CashFlowRE
Sign in Sign up
6618 Willow Pointe Dr NW Unit G
C Composite 58.57
Why this score? — see what drove the C 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 +10.8/30.0
  • Appreciation +10.0/10.0
  • 1% rule +6.2/10.0
  • Livability +4.1/5.0
  • Condition / age +3.8/5.0
  • DSCR +3.1/10.0
  • Rent growth +3.1/5.0
  • Schools +2.5/10.0

$95,000

6618 Willow Pointe Dr NW Unit G · Huntsville, AL 35806
1 bd · 1.0 ba · 817 sqft · Condo · 67 Days on market
Built 1985 Good condition $116/sqft · 29% below area Est $133k · 29% under $228/mo HOA · 21% of rent

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

Listing remarks MLS

Very nice turn key ready one bedroom, one bath condo in the adorable community Willow Pointe! Enjoy the tennis courts, pool, clubhouse, dog park, and well maintained grounds! LVP flooring in kitchen and bathroom. Laundry in unit.

Key facts

  • Private balcony
  • Newer lvp flooring
  • $228 HOA

Tags

PRIVATE BALCONYEXTERIOR STORAGE CLOSETNEWER LVP FLOORING

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 $95k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-44 ($-531/yr) — negative.
  • To cash-flow at today's rent, offer at most $89k (6.7% below list).
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $89k (6.7% below list) — sets the bar for cash-flow.
  • Cap rate 5.7% vs local median 3.8% in Huntsville — 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 82/100 on livability (#3 in AL, #1,082 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F.
  • Huntsville City (urban): math 21% / reading 46% proficiency, ranked #48 of 129 in AL (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Providence Elementary (math 14% / reading 42%, grade F, #385 of 627 statewide, top 62%, 848 students, 52% FRL); Williams Middle School (math 16% / reading 50%, grade F, #101 of 257 statewide, top 40%, 548 students, 58% FRL); Columbia High School (math 12% / reading 17%, grade F, #220 of 305 statewide, top 77%, 954 students, 50% FRL).
  • Market conditions: Rents rising (+2.6%/yr); 317 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 4,709 units permitted in Madison County in 2024 (1,186 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($657 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Madison County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 2.6% rent growth), your $27k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y ago 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.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,593 (6.7% 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 67 days. Have you received any prior offers? Is the seller open to a 7% 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.12%
Cap rate
5.73%
Cash-on-cash
-2.00%
DSCR
0.91
GRM
7.4

CMA / ARV

ARV (median comp)
$133,266
List price
$95,000
Delta
-28.71%
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
6616 Willow Pointe Dr Unit A 0.02mi 1/1.0 750 (-8%) 5mo $83,500 $111 82
6620 Willow Pointe Dr Unit F 0.04mi 1/1.0 741 (-9%) 6mo $89,000 $120 78
4984 Seven Pine Cir #4984 0.88mi 1/1.0 792 (-3%) 3mo $94,900 $120 58
1155 NW Old Monrovia Rd Unit 8A 0.38mi 2/2.0 (+1) 867 (+6%) 7mo $132,500 $153 57
1040 Stones Throw Dr NW 0.48mi 1/1.0 976 (+20%) 5mo $145,000 $149 48
5135 Seven Pine Cir NW 0.76mi 1/1.0 792 (-3%) 15mo $115,000 $145 48
1155 Old Monrovia Rd Unit 7-H 0.38mi 2/2.0 (+1) 923 (+13%) 8mo $104,500 $113 45
1103 Old Monrovia Rd Unit 1C 0.42mi 1/1.5 704 (-14%) 14mo $80,500 $114 44
1155 Old Monrovia Rd Unit 1B 0.38mi 2/2.0 (+1) 950 (+16%) 7mo $147,000 $155 42
1155 Old Monrovia Rd Unit 1E 0.36mi 2/2.0 (+1) 923 (+13%) 15mo $130,000 $141 40
1155 NW Old Monrovia Rd NW Unit 9A 0.38mi 2/2.0 (+1) 975 (+19%) 11mo $125,000 $128 39
1077 Stones Throw Dr 0.47mi 1/1.0 975 (+19%) 19mo $128,000 $131 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 2.57% rent growth · sell at horizon

5-year hold
IRR
22.7%
Equity multiple
2.83×
Total profit
$48,617
Equity at exit
$85,584
10-year hold
IRR
20.2%
Equity multiple
6.44×
Total profit
$144,784
Equity at exit
$184,564

Cash invested: $26,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Alabama
90 Strongly Landlord-Friendly · R+15
County
— inherits STATE
City
— inherits STATE
Right-to-evict in 7 days for non-payment; no rent control; preempted statewide; courts move quickly.

