coming Soon FMLS
  • 2025-05-06 Listed $253,000 GAMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…