CashFlowRE
Sign in Sign up
20850 San Simeon Way Unit 506-5 🌊 Lakefront
F Composite 28.98
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 +7.5/15.0
  • 1% rule +4.8/10.0
  • Cash flow +4.0/30.0
  • Livability +3.9/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.6/5.0
  • Schools +2.5/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$270,000

20850 San Simeon Way Unit 506-5 · Ives Estates, FL 33179
2 bd · 2.0 ba · 1,586 sqft · Condo · 108 Days on market
Built 1981 Good condition $170/sqft · 65% below area $972/mo HOA · 37% of rent

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

Listing remarks

One-of-a-kind, nearly 1,600 sq ft water-view condo in a quiet gated community. Fully updated with a modern kitchen, renovated bathrooms, new vinyl flooring, and high-end appliances, including a washer/dryer tower. Enjoy stunning views of Downtown Miami and Sunny Isles from the oversized balcony and master bedroom. Features include a Nest thermostat and electronic lock. Community offers a beautiful pool and walking areas. Investor-friendly—can be rented right away. Call or text listing agent for showing instructions.

Key facts

  • High-end appliances
  • Renovated bathrooms
  • Oversized balcony

Tags

WATER-VIEW CONDOMODERN KITCHENRENOVATED BATHROOMSNEW VINYL FLOORINGHIGH-END APPLIANCESOVERSIZED BALCONY

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 condo listed at $270k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-753 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $161k (40.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $264k (2.3% below list).
  • Recommended offer: $161k (40.4% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 77/100 on livability (#191 in FL, #3,061 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living A-; Watch: employment C-, amenities F.
  • Miami-Dade (suburban): math 45% / reading 54% proficiency, ranked #40 of 73 in FL (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Norland Elementary School (math 24% / reading 34%, grade F, #1,932 of 2,144 statewide, top 91%, 562 students, 77% FRL); Andover Middle School (math 16% / reading 33%, grade F, #522 of 571 statewide, top 93%, 452 students, 71% FRL); Miami Norland Senior High School (math 16% / reading 29%, grade F, #539 of 667 statewide, top 81%, 1,580 students, 70% FRL).
  • Zoned-school proficiency averages 25% at this address vs 50% district-wide (-24 pts) — the specific schools serving this property underperform the Miami-Dade average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 810 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 86d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; 10,051 units permitted in Miami-Dade County in 2024 (7,758 in 5+ unit buildings).
  • At $2,639/mo this rent would consume 49% of the median local household income ($65k/yr) (locally 21% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Miami-Dade County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 20y ago; this cycle's ask is 10285% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: HOA is 37% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,981 (40.4% 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 108 days. Have you received any prior offers? Is the seller open to a 40% 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. 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?
  8. 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?
  9. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  10. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  11. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  12. 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.
  13. 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.
  14. 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
0.98%
Cap rate
2.94%
Cash-on-cash
-11.96%
DSCR
0.47
GRM
8.5

CMA / ARV

ARV (median comp)
$762,500
List price
$270,000
Delta
-64.59%
Verdict
UNDERPRICED
Comps
3 within 6.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.22% rent growth · sell at horizon

5-year hold
IRR
-43.6%
Equity multiple
-0.30×
Total profit
$-98,281
Equity at exit
$40,258
10-year hold
IRR
Equity multiple
-1.28×
Total profit
$-172,654
Equity at exit
$23,345

Cash invested: $75,600 (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.

Active competition Active MLS

For sale now
2 active · 2 under contract
Median asking
$222,500 ($170/sqft)
Median days on market
297 d
This list price
100% of active listings are priced below it
ARV vs active asking
+183.6% above current asking $/sqft

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

ZIP-level market 33179

Rents YoY
0.2%
Active inventory
810
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,639 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax est. 1.5%
$338 /mo · $4,050/yr
Insurance
$112
HOA
$972
Vacancy / Maint / Mgmt
$554
Net cashflow
$-753

Break-even live

Break-even rent $3,592
Max offer price $160,981
Occupancy floor

Sensitivity live

Price -10% $-567 -5% $-660 +0% $-753 +5% $-847 +10% $-940
Rent -10% $-962 -5% $-858 +0% $-753 +5% $-649 +10% $-545
Rate -1.0pp $-617 -0.5pp $-685 base $-753 +0.5pp $-823 +1.0pp $-895

