CashFlowRE
Sign in Sign up
4 Seville Ter #4
C- Composite 54.3
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
  • 1% rule +8.6/10.0
  • Cash flow +8.0/30.0
  • Appreciation +5.3/10.0
  • Schools +4.8/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +2.6/5.0
  • DSCR +2.0/10.0

$149,000

4 Seville Ter #4 · Delray Beach, FL 33446
2 bd · 2.0 ba · 988 sqft · SingleFamily · 175 Days on market
Built 1973 Good condition $151/sqft · 41% below area Est $250k · 41% under $730/mo HOA · 36% of rent ↓ 6% since listing

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

Listing remarks

Stunning fully remodeled 2BR/2BA Corner Villa in Kings Point! Modern tile throughout and a bright open layout. Designer kitchen featuring a show-stopping quartz island, stainless steel appliances (3 years old), white shaker and blue cabinets, and a quartz backsplash. Spacious primary suite with private bath. Both bathrooms are show-stopping, fully renovated with sleek modern vanities and designer finishes. A/C 5 years old, ducts cleaned and sanitized, modern washer/dryer, plus fiber-optic high-speed cable. Sold furnished — true turnkey! Thoughtfully upgraded from top to bottom--nothing left to do but move in!

Key facts

  • 2 parking spots
  • Community pool
  • Built 1973

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 single-family listed at $149k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $127k (14.9% below list).
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $127k (14.9% below list) — sets the bar for cash-flow.
  • Cap rate 5.1% vs local median 4.1% in Delray Beach — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 77/100 on livability (#202 in FL, #3,160 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, commute A-; Watch: cost of living C-, crime D-, amenities F.
  • Palm Beach (suburban): math 46% / reading 53% proficiency, ranked #34 of 73 in FL (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Orchard View Elementary School (math 48% / reading 47%, grade D, #1,182 of 2,144 statewide, top 55%, 596 students, 76% FRL); Carver Middle School (math 22% / reading 34%, grade F, #486 of 571 statewide, top 86%, 732 students, 73% FRL); Spanish River Community High School (math 64% / reading 74%, grade B, #63 of 667 statewide, top 10%, 2,578 students, 25% FRL).
  • Market conditions: Rents flat; 810 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 77d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 85% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $1k appreciation (0.7% local appreciation)).
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 175 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 36% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,761 (14.9% 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 175 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Built in 1973 — 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. 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. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.36%
Cap rate
5.06%
Cash-on-cash
-4.42%
DSCR
0.80
GRM
6.1

CMA / ARV

ARV (median comp)
$250,472
List price
$149,000
Delta
-40.51%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
49 Seville C 0.00mi 2/2.0 880 (-11%) 2mo $53,000 $60 80
14745 Wildflower Ln 0.24mi 2/2.0 1,073 (+9%) 6mo $245,000 $228 70
14820 Wildflower Ln 0.30mi 2/2.0 1,073 (+9%) 11mo $300,000 $280 62
14928 Wildflower Ln 0.22mi 2/2.0 1,073 (+9%) 16mo $270,000 $252 62
9 Valencia Trl 0.50mi 2/2.0 883 (-11%) 2mo $88,000 $100 57
14712 Bonaire Blvd 0.64mi 2/2.0 1,100 (+11%) 2mo $296,000 $269 50

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

Projected returns pro-forma

0.69% appreciation · 0.51% rent growth · sell at horizon

5-year hold
IRR
-6.8%
Equity multiple
0.67×
Total profit
$-13,762
Equity at exit
$48,452
10-year hold
IRR
-3.7%
Equity multiple
0.60×
Total profit
$-16,818
Equity at exit
$62,562

Cash invested: $41,720 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
16 active · 12 under contract
Months of supply
19.2 mo (5%/mo absorbed)
Median asking
$139,950 ($159/sqft)
Median days on market
66 d
This list price
62% of active listings are priced below it
ARV vs active asking
+59.4% above current asking $/sqft

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

ZIP-level market 33446

Home prices YoY
0.3%
Rents YoY
0.5%
Active inventory
810
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,033 high interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
HOA
$730
Vacancy / Maint / Mgmt
$427
Net cashflow
$-154

Break-even live

Break-even rent $2,227
Max offer price $126,761
Occupancy floor

Sensitivity live

Price -10% $-51 -5% $-102 +0% $-154 +5% $-205 +10% $-257
Rent -10% $-314 -5% $-234 +0% $-154 +5% $-73 +10% $7
Rate -1.0pp $-79 -0.5pp $-116 base $-154 +0.5pp $-192 +1.0pp $-232