ZIP-level market 35806

Home prices YoY
20.0%
Rents YoY
2.6%
Active inventory
317
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,064 high interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$228
Vacancy / Maint / Mgmt
$223
Net cashflow
$-44

Break-even live

Break-even rent $1,120
Max offer price $88,593
Occupancy floor 99%

Sensitivity live

Price -10% $21 -5% $-11 +0% $-44 +5% $-77 +10% $-110
Rent -10% $-128 -5% $-86 +0% $-44 +5% $-2 +10% $40
Rate -1.0pp $4 -0.5pp $-20 base $-44 +0.5pp $-69 +1.0pp $-94

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
$23,750
Closing costs
$2,850
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
6618 Willow Pointe Dr NW Unit A Huntsville, AL 1.0 1.0 775 $1,275 $1.65 6d 1 0.03mi
6622 Willow Pointe Dr NW Apt E Huntsville, AL 1.0 1.0 741 $1,100 $1.48 6d 1 0.04mi
6620 Willow Pointe NW Huntsville, AL 1.0 1.0 714 $1,000 $1.40 139d 1 0.06mi
6634 Willow Pointe Dr NW Unit F Huntsville, AL 1.0 1.0 572 $850 $1.49 139d 1 0.11mi
6644 Willow Pointe Dr NW Unit A Huntsville, AL 2.0 2.0 1044 $1,025 $0.98 109d 1 0.12mi
1155 Old Monrovia Rd NW Huntsville, AL 2.0 2.0 1050 $1,246 $1.19 116d 1 0.38mi
1155 Old Monrovia Rd NW Huntsville, AL 1.0–2.0 1.0–2.0 950 $1,178 $1.24 109d 3 0.38mi
1155 Old Monrovia Rd NW Huntsville, AL 2.0 2.0 1105 $1,295 $1.17 6d 2 0.38mi
1155 Old Monrovia Rd NW Unit I Huntsville, AL 2.0 2.0 1075 $1,295 $1.20 109d 1 0.39mi
1002 Stones Throw Dr NW Unit 1 Huntsville, AL 1.0 1.0 976 $1,150 $1.18 139d 1 0.40mi
100 Chawston Ave NW Huntsville, AL 1.0–3.0 1.0–2.5 1133 $1,419 $1.25 0d 20 0.40mi
1550 Perimeter Pkwy NW Huntsville, AL 1.0–2.0 1.0 637 $1,299 $2.04 109d 4 0.44mi
1325 Old Monrovia Rd NW Huntsville, AL 1.0–4.0 1.0–2.0 1262 $1,199 $0.95 0d 25 0.58mi
335 Culbertson Dr Huntsville, AL 1.0–3.0 1.0–3.0 1008 $1,060 $1.05 0d 1 0.75mi
1001 Cernan Dr NW Huntsville, AL 1.0–3.0 1.0–2.5 1011 $1,125 $1.11 4d 35 0.75mi
930 Blue Mound Ln NW Huntsville, AL 1.0–2.0 1.0–2.0 967 $1,099 $1.14 3d 15 0.78mi
4935 Cotton Row NW Apt D Huntsville, AL 2.0 1.5 975 $875 $0.90 6d 1 0.81mi
4935 Cotton Row NW Apt B Huntsville, AL 2.0 1.5 975 $900 $0.92 6d 1 0.81mi
4926 Cotton Row NW Apt B Huntsville, AL 2.0 1.0 1012 $850 $0.84 0d 1 0.84mi
4926 Cotton Row NW Apt B Huntsville, AL 2.0 1.0 1012 $850 $0.84 6d 1 0.84mi
4926 Cotton Row NW Unit C Huntsville, AL 2.0 1.0 1012 $825 $0.82 6d 1 0.84mi
4926 Cotton Row NW Unit C Huntsville, AL 2.0 1.0 1012 $825 $0.82 0d 1 0.84mi
4931 Cotton Row NW Unit C Huntsville, AL 2.0 1.5 995 $875 $0.88 6d 1 0.84mi
4924 Cotton Row NW Unit b Huntsville, AL 2.0 1.0 850 $850 $1.00 119d 1 0.85mi
5035 7 Pine Cir Unit 5035 Huntsville, AL 2.0 2.0 1000 $1,150 $1.15 4d 1 0.87mi
925 Makers Way NW Huntsville, AL 3.0 1.0–2.0 975 $1,414 $1.45 0d 26 0.88mi
5810 Stax St NW Huntsville, AL 3.0 1.0–2.0 1162 $1,588 $1.37 2d 145 0.89mi
6170 Kitt Ln NW Huntsville, AL 1.0–3.0 1.0–2.0 1031 $1,007 $0.98 0d 33 0.90mi
4918 Cotton Row NW Unit D Huntsville, AL 2.0 1.0 850 $850 $1.00 139d 1 0.90mi
1100 Enterprise Way Huntsville, AL 1.0–3.0 1.0–2.0 1059 $1,033 $0.97 0d 32 0.91mi
4916 Cotton Row NW Unit D Huntsville, AL 2.0 1.0 869 $875 $1.01 6d 1 0.93mi
4916 Cotton Row NW Unit C Huntsville, AL 2.0 1.0 870 $850 $0.98 6d 1 0.93mi
5001 7 Pine Cir Unit 1 Huntsville, AL 2.0 2.0 1060 $1,400 $1.32 139d 1 0.94mi
5001 Galaxy Way NW Huntsville, AL 1.0–2.0 1.0–2.0 796 $899 $1.13 119d 6 0.99mi
650 Wynn Dr NW Huntsville, AL 1.0–3.0 1.0–2.0 990 $869 $0.88 0d 7 1.00mi
4906 Cotton Row NW Unit C Huntsville, AL 2.0 1.0 850 $750 $0.88 139d 1 1.02mi
4906 Cotton Row NW Unit B Huntsville, AL 2.0 1.0 850 $785 $0.92 119d 1 1.02mi
4909 Cotton Row NW Unit C Huntsville, AL 2.0 2.0 845 $825 $0.98 6d 1 1.03mi
4909 Cotton Row NW Unit C Huntsville, AL 2.0 1.0 845 $825 $0.98 4d 1 1.03mi
4909 Cotton Row NW Unit C Huntsville, AL 2.0 1.0 846 $750 $0.89 139d 1 1.03mi