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
$67,500
Closing costs
$8,100
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
3926 SW 52nd Ave Unit 5E Pembroke Park, FL 3.0 2.5 1335 $2,490 $1.87 38d 1 0.58mi
3926 SW 52nd Ave Unit E5 Hollywood, FL 3.0 2.5 1335 $2,450 $1.84 88d 1 0.58mi
3926 SW 52nd Ave Unit E5 Hollywood, FL 3.0 2.5 1335 $2,500 $1.87 120d 1 0.58mi
3840 SW 52nd Ave Pembroke Park, FL 3.0 2.5 1264 $2,650 $2.10 83d 1 0.62mi
3840 SW 52nd Ave Unit 3840 Hollywood, FL 3.0 2.5 1264 $2,590 $2.05 62d 1 0.62mi
3840 SW 52nd Ave Unit 3840 Hollywood, FL 3.0 2.5 1264 $2,650 $2.10 76d 1 0.62mi
5641 SW 39th St West Park, FL 1.0 1.0 1452 $1,250 $0.86 59d 1 0.67mi
3770 SW 50th Ave West Park, FL 3.0 2.5 1331 $3,400 $2.55 55d 1 0.73mi
5085 SW 37th St Unit 5085 West Park, FL 3.0 2.5 1276 $3,200 $2.51 110d 1 0.73mi
5085 SW 37th St West Park, FL 3.0 2.5 1276 $3,200 $2.51 101d 1 0.73mi
5400 SW 36th St Unit 1 West Park, FL 1.0 1.0 1314 $1,600 $1.22 55d 1 0.77mi
124 Harvard Rd West Park, FL 1.0 1.0 1551 $1,400 $0.90 110d 1 0.78mi
4411 SW 40th St West Park, FL 3.0 2.0 1176 $3,000 $2.55 4d 1 0.78mi
3708 SW 58th Ave West Park, FL 3.0 2.0 1800 $2,800 $1.56 120d 1 0.79mi
4410 SW 39th St Unit 4410 West Park, FL 2.0 1.0 1135 $2,000 $1.76 85d 1 0.81mi
6130 SW 36th Ct #8 West Park, FL 3.0 2.5 1528 $2,995 $1.96 117d 1 0.81mi
3921 SW 59th Ave West Park, FL 3.0 1.0 1104 $2,800 $2.54 38d 1 0.83mi
112 Ronald Rd West Park, FL 3.0 2.0 2004 $2,700 $1.35 29d 1 0.96mi
6035 SW 39th St Unit 1 Miramar, FL 2.0 1.0 1719 $2,200 $1.28 26d 1 0.96mi
4400 SW 36th St West Park, FL 3.0 2.0 1507 $3,300 $2.19 7d 1 0.97mi
4220 SW 36th St West Park, FL 3.0 2.0 1300 $3,000 $2.31 47d 1 0.97mi
6121 SW 40th Ct Unit A Miramar, FL 2.0 2.0 1759 $2,500 $1.42 117d 1 0.98mi
6121 SW 40th Ct Unit A Miramar, FL 2.0 2.0 1759 $2,300 $1.31 89d 1 0.98mi
6125 SW 40th Ct Unit 4 Miramar, FL 1.0 1.0 1898 $2,100 $1.11 0d 1 0.99mi
6125 SW 40th Ct Unit 4 Miramar, FL 1.0 1.0 1898 $2,100 $1.11 120d 1 0.99mi
43 Newton Rd West Park, FL 3.0 1.0 1050 $3,100 $2.95 19d 1 1.01mi
3661 SW 60th Ter Unit E Miramar, FL 2.0 1.0 1620 $1,900 $1.17 120d 1 1.02mi
6140 SW 39th St Unit 6142 Miramar, FL 3.0 2.0 1360 $3,500 $2.57 86d 1 1.04mi
6140 SW 39th St Miramar, FL 3.0 2.0 1500 $3,400 $2.27 19d 1 1.04mi
4100 SW 36th St West Park, FL 3.0 1.0 1278 $2,800 $2.19 36d 1 1.04mi
6124 SW 38th St Unit 6124 Miramar, FL 2.0 1.5 1819 $2,500 $1.37 0d 1 1.05mi
3610 SW 39th Ave West Park, FL 3.0 2.0 1157 $3,600 $3.11 112d 1 1.11mi
3610 SW 39th Ave Unit 3610 West Park, FL 3.0 2.0 1157 $3,600 $3.11 103d 1 1.11mi
6146 SW 36th Ct Unit 6146 Miramar, FL 3.0 2.5 1504 $3,100 $2.06 120d 1 1.14mi
4331 SW 31st Dr West Park, FL 3.0 1.0 1130 $3,350 $2.96 120d 1 1.14mi
4628 SW 32nd Dr West Park, FL 3.0 1.0 1082 $2,800 $2.59 120d 1 1.14mi
6163 SW 36th Ct Unit Na Miramar, FL 3.0 2.5 1504 $3,200 $2.13 19d 1 1.17mi
6034 SW 35th St Unit 1-2 Miramar, FL 2.0 2.0 1175 $2,500 $2.13 4d 1 1.17mi
6036 SW 35th St Unit B Miramar, FL 2.0 2.5 1251 $2,350 $1.88 120d 1 1.18mi
3830 SW 31st Dr West Park, FL 3.0 1.0 1419 $2,900 $2.04 120d 1 1.18mi