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
$37,250
Closing costs
$4,470
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
189 Seville Ter Unit 189 Delray Beach, FL 2.0 2.0 880 $1,800 $2.05 55d 1 0.01mi
143 Seville E Delray Beach, FL 1.0 1.5 720 $1,700 $2.36 62d 1 0.04mi
6 Brittany a Delray Beach, FL 1.0 1.5 726 $1,400 $1.93 84d 1 0.21mi
11 Brittany a Delray Beach, FL 1.0 1.5 725 $1,500 $2.07 84d 1 0.21mi
3 Abbey Ln #102 Delray Beach, FL 2.0 2.0 925 $2,500 $2.70 120d 1 0.23mi
6 Abbey Ln #207 Delray Beach, FL 2.0 2.0 925 $1,950 $2.11 10d 1 0.24mi
14735 Wildflower Ln Delray Beach, FL 2.0 2.0 1073 $2,350 $2.19 83d 1 0.24mi
43 Waterford B Delray Beach, FL 1.0 1.0 726 $1,450 $2.00 45d 1 0.24mi
189 Waterford H Delray Beach, FL 2.0 2.0 880 $3,000 $3.41 65d 1 0.24mi
43 Waterford B Delray Beach, FL 1.0 1.5 720 $1,400 $1.94 120d 1 0.24mi
92 Seville Dr Delray Beach, FL 2.0 2.0 880 $1,895 $2.15 75d 1 0.24mi
10 Willowbrook Ln #105 Delray Beach, FL 2.0 2.0 1005 $2,100 $2.09 106d 1 0.25mi
14858 Wildflower Ln Delray Beach, FL 2.0 2.0 1073 $1,850 $1.72 11d 1 0.25mi
10 Willowbrook Ln Delray Beach, FL 2.0 2.0 1005 $2,100 $2.09 83d 1 0.25mi
10 Willowbrook Ln Delray Beach, FL 2.0 2.0 1005 $2,100 $2.09 42d 1 0.25mi
92 Seville Blvd Delray Beach, FL 2.0 2.0 880 $1,895 $2.15 120d 1 0.25mi
28 Seville B Delray Beach, FL 2.0 2.0 883 $1,695 $1.92 46d 1 0.25mi
209 Waterford I Delray Beach, FL 2.0 2.0 880 $1,600 $1.82 54d 1 0.26mi
209 Waterford I Delray Beach, FL 2.0 2.0 880 $1,750 $1.99 76d 1 0.26mi
213 Waterford I Delray Beach, FL 2.0 2.0 880 $1,600 $1.82 120d 1 0.27mi
14832 Wildflower Ln Delray Beach, FL 2.0 2.0 1073 $2,500 $2.33 113d 1 0.27mi
76 Waterford D Unit D Delray Beach, FL 2.0 2.0 883 $1,900 $2.15 11d 1 0.31mi
126 Seville E Delray Beach, FL 1.0 1.5 720 $1,450 $2.01 114d 1 0.32mi
19 Abbey Ln Delray Beach, FL 2.0 2.0 925 $1,750 $1.89 39d 1 0.32mi
19 Abbey Ln #206 Delray Beach, FL 2.0 2.0 925 $1,750 $1.89 120d 1 0.32mi
119 Waterford D Unit D Delray Beach, FL 1.0 1.5 720 $1,490 $2.07 19d 1 0.32mi
102 Waterford D Unit 102 Delray Beach, FL 1.0 1.5 720 $1,750 $2.43 82d 1 0.33mi
154 Seville G Delray Beach, FL 1.0 1.0 720 $1,490 $2.07 110d 1 0.33mi
117 Waterford D Unit D Delray Beach, FL 2.0 2.0 883 $1,800 $2.04 38d 1 0.34mi
148 Waterford D Unit 148 Delray Beach, FL 2.0 2.0 883 $1,750 $1.98 73d 1 0.34mi
14 Willowbrook Ln #101 Delray Beach, FL 2.0 2.0 1005 $1,700 $1.69 101d 1 0.34mi
32 Abbey Ln #207 Delray Beach, FL 2.0 2.0 925 $2,500 $2.70 120d 1 0.34mi
15 Willowbrook Ln #204 Delray Beach, FL 2.0 2.0 1005 $2,800 $2.79 11d 1 0.35mi
22 Abbey Ln #101 Delray Beach, FL 2.0 2.0 925 $2,100 $2.27 11d 1 0.35mi
15 Willowbrook Ln Delray Beach, FL 2.0 2.0 1005 $2,999 $2.98 62d 1 0.35mi
20 Abbey Ln #102 Delray Beach, FL 2.0 2.0 925 $2,600 $2.81 120d 1 0.35mi
31 Abbey Ln #207 Delray Beach, FL 2.0 2.0 925 $1,300 $1.41 120d 1 0.36mi
163 Tuscany C Unit C Delray Beach, FL 1.0 1.5 720 $1,300 $1.81 110d 1 0.36mi
14849 Cumberland Dr #1040 Delray Beach, FL 1.0 2.0 912 $2,100 $2.30 54d 1 0.36mi
21 Abbey Ln Delray Beach, FL 2.0 2.0 925 $1,700 $1.84 51d 1 0.36mi

