CashFlowRE
Sign in Sign up
1905 N Ben Wilson St #10
B Composite 72.25
Why this score? — see what drove the B 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).

  • Cash flow +27.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.8/10.0
  • 1% rule +7.6/10.0
  • Condition / age +4.0/5.0
  • Livability +3.6/5.0
  • Rent growth +2.3/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$98,000

1905 N Ben Wilson St #10 · Victoria, TX 77901
3 bd · 1.5 ba · 1,200 sqft · Townhouse public records · 141 Days on market
Built 1979 Good condition 3,310 sqft lot $82/sqft · 28% below area Est $136k · 28% under

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

Listing remarks

This updated corner townhome offers 2 spacious bedrooms, 1.5 baths, and features vinyl flooring throughout, complemented by modernized fixtures. It provides the low-maintenance lifestyle that is highly sought after. Ideal for first-time home buyers, college students, or investors seeking a turnkey property, this residence meets all expectations close to college and shopping. With its fresh updates and functional layout, the home exudes a clean, modern ambiance, ready for its next owner. No lawn maintenance allows for more leisure time and less outdoor upkeep. Properties of this affordability are in high demand and tend to sell quickly.

Key facts

  • Built 1979
  • Listed 140 days

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 3-bed/1.5-bath townhouse listed at $98k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $298 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $86k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.4% in Victoria — 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 71/100 on livability (#309 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, amenities F, commute F.
  • Victoria ISD (urban): math 24% / reading 33% proficiency, ranked #645 of 826 in TX (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: O'Connor El (math 18% / reading 24%, grade F, #3,492 of 4,322 statewide, top 81%, 396 students, 88% FRL); Stroman Middle (math 12% / reading 22%, grade F, #1,520 of 1,662 statewide, top 92%, 265 students, 74% FRL); Victoria East H S (math 23% / reading 38%, grade F, #1,085 of 1,632 statewide, top 67%, 1,845 students, 65% FRL) — zoned schools average 76% FRL vs 58% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.8%/yr); 333 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 43 units permitted in Victoria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $678 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Victoria County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 141 days — a 12% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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

  • Climate carrying-cost: 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 $86,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 141 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is D 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?
  7. 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.
  8. 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.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.26%
Cap rate
9.94%
Cash-on-cash
13.02%
DSCR
1.58
GRM
6.6

CMA / ARV

ARV (median comp)
$135,636
List price
$98,000
Delta
-27.75%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
702 E Colorado St 1.39mi 2/2.0 (-1) 1,224 (+2%) 1mo $147,000 $120 54
2301 E Walnut Ave 1.28mi 3/2.0 1,256 (+5%) 2mo $199,900 $159 54
1106 Harvey Ln 0.39mi 3/1.0 1,008 (-16%) 2mo $129,900 $129 53
2006 Meadowlane St 0.51mi 3/1.5 1,362 (+14%) 3mo $145,000 $106 52
2105 E Mistletoe Ave 1.50mi 3/1.0 1,296 (+8%) 1mo $194,900 $150 49
2006 Bon Aire Ave 1.06mi 3/2.0 1,289 (+7%) 3mo $212,000 $164 48
2104 E Colorado St 0.56mi 3/1.0 920 (-23%) 1mo $35,000 $38 46
2312 Tibiletti Dr 1.10mi 2/2.0 (-1) 1,280 (+7%) 3mo $130,000 $102 44
2405 Lone Tree Rd 0.54mi 2/1.0 (-1) 923 (-23%) 1mo $124,900 $135 42
1308 E Park Ave 1.16mi 3/1.0 1,352 (+13%) 2mo $171,000 $126 40
603 N Depot St 1.47mi 3/1.0 1,431 (+19%) 2mo $129,000 $90 36
1004 E Buena Vista Ave 1.48mi 2/2.0 (-1) 998 (-17%) 3mo $149,000 $149 31

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-0.5%
Equity multiple
0.98×
Total profit
$-505
Equity at exit
$14,612
10-year hold
IRR
5.7%
Equity multiple
1.37×
Total profit
$10,112
Equity at exit
$8,473

Cash invested: $27,440 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Active competition Active MLS

For sale now
2 active
Median asking
$142,250 ($106/sqft)
Median days on market
52 d
This list price
50% of active listings are priced below it
ARV vs active asking
+6.8% vs current asking $/sqft

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

ZIP-level market 77901

Rents YoY
-0.8%
Active inventory
333
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,231 high interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$120 /mo · $1,436/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$298