Property features AI

Finance

Financial info
Pets allowed with restrictions or conditions
HOA & community
Monthly association feeAssociation fee includes common areas, insurance, sewer, security, trash, and waterAssociation pool

Exterior

Parking
One space
Security
Complex fencedKey card entry
Utilities
Association sewer and water included (per HOA)Trash service included (per HOA)Common area insurance included (per HOA)
Home design
6-story buildingEntry on 5th floorHas attached property
Construction
Block constructionEffective year built
Exterior features
Fruit treesLakefront view

Interior

Kitchen
DishwasherMicrowaveRefrigerator
Flooring
Ceramic tileTileVinyl
Bathrooms
2 full bathrooms
Heating & cooling
Central heatingCentral air conditioning
Interior features
Eat-in kitchenLiving/dining roomWalk-in closet(s)Unfurnished
Laundry & utility
WasherDryer

HOA detail $972/mo · $11,664/yr condo

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

Listing history 46 events

  1. 2026-07-09
    days on market $270,000 Active 108 DOM
  2. 2026-07-07
    days on market $270,000 Active 106 DOM
  3. 2026-07-06
    days on market $270,000 Active 105 DOM
  4. 2026-07-06
    days on market $270,000 Active 104 DOM
  5. 2026-07-05
    days on market $270,000 Active 103 DOM
  6. 2026-07-04
    days on market $270,000 Active 102 DOM
  7. 2026-07-02
    days on market $270,000 Active 101 DOM
  8. 2026-07-01
    days on market $270,000 Active 100 DOM
  9. 2026-06-30
    days on market $270,000 Active 99 DOM
  10. 2026-06-29
    days on market $270,000 Active 98 DOM
  11. 2026-06-28
    days on market $270,000 Active 97 DOM
  12. 2026-06-27
    days on market $270,000 Active 96 DOM
  13. 2026-06-26
    days on market $270,000 Active 95 DOM
  14. 2026-06-24
    days on market $270,000 Active 93 DOM
  15. 2026-06-22
    days on market $270,000 Active 91 DOM
  16. 2026-06-21
    days on market $270,000 Active 90 DOM
  17. 2026-06-18
    days on market $270,000 Active 87 DOM
  18. 2026-06-17
    days on market $270,000 Active 86 DOM
  19. 2026-06-16
    days on market $270,000 Active 85 DOM
  20. 2026-06-15
    days on market $270,000 Active 84 DOM
  21. 2026-06-13
    pricedays on market $270,000 Active 82 DOM
  22. 2026-06-09
    days on market $280,000 Active 78 DOM
  23. 2026-06-08
    days on market $280,000 Active 77 DOM
  24. 2026-06-07
    days on market $280,000 Active 76 DOM
  25. 2026-06-04
    days on market $280,000 Active 73 DOM
  26. 2026-06-03
    days on market $280,000 Active 72 DOM
  27. 2026-06-02
    days on market $280,000 Active 71 DOM
  28. 2026-06-01
    days on market $280,000 Active 70 DOM
  29. 2026-05-31
    days on market $280,000 Active 69 DOM
  30. 2026-05-20
    price $2,400
  31. 2026-05-19
    price $280,000
  32. 2026-04-16
    price $2,500
  33. 2026-04-16
    price $285,000
  34. 2026-04-05
    listed $2,600
  35. 2026-03-23
    listed $295,000 Active
  36. 2025-04-20
    historical $2,700
  37. 2024-12-30
    historical
  38. 2024-12-24
    listed $2,700
  39. 2024-12-23
    historical $2,700
  40. 2024-12-22
    listed $2,700
  41. 2024-12-21
    listed $320,000 Active
  42. 2013-10-01
    historical
  43. 2013-08-21
    status Pending
  44. 2013-08-20
    listed $100,000 Active
  45. 2006-08-15
    soldstatus $249,900
  46. 2006-01-16
    listed $249,900

