CashFlowRE
Sign in Sign up
9902 S Thomas Dr #936 🌊 Lakefront
F Composite 31.57
Why this score? — see what drove the F 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 +14.4/15.0
  • Schools +4.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Cash flow +1.1/30.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$260,000

9902 S Thomas Dr #936 · Panama City Beach, FL 32408
1 bd · 2.0 ba · 1,047 sqft · Condo public records · 314 Days on market
Built 2007 $248/sqft · 15% below area Est $307k · 15% under

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

Listing remarks MLS

This beautiful and spacious one bedroom unit at Laketown Wharf comes with bunk beds and two bathrooms. The living area and balcony overlook the lake and fountain which is peaceful. The main attractions to Laketown Wharf are the resort style amenities, onsite restaurants, a short walk across the street to the beach and convenient walkable shopping/attractions/dining. The units were built in 2007 making them some of the most modern on the beach. The unit can sleep and accommodate 6 people comfortably for seating/dining. The open floor plan and kitchen island allow for a great space for all to congregate together. Having two full bathrooms is a plus. The amenities onsite include convenient beach access, five pools (one heated) with large sunning decks, lakefront seating, 2 huge hot tubs, kiddie pool, multiple on-site restaurants, a putting green, and a fully equipped fitness center that overlooks the Gulf! Restaurants in the complex include: The Wharf Seafood Buffet, Juan Taco, The Bun Lab and In Cahoots, You'll also enjoy the nightly Fountain & Light Show & market shops along the 52,000 square feet of Lakefront Boardwalk including a Bowling and Billiards venue. It's conveniently located across the street from Walmart, Waffle House and Pineapple Willy's. It's withing walking distance of Ripley's Believe it or Not, Wonder Works, Signal Hill Golf Course, Race City Go Karts and Pirate's Island Adventure Golf. Rental History from Vacasa is attached in the documents section. The sellers are selling two rental units: 936 and 714. They will give a discount if someone purchases both. Schedule your showing today!

Key facts

  • Onsite restaurants
  • Open floor plan
  • Beach access

Tags

LAKE AND FOUNTAIN VIEWSRESORT STYLE AMENITIESONSITE RESTAURANTSBEACH ACCESS5 UNIQUE POOLSOPEN FLOOR PLAN

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/2.0-bath condo listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
  • To cash-flow at today's rent, offer at most $205k (21.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (28.1% below list).
  • Recommended offer: $187k (28.1% below list) — sets the bar for 1% rule.
  • Cap rate 1.4% vs local median 2.6% in Panama City Beach — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 78/100 on livability (#172 in FL, #2,624 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities D-, commute F.
  • Bay (suburban): math 51% / reading 51% proficiency, ranked #29 of 73 in FL (top 40%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.5%/yr); 1032 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,473 units permitted in Bay County in 2024 (559 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 $8k of value loss. Plan a longer hold.
  • Bay County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 314 days — a 12% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 9y ago; this cycle's ask has dropped $15k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $218k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 44% of rent.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $186,917 (28.1% 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 314 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  11. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  12. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  13. 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.
  14. 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.
  15. 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
0.72%
Cap rate
1.38%
Cash-on-cash
-17.55%
DSCR
0.22
GRM
11.6

CMA / ARV

ARV (median comp)
$307,225
List price
$260,000
Delta
-15.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.55% rent growth · sell at horizon

5-year hold
IRR
-54.5%
Equity multiple
-0.57×
Total profit
$-114,474
Equity at exit
$38,767
10-year hold
IRR
Equity multiple
-1.66×
Total profit
$-193,715
Equity at exit
$22,480

Cash invested: $72,800 (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.

ZIP-level market 32408

Rents YoY
2.5%
Active inventory
1032
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,869 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$252 /mo · $3,027/yr
Insurance
$108
Flood insurance flood zone
−$66 /mo · $798/yr
HOA est. from 3 same-building comps
$817
Vacancy / Maint / Mgmt
$393
Net cashflow
$-1,131

Break-even live

Break-even rent $3,301
Max offer price $60,544
Occupancy floor

Sensitivity live

Price -10% $-984 -5% $-1,057 +0% $-1,131 +5% $-1,204 +10% $-1,278
Rent -10% $-1,279 -5% $-1,205 +0% $-1,131 +5% $-1,057 +10% $-983
Rate -1.0pp $-1,000 -0.5pp $-1,065 base $-1,131 +0.5pp $-1,198 +1.0pp $-1,267