Break-even live

Break-even rent $854
Max offer price $98,000
Occupancy floor 71%

Sensitivity live

Price -10% $353 -5% $326 +0% $298 +5% $270 +10% $242
Rent -10% $201 -5% $249 +0% $298 +5% $346 +10% $395
Rate -1.0pp $347 -0.5pp $323 base $298 +0.5pp $272 +1.0pp $247

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
$24,500
Closing costs
$2,940
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3203 E Rio Grande St Apt B Victoria, TX 2.0 1.0 700 $800 $1.14 6d 1 0.27mi
2402 N Ben Wilson St Victoria, TX 1.0–2.0 1.0–2.0 932 $1,540 $1.65 2d 20 0.29mi
2903 Kipling St Victoria, TX 3.0 2.0 1120 $1,325 $1.18 6d 1 0.64mi
2003 Woodlawn St Victoria, TX 2.0 2.0 832 $1,200 $1.44 6d 1 0.66mi
1709 Navidad St Victoria, TX 4.0 1.0 1457 $1,595 $1.09 139d 1 0.70mi
1810 E Colorado St Victoria, TX 1.0–3.0 1.0–2.0 907 $1,300 $1.43 2d 12 0.70mi
1704 Avondale St Victoria, TX 2.0 1.0 832 $950 $1.14 6d 1 0.70mi
1603 E Brazos St Victoria, TX 1.0–2.0 1.0 796 $985 $1.24 2d 7 0.83mi
102 Palmwood Dr Victoria, TX 2.0 2.0 1100 $1,045 $0.95 139d 1 0.87mi
212 Sam Houston Dr Unit 209 Victoria, TX 2.0 1.0 974 $963 $0.99 139d 1 0.88mi
212 Sam Houston Dr Unit 220 Victoria, TX 2.0 1.0 974 $1,013 $1.04 139d 1 0.88mi
306 Sam Houston Dr Victoria, TX 1.0–2.0 1.0 735 $1,260 $1.71 2d 6 0.90mi
306 Sam Houston Dr Victoria, TX 1.0–2.0 1.0–2.0 770 $1,370 $1.78 139d 4 0.90mi
203 Palmwood Dr Unit B Victoria, TX 3.0 2.0 1110 $1,350 $1.22 139d 1 0.95mi
137 Sherwood Dr Apt D Victoria, TX 2.0 2.0 1043 $1,175 $1.13 6d 1 0.98mi
130 Sherwood Dr Unit B Victoria, TX 2.0 2.0 1043 $1,175 $1.13 6d 1 0.99mi
139 Sherwood Dr Victoria, TX 3.0 2.0 1200 $1,295 $1.08 6d 1 1.00mi
3207 E Airline Rd Victoria, TX 2.0 1.0–2.0 1017 $1,252 $1.23 2d 1 1.15mi
3207 E Airline Rd Victoria, TX 2.0–3.0 1.0–2.0 1133 $1,759 $1.55 6d 9 1.15mi
1002 Pine St Unit 7 Victoria, TX 2.0 1.0 950 $600 $0.63 6d 1 1.16mi
903 Linwood Dr Victoria, TX 2.0 1.0 866 $945 $1.09 6d 1 1.21mi
903 Linwood Dr Apt 406 Victoria, TX 2.0 1.0 866 $975 $1.13 139d 1 1.21mi
903 Linwood Dr Victoria, TX 1.0–2.0 1.0–2.0 825 $1,150 $1.39 2d 8 1.21mi
903 Linwood Dr Victoria, TX 2.0 2.0 950 $1,150 $1.21 139d 1 1.21mi
2303 N Louis St Unit 2303 Victoria, TX 3.0 1.0 850 $950 $1.12 139d 1 1.27mi
2303 N Louis St Unit 2307 Victoria, TX 2.0 1.0 820 $850 $1.04 139d 1 1.27mi
602 Sherwood Dr Unit C Victoria, TX 2.0 2.0 1225 $1,250 $1.02 139d 1 1.32mi
603 Sherwood Dr Unit A Victoria, TX 2.0 1.0 1045 $1,075 $1.03 6d 1 1.34mi
301 Westwood St Victoria, TX 2.0 1.0 987 $1,145 $1.16 139d 1 1.37mi
301 Westwood St Apt D Victoria, TX 2.0 1.5 987 $1,145 $1.16 139d 1 1.38mi
609 Sherwood Dr Unit DRAPT G Victoria, TX 2.0 1.5 987 $1,020 $1.03 6d 1 1.38mi
308 Westwood St Unit D Victoria, TX 2.0 1.5 1010 $1,175 $1.16 139d 1 1.41mi