Property features AI

Finance

Other
Association fee includes cable TV, internet, structure maintenance, pest control, security, sewer, trash, common areas, hot water, roof repairs, recreation facility, pool service
Financial info
Not suitable for pets (pets not allowed)Is a senior community
HOA & community
Has associationMonthly HOA feeAssociation amenities: basketball court, billiard room, elevators, indoor pool, picnic area, pool, sauna, storage, tennis courts, bike storage, cafe/restaurant, internet included, library, lobby, pickleball courts, recreation facilities

Exterior

Parking
Assigned parkingGuest parking2 parking spaces total
Security
Community security
Utilities
Public waterPublic sewerCable availableElectricity availableSewer available
Home design
Single family residenceOne storyUpdated / remodeledFaces south
Construction
Built with CBS constructionConcrete roofOne-story building (seville A)
Exterior features
Covered patioPatio

Interior

Kitchen
DisposalDishwasherMicrowaveRefrigeratorFreezer
Bedrooms
2 bedrooms on the main level
Flooring
Tile flooring
Bathrooms
2 full bathrooms on the main level
Heating & cooling
Central heatingCentral airExhaust fan
Interior features
Kitchen islandWalk-in closetsSplit bedroom layoutCloset cabinetryFurnished
Laundry & utility
In-unit laundry

HOA detail $730/mo · $8,760/yr

Likely covers
cable

Listing history 50 events

  1. 2026-09-23
    days on market $149,000 Active 175 DOM
  2. 2026-09-22
    days on market $149,000 Active 174 DOM
  3. 2026-09-21
    days on market $149,000 Active 173 DOM
  4. 2026-09-20
    days on market $149,000 Active 172 DOM
  5. 2026-09-18
    days on market $149,000 Active 170 DOM
  6. 2026-09-17
    days on market $149,000 Active 169 DOM
  7. 2026-09-16
    pricedays on market $149,000 Active 168 DOM
  8. 2026-09-15
    days on market $164,900 Active 167 DOM
  9. 2026-09-13
    days on market $164,900 Active 165 DOM
  10. 2026-09-12
    days on market $164,900 Active 164 DOM
  11. 2026-09-11
    days on market $164,900 Active 163 DOM
  12. 2026-09-05
    days on market $164,900 Active 157 DOM
  13. 2026-09-04
    pricedays on market $164,900 Active 156 DOM
  14. 2026-09-03
    days on market $169,000 Active 155 DOM
  15. 2026-08-31
    days on market $169,000 Active 152 DOM
  16. 2026-08-29
    days on market $169,000 Active 150 DOM
  17. 2026-08-28
    days on market $169,000 Active 149 DOM
  18. 2026-08-27
    days on market $169,000 Active 148 DOM
  19. 2026-08-25
    days on market $169,000 Active 146 DOM
  20. 2026-08-24
    days on market $169,000 Active 145 DOM
  21. 2026-08-23
    days on market $169,000 Active 144 DOM
  22. 2026-08-22
    days on market $169,000 Active 143 DOM
  23. 2026-08-21
    days on market $169,000 Active 142 DOM
  24. 2026-08-20
    days on market $169,000 Active 141 DOM
  25. 2026-08-19
    days on market $169,000 Active 140 DOM
  26. 2026-08-18
    days on market $169,000 Active 139 DOM
  27. 2026-08-17
    days on market $169,000 Active 138 DOM
  28. 2026-08-16
    days on market $169,000 Active 137 DOM
  29. 2026-08-15
    days on market $169,000 Active 136 DOM
  30. 2026-08-14
    days on market $169,000 Active 135 DOM
  31. 2026-08-13
    days on market $169,000 Active 134 DOM
  32. 2026-08-12
    days on market $169,000 Active 133 DOM
  33. 2026-08-11
    days on market $169,000 Active 132 DOM
  34. 2026-08-10
    days on market $169,000 Active 131 DOM
  35. 2026-08-09
    days on market $169,000 Active 130 DOM
  36. 2026-08-08
    statusdays on market $169,000 Active 129 DOM
  37. 2026-08-06
    days on market $169,000 Active Under Contract 127 DOM
  38. 2026-08-05
    days on market $169,000 Active Under Contract 126 DOM
  39. 2026-08-03
    statusdays on market $169,000 Active Under Contract 124 DOM
  40. 2026-07-31
    days on market $169,000 Active 121 DOM
  41. 2026-07-24
    days on market $169,000 Active 114 DOM
  42. 2026-07-23
    days on market $169,000 Active 113 DOM
  43. 2026-07-22
    days on market $169,000 Active 112 DOM
  44. 2026-07-21
    days on market $169,000 Active 111 DOM
  45. 2026-07-20
    days on market $169,000 Active 110 DOM
  46. 2026-07-18
    days on market $169,000 Active 108 DOM
  47. 2026-07-18
    days on market $169,000 Active 107 DOM
  48. 2026-07-16
    days on market $169,000 Active 106 DOM
  49. 2026-07-15
    days on market $169,000 Active 105 DOM
  50. 2026-07-14
    days on market $169,000 Active 104 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
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$24,395
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$1,952
− Management
−$1,952
− HOA
−$8,760
− Depreciation
−$4,335
Taxable loss
−$3,929
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$943
After-tax cash flow
$-901/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