ⓘ 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 3/10 Moderate FEMA zone X (unshaded) · 7% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥105°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$31,663
− Mortgage interest
−$15,124
− Property taxes
−$4,050
− Insurance
−$1,350
− Repairs & maintenance
−$2,533
− Management
−$2,533
− HOA
−$11,664
− Depreciation
−$7,855
Taxable loss
−$13,446
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,227
After-tax cash flow
$-5,814/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 · 6 photos

Good 75/100 Cosmetic rehab Est. rehab $7,930–$23,790 screening

This nearly 1,600 sq ft water-view condo is in good condition with modern updates and a quiet gated community. It's investor-friendly and can be rented right away.

Value-add opportunities

  • Both Painting the interior walls — Fresh paint can enhance the overall appearance and value of the home.
  • Both Landscaping improvements — Enhanced curb appeal can attract more buyers and renters.
  • Both Upgrading the ceiling fans — Modern ceiling fans can improve air circulation and add to the home's aesthetic appeal.

ⓘ 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 Norland Elementary School F FL #1,932/2,144 Nat'l #27,846/41,679 Middle Andover Middle School F FL #522/571 Nat'l #10,474/14,009 High Miami Norland Senior High School F FL #539/667 Nat'l #13,583/17,239

Schools (NCES district)

District
Miami-Dade
NCES district ID
1200390
Math proficiency
45% ▼ -16.00%
Reading proficiency
54% ▼ -5.00%
Median HH income
$43,928
Composite
41.76/100
National rank
#3397
State rank
#40 of 73 in FL
B Composite livability gradescore 77/100

Livability — Ives Estates

Score
77/100
State rank
#191
US rank
#3061

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ives Estates, FL
County
Miami-Dade County · 3,126,439 people
City population
827,308
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
51,591
Household income
$65,211
Rent vs Own
43.3% rent · 56.7% own
Severe rent burden
21% of renters

Population outlook (Miami-Dade County) Hauer SSP2

Today (2025)
3,126,439 people
By 2030
3,325,765 · +6.4%
By 2040
3,697,561 · +18.3%
By 2050
4,012,134 · +28.3%
By 2075
4,605,612 · +47.3%
By 2100
4,866,598 · +55.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Black 39% Hispanic / Latino 38% Two or more races 23% White 19% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 6% Dominican 3% Salvadoran 3%
Common ancestry
Hispanic 13% Scotch-Irish 2% Romanian 2%
Foreign-born
48% · Canada, Jamaica, Dominican Republic
Languages at home
42% English-only · Spanish 37% French/Haitian/Cajun 13% Other Indo-European 2%

Political lean MEDSL · Miami-Dade

2024 margin
R (+11.4) · D 43.9% · R 55.4%
2008→2024 swing
-27.6pp toward R · 2008: 16.1pp · 2024: -11.4pp
All cycles
2024: R+11.4 2020: D+7.3 2016: D+29.6 2012: D+23.7 2008: D+16.1

Not yet ingested

Civics

Price history

-99.0% since first listed
17 events — show timeline
  • 2026-05-20 Price Changed $2,400 MARMLS
  • 2026-05-19 Price Changed $280,000 MARMLS
  • 2026-04-16 Price Changed $2,500 MARMLS
  • 2026-04-16 Price Changed $285,000 MARMLS
  • 2026-04-05 Listed for Rent $2,600 MARMLS
  • 2026-03-23 Listed $295,000 MARMLS
  • 2025-04-20 Rental Removed $2,700 RENTSPREE
  • 2024-12-30 Listing Removed MARMLS
  • 2024-12-24 Listed for Rent $2,700 RENTSPREE
  • 2024-12-23 Rental Removed $2,700 MARMLS
  • 2024-12-22 Listed for Rent $2,700 MARMLS
  • 2024-12-21 Listed $320,000 MARMLS
  • 2013-10-01 Listing Removed MARMLS
  • 2013-08-21 Pending MARMLS
  • 2013-08-20 Listed $100,000 MARMLS
  • 2006-08-15 Sold (MLS) $249,900 Beaches MLS
  • 2006-01-16 Listed $249,900 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…