Property features AI

Exterior

Utilities
Public water (not connected at lot)Public sewer (not connected at lot)
Home design
2-story propertyResale propertyRaised foundation
Construction
Brick and HardiPlank exteriorComposition/shingle roofBuilt year source: Assessor
Exterior features
City lotLess than quarter acreCity street frontageNo notable exterior features listed

Interior

Kitchen
DishwasherElectric rangeRange hood
Bedrooms
Upper-level primary (number of bedrooms not specified)
Flooring
Vinyl
Bathrooms
1 full bathroom1 half bathroom
Heating & cooling
Central heatingCentral air conditioning
Interior features
Ceiling fan(s)Upper-level primary bedroomEat-in kitchen
Laundry & utility
Stacked laundry

Listing history 50 events

  1. 2026-09-24
    days on market $98,000 Active 141 DOM
  2. 2026-09-24
    days on market $98,000 Active 140 DOM
  3. 2026-09-22
    days on market $98,000 Active 139 DOM
  4. 2026-09-21
    days on market $98,000 Active 138 DOM
  5. 2026-09-20
    days on market $98,000 Active 137 DOM
  6. 2026-09-18
    days on market $98,000 Active 135 DOM
  7. 2026-09-17
    days on market $98,000 Active 134 DOM
  8. 2026-09-16
    days on market $98,000 Active 133 DOM
  9. 2026-09-15
    days on market $98,000 Active 132 DOM
  10. 2026-09-14
    days on market $98,000 Active 131 DOM
  11. 2026-09-13
    days on market $98,000 Active 130 DOM
  12. 2026-09-12
    days on market $98,000 Active 129 DOM
  13. 2026-09-11
    days on market $98,000 Active 128 DOM
  14. 2026-09-05
    days on market $98,000 Active 122 DOM
  15. 2026-09-04
    days on market $98,000 Active 121 DOM
  16. 2026-09-03
    days on market $98,000 Active 120 DOM
  17. 2026-09-02
    days on market $98,000 Active 119 DOM
  18. 2026-08-30
    days on market $98,000 Active 116 DOM
  19. 2026-08-29
    days on market $98,000 Active 115 DOM
  20. 2026-08-28
    days on market $98,000 Active 114 DOM
  21. 2026-08-27
    days on market $98,000 Active 113 DOM
  22. 2026-08-25
    days on market $98,000 Active 111 DOM
  23. 2026-08-24
    days on market $98,000 Active 110 DOM
  24. 2026-08-23
    days on market $98,000 Active 109 DOM
  25. 2026-08-22
    days on market $98,000 Active 108 DOM
  26. 2026-08-21
    days on market $98,000 Active 107 DOM
  27. 2026-08-20
    days on market $98,000 Active 106 DOM
  28. 2026-08-19
    days on market $98,000 Active 105 DOM
  29. 2026-08-18
    days on market $98,000 Active 104 DOM
  30. 2026-08-17
    days on market $98,000 Active 103 DOM
  31. 2026-08-16
    days on market $98,000 Active 102 DOM
  32. 2026-08-15
    days on market $98,000 Active 101 DOM
  33. 2026-08-15
    days on market $98,000 Active 100 DOM
  34. 2026-08-13
    days on market $98,000 Active 99 DOM
  35. 2026-08-12
    days on market $98,000 Active 98 DOM
  36. 2026-08-11
    days on market $98,000 Active 97 DOM
  37. 2026-08-10
    days on market $98,000 Active 96 DOM
  38. 2026-08-09
    days on market $98,000 Active 95 DOM
  39. 2026-08-08
    days on market $98,000 Active 94 DOM
  40. 2026-08-07
    days on market $98,000 Active 93 DOM
  41. 2026-08-06
    days on market $98,000 Active 92 DOM
  42. 2026-08-05
    days on market $98,000 Active 91 DOM
  43. 2026-08-04
    days on market $98,000 Active 90 DOM
  44. 2026-08-03
    days on market $98,000 Active 89 DOM
  45. 2026-07-31
    days on market $98,000 Active 86 DOM
  46. 2026-07-29
    days on market $98,000 Active 84 DOM
  47. 2026-07-27
    days on market $98,000 Active 82 DOM
  48. 2026-07-25
    days on market $98,000 Active 80 DOM
  49. 2026-07-23
    days on market $98,000 Active 78 DOM
  50. 2026-07-22
    days on market $98,000 Active 77 DOM

