CashFlowRE
Sign in Sign up
145 Green Thistle Way
C- Composite 50.1
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).

  • Cash flow +14.3/30.0
  • ARV discount +12.3/15.0
  • Schools +5.2/10.0
  • DSCR +4.4/10.0
  • 1% rule +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • Appreciation +0.0/10.0

$260,320

145 Green Thistle Way · Summerville, SC 29483
3 bd · 2.5 ba · 1,935 sqft · Townhouse · 59 Days on market
Built 2026 Good condition 2-car garage $135/sqft · 11% below area Est $291k · 11% under ↓ 3% since listing

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

Listing remarks MLS

This new two-story home features a modern layout that maximizes space and comfort. On the first floor is the open-concept main living area, which includes a fully equipped kitchen, intimate dining room and a sunny family room with direct patio access. Upstairs a versatile loft for additional entertainment space and all three bedrooms. The owner's suite is a tranquil retreat with a private bathroom and walk-in closet.

Key facts

  • Sunny family room
  • Private bathroom
  • Versatile loft

Tags

OPEN-CONCEPT MAIN LIVING AREAFULLY EQUIPPED KITCHENSUNNY FAMILY ROOMDIRECT PATIO ACCESSVERSATILE LOFTPRIVATE BATHROOM

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/2.5-bath townhouse listed at $260k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $49 ($587/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $234k (10.1% below list).
  • Recommended offer: $234k (10.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.9% in Summerville — 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 63/100 on livability (#167 in SC) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living B+; Watch: amenities F, commute F, health & safety F.
  • Dorchester 02 (suburban): math 40% / reading 55% proficiency, ranked #12 of 80 in SC (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Alston-Bailey Elementary (math 38% / reading 44%, grade F, #276 of 597 statewide, top 48%, 715 students, 86% FRL); Charles B. Dubose Middle (math 30% / reading 45%, grade F, #90 of 229 statewide, top 42%, 950 students, 62% FRL); Summerville High (math 60% / reading 92%, grade A-, #34 of 196 statewide, top 17%, 3,308 students, 59% FRL) — zoned schools average 69% FRL vs 36% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.4%/yr); 1055 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,199 units permitted in Dorchester County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($86k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Dorchester County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($253k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 4% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $233,917 (10.1% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.90% ✗
Cap rate
6.52%
Cash-on-cash
0.81%
DSCR
1.04
GRM
9.3

CMA / ARV

ARV (median comp)
$291,137
List price
$260,320
Delta
-10.59%
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
266 Cloverleaf Acres Ln 0.61mi 4/2.5 (+1) 1,884 (-3%) 0mo $377,150 $200 62
119 Gaura Ln 0.82mi 3/2.5 1,777 (-8%) 6mo $275,000 $155 47
159 Dream St 0.74mi 4/2.5 (+1) 2,069 (+7%) 6mo $320,000 $155 44
102 Dream St 0.70mi 3/3.5 1,724 (-11%) 2mo $295,000 $171 44
131 Gaura Ln 0.85mi 3/2.5 1,777 (-8%) 11mo $278,000 $156 42
130 Gaura Ln 0.85mi 3/2.5 1,554 (-20%) 1mo $261,000 $168 39
121 Dream St 0.73mi 4/2.5 (+1) 1,781 (-8%) 17mo $300,000 $168 34
124 Bright Meadow Rd 0.66mi 4/2.5 (+1) 2,258 (+17%) 9mo $310,000 $137 32
126 Gaura Ln 0.84mi 3/2.5 1,554 (-20%) 11mo $265,000 $171 31
116 Bright Meadow Rd 0.64mi 4/2.5 (+1) 2,260 (+17%) 14mo $315,000 $139 28
116 Gaura Ln 0.82mi 3/2.5 1,644 (-15%) 15mo $275,000 $167 28
128 Gaura Ln 0.85mi 3/2.5 1,644 (-15%) 17mo $240,000 $146 26

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 · 1.45% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.42×
Total profit
$-42,624
Equity at exit
$38,815
10-year hold
IRR
-11.7%
Equity multiple
0.35×
Total profit
$-47,250
Equity at exit
$22,508

Cash invested: $72,890 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
16 active · 7 under contract
Months of supply
24.0 mo (4%/mo absorbed)
Median asking
$258,610 ($150/sqft)
Median days on market
62 d
This list price
56% of active listings are priced below it
ARV vs active asking
+0.4% vs current asking $/sqft

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

ZIP-level market 29483

Home prices YoY
-34.6%
Rents YoY
1.4%
Active inventory
1055
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,339 high interval (Pro) →
Mortgage (P&I)
−$1,365
Tax est. 1.5%
−$325 /mo · $3,905/yr
Insurance
−$108
HOA
−$0
Vacancy / Maint / Mgmt
−$491
Net cashflow
$49

Break-even live

Break-even rent $2,277
Max offer price $260,320
Occupancy floor 93%

Sensitivity live

Price -10% $229 -5% $139 +0% $49 +5% $-41 +10% $-131
Rent -10% $-136 -5% $-43 +0% $49 +5% $141 +10% $234
Rate -1.0pp $180 -0.5pp $115 base $49 +0.5pp $-19 +1.0pp $-87