Property features AI

Finance

Other
Condo unit (Willow Pointe), living area approximately 817 square feet
HOA & community
HOA with monthly feeMonthly association fee of $228HOA includes pest controlCommunity amenities: common grounds, pool, tennis courtsSubdivision: Willow Pointe

Exterior

Parking
Parking lot
Utilities
Public waterPublic sewer
Home design
Residential condominiumBuilt in 1985
Construction
Vinyl sidingSlab foundation
Exterior features
Public waterPublic sewer

Interior

Kitchen
Dishwasher
Bedrooms
Total of 6 rooms
Bathrooms
1 full bathroom
Heating & cooling
Central heatingCentral cooling
Interior features
Fireplace (one)

HOA detail $228/mo · $2,736/yr condo

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

Listing history 49 events

  1. 2026-09-23
    days on market $95,000 Active 67 DOM
  2. 2026-09-22
    days on market $95,000 Active 66 DOM
  3. 2026-09-21
    days on market $95,000 Active 65 DOM
  4. 2026-09-20
    days on market $95,000 Active 64 DOM
  5. 2026-09-19
    days on market $95,000 Active 63 DOM
  6. 2026-09-18
    days on market $95,000 Active 62 DOM
  7. 2026-09-17
    days on market $95,000 Active 61 DOM
  8. 2026-09-16
    days on market $95,000 Active 60 DOM
  9. 2026-09-15
    days on market $95,000 Active 59 DOM
  10. 2026-09-14
    days on market $95,000 Active 58 DOM
  11. 2026-09-13
    days on market $95,000 Active 57 DOM
  12. 2026-09-12
    days on market $95,000 Active 56 DOM
  13. 2026-09-11
    days on market $95,000 Active 55 DOM
  14. 2026-09-05
    days on market $95,000 Active 49 DOM
  15. 2026-09-04
    days on market $95,000 Active 48 DOM
  16. 2026-09-03
    days on market $95,000 Active 47 DOM
  17. 2026-08-31
    days on market $95,000 Active 44 DOM
  18. 2026-08-30
    days on market $95,000 Active 43 DOM
  19. 2026-08-29
    days on market $95,000 Active 42 DOM
  20. 2026-08-28
    days on market $95,000 Active 41 DOM
  21. 2026-08-27
    days on market $95,000 Active 40 DOM
  22. 2026-08-25
    days on market $95,000 Active 38 DOM
  23. 2026-08-24
    days on market $95,000 Active 37 DOM
  24. 2026-08-23
    days on market $95,000 Active 36 DOM
  25. 2026-08-22
    days on market $95,000 Active 35 DOM
  26. 2026-08-21
    days on market $95,000 Active 34 DOM
  27. 2026-08-20
    days on market $95,000 Active 33 DOM
  28. 2026-08-19
    days on market $95,000 Active 32 DOM
  29. 2026-08-18
    days on market $95,000 Active 31 DOM
  30. 2026-08-17
    days on market $95,000 Active 30 DOM
  31. 2026-08-16
    days on market $95,000 Active 29 DOM
  32. 2026-08-15
    days on market $95,000 Active 28 DOM
  33. 2026-08-14
    days on market $95,000 Active 27 DOM
  34. 2026-08-13
    statusdays on market $95,000 Active 26 DOM
  35. 2026-08-03
    statusdays on market $95,000 Pending 25 DOM
  36. 2026-07-31
    days on market $95,000 Active 22 DOM
  37. 2026-07-29
    days on market $95,000 Active 20 DOM
  38. 2026-07-27
    statusdays on market $95,000 Active 18 DOM
  39. 2026-06-25
    statusdays on market $95,000 Pending 16 DOM
  40. 2026-06-23
    days on market $95,000 Active 14 DOM
  41. 2026-06-22
    days on market $95,000 Active 13 DOM
  42. 2026-06-18
    days on market $95,000 Active 10 DOM
  43. 2026-06-17
    days on market $95,000 Active 9 DOM
  44. 2026-06-16
    days on market $95,000 Active 8 DOM
  45. 2026-06-15
    days on market $95,000 Active 7 DOM
  46. 2026-06-14
    days on market $95,000 Active 5 DOM
  47. 2026-06-10
    days on market $95,000 Active 2 DOM
  48. 2026-06-09
    remarks 237-char remark
  49. 2026-06-09
    listed $95,000 Active 1 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 27% chance of damaging wind over 30 yrs