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
$65,000
Closing costs
$7,800
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9902 S Thomas Dr Unit 1354966P Panama City Beach, FL 2.0 2.0 1259 $1,970 $1.56 14d 1 0.02mi
9850 S Thomas Dr Unit 1 Panama City Beach, FL 1.0 1.0 700 $2,750 $3.93 22d 1 0.10mi
998 Gulfside Ct Unit 1523366P Panama City Beach, FL 2.0 2.0 1065 $4,124 $3.87 14d 1 0.15mi
10625 Front Beach Rd Unit 1354975P Panama City Beach, FL 2.0 2.0 1140 $3,166 $2.78 14d 1 0.48mi
204 Potters Bluff Dr Panama City Beach, FL 1.0–3.0 1.0–2.0 1035 $1,355 $1.31 14d 12 0.56mi
133 W Leslie Ln Unit 1 Panama City Beach, FL 2.0 1.5 950 $2,200 $2.32 22d 1 0.77mi
136 Bonnie Ln Panama City Beach, FL 2.0 1.5 972 $1,750 $1.80 14d 1 0.91mi
138 Bonnie Ln Panama City Beach, FL 2.0 1.5 972 $1,599 $1.65 14d 1 0.91mi
8715 Surf Dr Unit 1523323P Panama City Beach, FL 2.0 2.0 1194 $5,377 $4.50 14d 1 1.01mi
8730 Thomas Dr Unit 1355041P Panama City Beach, FL 1.0 1.0 839 $1,373 $1.64 22d 1 1.03mi
2521 Allison Ave Panama City, FL 2.0 2.0 980 $1,450 $1.48 22d 1 1.03mi
98 Paddock Club Dr Panama City Beach, FL 1.0–3.0 1.0–2.0 1093 $1,439 $1.32 14d 19 1.09mi
2301 Anne Ave Unit 8901 Laird Panama City, FL 2.0 2.0 900 $1,625 $1.81 14d 1 1.13mi
2216 Anne Ave Panama City, FL 2.0 2.0 951 $1,300 $1.37 14d 1 1.16mi
520 N Richard Jackson Blvd #1912 Panama City Beach, FL 2.0 2.0 1200 $2,375 $1.98 14d 1 1.21mi
11222 Hutchison Blvd Unit 1523347P Panama City Beach, FL 2.0 2.0 1194 $3,907 $3.27 22d 1 1.27mi
2526 Laurie Ave Panama City, FL 2.0 2.0 950 $1,750 $1.84 14d 1 1.28mi
10400 Panama City Beach Pkwy Panama City Beach, FL 1.0–3.0 1.0–2.0 1151 $1,408 $1.22 14d 20 1.33mi
8700 Front Beach Rd Panama City Beach, FL 2.0–3.0 2.5 1543 $2,200 $1.43 14d 2 1.41mi
8604 Whelch Dr Panama City, FL 1.0–3.0 1.0–3.0 1087 $1,550 $1.43 14d 18 1.42mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 45 events

  1. 2026-06-21
    days on market $260,000 Active 314 DOM
  2. 2026-06-19
    days on market $260,000 Active 312 DOM
  3. 2026-06-18
    days on market $260,000 Active 311 DOM
  4. 2026-06-17
    days on market $260,000 Active 310 DOM
  5. 2026-06-16
    days on market $260,000 Active 309 DOM
  6. 2026-06-15
    days on market $260,000 Active 308 DOM
  7. 2026-06-14
    days on market $260,000 Active 306 DOM
  8. 2026-06-13
    days on market $260,000 Active 305 DOM
  9. 2026-06-10
    days on market $260,000 Active 303 DOM
  10. 2026-06-09
    days on market $260,000 Active 302 DOM
  11. 2026-06-08
    days on market $260,000 Active 301 DOM
  12. 2026-06-07
    days on market $260,000 Active 300 DOM
  13. 2026-06-05
    days on market $260,000 Active 297 DOM
  14. 2026-06-03
    days on market $260,000 Active 296 DOM
  15. 2026-06-02
    days on market $260,000 Active 295 DOM
  16. 2026-06-01
    days on market $260,000 Active 294 DOM
  17. 2026-05-31
    days on market $260,000 Active 293 DOM
  18. 2026-05-30
    days on market $260,000 Active 292 DOM
  19. 2026-05-07
    price $260,000 1641-char remark
    Show marketing remark (1641 chars)