Good 80/100 Cosmetic rehab Est. rehab $4,940–$14,820 screening

This fully remodeled 2BR/2BA corner villa in Kings Point is in excellent condition with modern updates throughout. The property is move-in ready with no major repairs needed.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Painting exterior — Fresh paint can make a significant difference in curb appeal
  • Both Landscaping and irrigation system — Improves curb appeal and adds 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 48/100

Zoned Schools

Elementary Orchard View Elementary School D FL #1,182/2,144 Nat'l #14,382/41,679 Middle Carver Middle School F FL #486/571 Nat'l #9,545/14,009 High Spanish River Community High School B FL #63/667 Nat'l #2,354/17,239

Schools (NCES district)

District
Palm Beach
NCES district ID
1201500
Math proficiency
46% ▼ -16.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$53,943
Composite
42.72/100
National rank
#3160
State rank
#34 of 73 in FL
B Composite livability gradescore 77/100

Livability — Delray Beach

Score
77/100
State rank
#202
US rank
#3160

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Palm Beach County · 1,637,487 people
City population
123,167
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
28,431
Household income
$80,187
Rent vs Own
11.4% rent · 88.6% own
Severe rent burden
24% of renters

Population outlook (Palm Beach County) Hauer SSP2

Today (2025)
1,637,487 people
By 2030
1,743,255 · +6.5%
By 2040
1,948,712 · +19.0%
By 2050
2,132,979 · +30.3%
By 2075
2,530,027 · +54.5%
By 2100
2,706,979 · +65.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 13% Two or more races 9% Black 4%
Hispanic origin (detail)
Puerto Rican 3% Dominican 1%
Common ancestry
Romanian 9% Scotch-Irish 9% Italian 2%
Foreign-born
20% · Canada, Jamaica, Guatemala
Languages at home
80% English-only · Spanish 12% Other Indo-European 2% French/Haitian/Cajun 2%

Political lean MEDSL · Palm Beach

2024 margin
Toss-up / Even · D 50.0% · R 49.2%
2008→2024 swing
-22.1pp toward R · 2008: 22.9pp · 2024: 0.8pp
All cycles
2024: D+0.8 2020: D+12.8 2016: D+15.3 2012: D+17.0 2008: D+22.9

Not yet ingested

Civics

Price history

-5.5% since first listed
3 events — show timeline
  • 2026-05-07 Price Changed $188,000 Beaches MLS
  • 2026-05-07 Price Changed $189,000 Beaches MLS
  • 2026-04-01 Listed $199,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…