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

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$1,436 · $120/mo
Projected year-2 tax
$1,793 · $149/mo
Expected delta
+$357/yr (+$30/mo · 24.9%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 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
$14,768
− Mortgage interest
−$5,490
− Property taxes
−$1,436
− Insurance
−$490
− Repairs & maintenance
−$1,181
− Management
−$1,181
− Depreciation
−$2,851
Taxable income
$2,138
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$513
After-tax cash flow
$3,060/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 · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $6,000–$18,000 screening

This updated townhouse offers a good condition with modern amenities and a fresh exterior. It's ready for its next owner and can be further enhanced with minor updates.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Resale Replace old appliances — Modernizes kitchen and appeals to buyers
  • Both Install smart home devices — Improves 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.

F Composite school gradezoned avg 23/100

Zoned Schools

Elementary O'connor El F TX #3,492/4,322 Nat'l #33,016/41,679 Middle Stroman Middle F TX #1,520/1,662 Nat'l #12,279/14,009 High Victoria East H S F TX #1,085/1,632 Nat'l #10,882/17,239

Schools (NCES district)

District
Victoria ISD
NCES district ID
4844150
Math proficiency
24% ▼ -12.00%
Reading proficiency
33% ▼ -2.00%
Median HH income
$50,534
Composite
24.98/100
National rank
#7562
State rank
#645 of 826 in TX
B Composite livability gradescore 71/100

Livability — Victoria

Score
71/100
State rank
#309
US rank
#6960

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Victoria, TX
County
Victoria County · 106,119 people
City population
69,915
Metro
Victoria, TX
Population (ZIP)
39,854
Household income
$57,923
Rent vs Own
46.5% rent · 53.5% own
Severe rent burden
12% of renters

Population outlook (Victoria County) Hauer SSP2

Today (2025)
106,119 people
By 2030
113,161 · +6.6%
By 2040
127,402 · +20.1%
By 2050
141,953 · +33.8%
By 2075
179,410 · +69.1%
By 2100
200,127 · +88.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (66%)
Race & ethnicity
Hispanic / Latino 66% Two or more races 30% White 24% Black 7% Asian 2%
Hispanic origin (detail)
Mexican 60%
Common ancestry
Serbian 2% Lithuanian 1% Italian 1%
Foreign-born
10% · Canada, China
Languages at home
64% English-only · Spanish 35% Chinese 1%

Political lean MEDSL · Victoria

2024 margin
Solid R (+42.6) · D 28.4% · R 71.0%
2008→2024 swing
-9.0pp toward R · 2008: -33.6pp · 2024: -42.6pp
All cycles
2024: R+42.6 2020: R+38.0 2016: R+40.0 2012: R+37.8 2008: R+33.6

Not yet ingested

Civics

Price history

+55.6% since first listed
21 events — show timeline
  • 2026-05-06 Listed $98,000 CTXMLS
  • 2024-01-28 Listing Removed CTXMLS
  • 2024-01-05 Listed $108,000 CTXMLS
  • 2023-06-29 Sold (Public Records) Public Records
  • 2023-05-25 Pending CTXMLS
  • 2023-05-16 Price Changed $77,500 CTXMLS
  • 2023-04-17 Price Changed $80,000 CTXMLS
  • 2023-01-18 Listed $89,500 CTXMLS
  • 2022-02-18 Price Changed $800 RENT.
  • 2021-02-24 Sold (Public Records) Public Records
  • 2021-02-12 Sold (Public Records) Public Records
  • 2021-02-02 Pending CTXMLS
  • 2021-02-01 Listed $76,500 CTXMLS
  • 2020-07-24 Sold (Public Records) Public Records
  • 2020-03-18 Sold (Public Records) Public Records
  • 2020-03-09 Pending CTXMLS
  • 2020-02-12 Price Changed $54,900 CTXMLS
  • 2020-01-28 Price Changed $59,900 CTXMLS
  • 2019-12-09 Listed $63,000 CTXMLS
  • 2019-09-04 Sold (Public Records) Public Records
  • 2015-09-08 Sold (Public Records) Public Records

Property tax history

+0.2%/yr

Latest (2025): $1,436 · -33.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…