    This beautiful and spacious one bedroom unit at Laketown Wharf comes with bunk beds and two bathrooms. The living area and balcony overlook the lake and fountain which is peaceful. The main attractions to Laketown Wharf are the resort style amenities, onsite restaurants, a short walk across the street to the beach and convenient walkable shopping/attractions/dining. The units were built in 2007 making them some of the most modern on the beach. The unit can sleep and accommodate 6 people comfortably for seating/dining. The open floor plan and kitchen island allow for a great space for all to congregate together. Having two full bathrooms is a plus. The amenities onsite include convenient beach access, five pools (one heated) with large sunning decks, lakefront seating, 2 huge hot tubs, kiddie pool, multiple on-site restaurants, a putting green, and a fully equipped fitness center that overlooks the Gulf! Restaurants in the complex include: The Wharf Seafood Buffet, Juan Taco, The Bun Lab and In Cahoots, You'll also enjoy the nightly Fountain & Light Show & market shops along the 52,000 square feet of Lakefront Boardwalk including a Bowling and Billiards venue. It's conveniently located across the street from Walmart, Waffle House and Pineapple Willy's. It's withing walking distance of Ripley's Believe it or Not, Wonder Works, Signal Hill Golf Course, Race City Go Karts and Pirate's Island Adventure Golf. Rental History from Vacasa is attached in the documents section. The sellers are selling two rental units: 936 and 714. They will give a discount if someone purchases both. Schedule your showing today!

  20. 2026-02-05
    price $265,000 1641-char remark
    Show marketing remark (1641 chars)

    This beautiful and spacious one bedroom unit at Laketown Wharf comes with bunk beds and two bathrooms. The living area and balcony overlook the lake and fountain which is peaceful. The main attractions to Laketown Wharf are the resort style amenities, onsite restaurants, a short walk across the street to the beach and convenient walkable shopping/attractions/dining. The units were built in 2007 making them some of the most modern on the beach. The unit can sleep and accommodate 6 people comfortably for seating/dining. The open floor plan and kitchen island allow for a great space for all to congregate together. Having two full bathrooms is a plus. The amenities onsite include convenient beach access, five pools (one heated) with large sunning decks, lakefront seating, 2 huge hot tubs, kiddie pool, multiple on-site restaurants, a putting green, and a fully equipped fitness center that overlooks the Gulf! Restaurants in the complex include: The Wharf Seafood Buffet, Juan Taco, The Bun Lab and In Cahoots, You'll also enjoy the nightly Fountain & Light Show & market shops along the 52,000 square feet of Lakefront Boardwalk including a Bowling and Billiards venue. It's conveniently located across the street from Walmart, Waffle House and Pineapple Willy's. It's withing walking distance of Ripley's Believe it or Not, Wonder Works, Signal Hill Golf Course, Race City Go Karts and Pirate's Island Adventure Golf. Rental History from Vacasa is attached in the documents section. The sellers are selling two rental units: 936 and 714. They will give a discount if someone purchases both. Schedule your showing today!

  21. 2025-08-11
    listed $275,000 Active 1641-char remark
    Show marketing remark (1641 chars)

    This beautiful and spacious one bedroom unit at Laketown Wharf comes with bunk beds and two bathrooms. The living area and balcony overlook the lake and fountain which is peaceful. The main attractions to Laketown Wharf are the resort style amenities, onsite restaurants, a short walk across the street to the beach and convenient walkable shopping/attractions/dining. The units were built in 2007 making them some of the most modern on the beach. The unit can sleep and accommodate 6 people comfortably for seating/dining. The open floor plan and kitchen island allow for a great space for all to congregate together. Having two full bathrooms is a plus. The amenities onsite include convenient beach access, five pools (one heated) with large sunning decks, lakefront seating, 2 huge hot tubs, kiddie pool, multiple on-site restaurants, a putting green, and a fully equipped fitness center that overlooks the Gulf! Restaurants in the complex include: The Wharf Seafood Buffet, Juan Taco, The Bun Lab and In Cahoots, You'll also enjoy the nightly Fountain & Light Show & market shops along the 52,000 square feet of Lakefront Boardwalk including a Bowling and Billiards venue. It's conveniently located across the street from Walmart, Waffle House and Pineapple Willy's. It's withing walking distance of Ripley's Believe it or Not, Wonder Works, Signal Hill Golf Course, Race City Go Karts and Pirate's Island Adventure Golf. Rental History from Vacasa is attached in the documents section. The sellers are selling two rental units: 936 and 714. They will give a discount if someone purchases both. Schedule your showing today!