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,763
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$1,021
− Management
−$1,021
− HOA
−$2,736
− Depreciation
−$2,764
Taxable loss
−$2,000
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$480
After-tax cash flow
$-51/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 · 12 photos

Good 75/100 Cosmetic rehab Est. rehab $4,085–$12,255 screening

This well-maintained, turn-key condo is ready for immediate occupancy with fresh paint and new flooring. It offers a good return on investment with its location and amenities.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and resale value
  • Both paint trim — improves curb appeal and resale value
  • Both landscape — enhances curb appeal and rental value

ⓘ 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.

F Composite school gradezoned avg 25/100

Zoned Schools

Elementary Providence Elementary F AL #385/627 Nat'l #28,175/41,679 Middle Williams Middle School F AL #101/257 Nat'l #8,059/14,009 High Columbia High School F AL #220/305 Nat'l #15,534/17,239

Schools (NCES district)

District
Huntsville City
NCES district ID
0101800
Math proficiency
21% ▼ -23.00%
Reading proficiency
46% ▬ 0.00%
Median HH income
$48,264
Composite
28.84/100
National rank
#6647
State rank
#48 of 129 in AL
A Composite livability gradescore 82/100

Livability — Huntsville

Score
82/100
State rank
#3
US rank
#1082

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Huntsville, AL
County
Madison County · 392,086 people
City population
220,435
Metro
Huntsville, AL
Population (ZIP)
29,161
Household income
$86,768
Rent vs Own
54.2% rent · 45.8% own
Severe rent burden
6% of renters

Population outlook (Madison County) Hauer SSP2

Today (2025)
392,086 people
By 2030
409,788 · +4.5%
By 2040
440,557 · +12.4%
By 2050
460,990 · +17.6%
By 2075
502,872 · +28.3%
By 2100
513,623 · +31.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 58% Black 30% Hispanic / Latino 5% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Slovak 2% Italian 2% Serbian 2%
Foreign-born
7% · Canada, Vietnam, China
Languages at home
93% English-only · Spanish 2% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Madison

2024 margin
Lean R (+9.0) · D 44.7% · R 53.7% · Other 1.6%
2008→2024 swing
+6.0pp toward D · 2008: -14.9pp · 2024: -9.0pp
All cycles
2024: R+9.0 2020: R+8.0 2016: R+16.8 2012: R+18.7 2008: R+14.9

Not yet ingested

Civics

Price history

+11.8% since first listed
16 events — show timeline
  • 2026-06-25 Pending VMLS
  • 2026-06-08 Listed $95,000 VMLS
  • 2025-04-24 Sold (MLS) $95,000 VMLS
  • 2025-04-15 Delisted VMLS
  • 2025-04-15 Rental Removed $875 VMLS
  • 2025-04-08 Price Changed $108,000 VMLS
  • 2025-03-04 Listed for Rent $875 VMLS
  • 2025-02-14 Rental Removed $875 VMLS
  • 2025-01-31 Listed $113,500 VMLS
  • 2024-11-02 Listed for Rent $875 VMLS
  • 2024-10-31 Relisted VMLS
  • 2024-09-09 Delisted VMLS
  • 2024-06-22 Listed $125,000 VMLS
  • 2022-03-03 Sold (MLS) $105,000 VMLS
  • 2022-02-02 Pending VMLS
  • 2022-02-01 Listed $85,000 VMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…