  22. 2024-06-25
    historical
  23. 2024-02-20
    listed $309,400 Active
  24. 2023-09-06
    historical
  25. 2023-04-07
    status Active
  26. 2023-04-07
    price $360,000
  27. 2023-03-30
    historical
  28. 2022-11-29
    price $355,000
  29. 2022-10-22
    price $374,000
  30. 2022-08-10
    price $379,000
  31. 2022-06-21
    price $389,000
  32. 2022-03-31
    listed $389,900 Active
  33. 2021-03-29
    soldstatus $218,000
  34. 2021-03-29
    soldstatus $218,000
  35. 2021-03-06
    listed $219,900
  36. 2017-11-21
    soldstatus $153,700
  37. 2017-11-17
    soldstatus $153,626
  38. 2017-11-17
    soldstatus $153,626
  39. 2017-11-17
    soldstatus $153,626
  40. 2017-11-17
    soldstatus $153,626
  41. 2017-08-30
    listed $153,626
  42. 2017-08-30
    listed $153,626
  43. 2017-08-01
    listed $153,626
  44. 2017-08-01
    listed $153,626
  45. 2015-02-06
    soldstatus $57,690,000

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

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$3,027 · $252/mo
Projected year-2 tax
$3,027 · $252/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$22,430
− Mortgage interest
−$14,564
− Property taxes
−$3,027
− Insurance
−$2,098
− Repairs & maintenance
−$1,794
− Management
−$1,794
− HOA
−$9,804
− Depreciation
−$7,564
Taxable loss
−$18,215
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,372
After-tax cash flow
$-9,199/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.

Schools (NCES district)

District
Bay
NCES district ID
1200090
Math proficiency
51% ▼ -8.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$47,740
Composite
43.41/100
National rank
#3014
State rank
#29 of 73 in FL

Livability — Panama City Beach

Score
78/100
State rank
#172
US rank
#2624

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Panama City Beach, FL
County
Bay County · 163,593 people
City population
50,689
Metro
Panama City, FL
Population (ZIP)
18,832
Household income
$80,822
Rent vs Own
37.0% rent · 63.0% own
Severe rent burden
817.0

Population outlook (Bay County) Hauer SSP2

Today (2025)
206,264 people
By 2030
217,740 · +5.6%
By 2040
238,738 · +15.7%
By 2050
255,545 · +23.9%
By 2075
288,295 · +39.8%
By 2100
288,638 · +39.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 7% Two or more races 6% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Romanian 4% Lithuanian 4% Italian 2%
Foreign-born
11% · Canada, South Korea
Languages at home
88% English-only · Spanish 5% Russian/Polish/Slavic 4% Tagalog/Filipino 1%

Political lean MEDSL · Bay

2024 margin
Solid R (+47.4) · D 25.8% · R 73.1% · Other 1.1%
2008→2024 swing
-6.6pp toward R · 2008: -40.7pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+43.5 2016: R+46.3 2012: R+43.6 2008: R+40.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -202.52%
Current HPI
246.9126
Rent YoY
▲ 2.55%
Metro
Panama City, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-99.5% since first listed
27 events — show timeline
  • 2026-05-07 Price Changed $260,000 CPARMLS
  • 2026-02-05 Price Changed $265,000 CPARMLS
  • 2025-08-11 Listed $275,000 CPARMLS
  • 2024-06-25 Listing Removed CPARMLS
  • 2024-02-20 Listed $309,400 CPARMLS
  • 2023-09-06 Listing Removed CPARMLS
  • 2023-04-07 Relisted CPARMLS
  • 2023-04-07 Price Changed $360,000 CPARMLS
  • 2023-03-30 Listing Removed CPARMLS
  • 2022-11-29 Price Changed $355,000 CPARMLS
  • 2022-10-22 Price Changed $374,000 CPARMLS
  • 2022-08-10 Price Changed $379,000 CPARMLS
  • 2022-06-21 Price Changed $389,000 CPARMLS
  • 2022-03-31 Listed $389,900 CPARMLS
  • 2021-03-29 Sold (Public Records) $218,000 Public Records
  • 2021-03-29 Sold (MLS) $218,000 CPARMLS
  • 2021-03-06 Listed $219,900 CPARMLS
  • 2017-11-21 Sold (Public Records) $153,700 Public Records
  • 2017-11-17 Sold (MLS) $153,626 NAMLS
  • 2017-11-17 Sold (MLS) $153,626 ECAR
  • 2017-11-17 Sold (MLS) $153,626 SAMLS
  • 2017-11-17 Sold (MLS) $153,626 CPARMLS
  • 2017-08-30 Listed $153,626 SAMLS
  • 2017-08-30 Listed $153,626 CPARMLS
  • 2017-08-01 Listed $153,626 NAMLS
  • 2017-08-01 Listed $153,626 ECAR
  • 2015-02-06 Sold (Public Records) $57,690,000 Public Records

Property tax history

+10.4%/yr

Latest (2025): $3,027 · -10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…