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
$65,080
Closing costs
$7,810
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1000 N Pine St Summerville, SC 3.0 1.0–3.0 1036 $2,750 $2.65 0d 80 0.04mi
221 Berwick Dr Summerville, SC 3.0 3.0 2284 $2,500 $1.09 143d 1 0.46mi
108 Sarmiento Ln Summerville, SC 4.0 2.5 1798 $2,372 $1.32 2d 1 0.51mi
147 Cloverleaf St Summerville, SC 4.0 2.5 2356 $2,395 $1.02 123d 1 0.62mi
226 Saint Catherines Ct Unit Retreat Summerville, SC 3.0 2.5 1540 $2,000 $1.30 164d 1 0.63mi
226 Saint Catherines Ct Unit Carlile Summerville, SC 3.0 2.5 1540 $2,100 $1.36 164d 1 0.63mi
107 Woodvine Way Summerville, SC 4.0 2.0 2174 $2,400 $1.10 10d 1 0.69mi
2001 Baltusrol Ct Summerville, SC 3.0 2.5 2429 $2,700 $1.11 108d 1 0.70mi
228 Longford Dr Summerville, SC 3.0 2.5 1778 $2,277 $1.28 2d 1 0.72mi
263 Longford Dr Summerville, SC 3.0 2.5 1778 $1,650 $0.93 31d 1 0.73mi
212 Longford Dr Summerville, SC 4.0 2.5 2100 $2,450 $1.17 160d 1 0.78mi
114 Whispering Wood Dr Summerville, SC 4.0 2.5 1885 $2,326 $1.23 108d 1 0.78mi
208 Longford Dr Summerville, SC 4.0 2.5 2156 $2,616 $1.21 108d 1 0.80mi
126 Pecan Dr Summerville, SC 4.0 3.0 2415 $2,596 $1.07 7d 1 0.80mi
108 Danielle Ln Summerville, SC 4.0 2.5 2391 $2,750 $1.15 107d 1 0.80mi
1020 Crooked Stick Ct Summerville, SC 4.0 2.5 1950 $2,295 $1.18 2d 1 0.82mi
134 Trickle Dr Summerville, SC 4.0 2.5 1898 $2,381 $1.25 43d 1 0.84mi
217 Lapping Waters Dr Summerville, SC 3.0 2.0 1372 $1,795 $1.31 21d 1 0.84mi
132 Whispering Wood Dr Summerville, SC 4.0 2.5 2174 $2,300 $1.06 0d 1 0.86mi
121 Pemberton Rd Summerville, SC 4.0 3.0 2202 $2,161 $0.98 36d 1 1.18mi
708 E Butternut Rd Summerville, SC 3.0 2.0 1750 $2,900 $1.66 10d 1 1.24mi
708 E Butternut Rd Summerville, SC 3.0 2.0 1700 $2,900 $1.71 130d 1 1.24mi
1465 Central Ave Summerville, SC 4.0 3.0 2226 $2,100 $0.94 10d 1 1.30mi
103 Pine Gate Dr Summerville, SC 4.0 2.5 2400 $2,350 $0.98 50d 1 1.35mi
103 Pine Gate Dr Summerville, SC 3.0 2.5 2400 $2,100 $0.88 10d 1 1.35mi
103 Barberry St Summerville, SC 3.0 2.5 1548 $2,011 $1.30 164d 1 1.40mi
105 Barberry St Summerville, SC 3.0 2.5 1285 $2,050 $1.60 143d 1 1.40mi
228 Myrtle Way Summerville, SC 4.0 2.5 2621 $2,445 $0.93 6d 1 1.40mi
130 Avalon Rd Summerville, SC 3.0 2.0 1425 $1,600 $1.12 15d 1 1.44mi
304 Pimpernel St Summerville, SC 3.0 2.5 1642 $2,500 $1.52 46d 1 1.44mi
302 White Gables Dr Summerville, SC 3.0 2.5 2336 $2,915 $1.25 123d 1 1.48mi
101 Doral Blue Dr Summerville, SC 4.0 2.5 2465 $2,722 $1.10 2d 1 1.48mi
201 Hyacinth St Summerville, SC 3.0 2.5 1788 $2,300 $1.29 51d 1 1.49mi

Property features AI

Finance

Other
Condominium ownership
HOA & community
Monthly association fee

Exterior

Parking
Attached 2-car garage
Utilities
Public sewerBerkeley Electric Co-Op service availableDorchester County water service availableSummerville CPW service available
Home design
Residential condominiumSingle family attachedTwo levelsNew construction
Construction
Condominium structure
Exterior features
Partial fencingArchitectural roof

Interior

Kitchen
DishwasherDisposalElectric rangeMicrowave
Bedrooms
3 bedroomsPrimary bedroom on upper level
Flooring
CarpetVinyl
Bathrooms
2.5 bathrooms
Heating & cooling
Electric heatCentral air conditioning
Interior features
Smooth ceilingsHigh ceilingsKitchen islandWalk-in closetsFamily roomEntrance foyerLiving/dining comboLoft
Laundry & utility
Laundry roomWasher hookupElectric dryer hookup

Listing history 49 events

  1. 2026-08-14
    days on marketlisting id $260,320 Active 59 DOM
  2. 2026-08-13
    days on market $260,320 Active 49 DOM
  3. 2026-08-12
    pricedays on market $260,320 Active 48 DOM
  4. 2026-08-11
    days on market $245,320 Active 47 DOM
  5. 2026-08-10
    days on market $245,320 Active 46 DOM
  6. 2026-08-09
    days on market $245,320 Active 45 DOM
  7. 2026-08-08
    days on market $245,320 Active 44 DOM
  8. 2026-08-07
    days on market $245,320 Active 43 DOM
  9. 2026-08-06
    days on market $245,320 Active 42 DOM
  10. 2026-08-05
    days on market $245,320 Active 41 DOM
  11. 2026-08-04
    days on market $245,320 Active 40 DOM
  12. 2026-08-03
    days on market $245,320 Active 39 DOM
  13. 2026-07-31
    days on market $245,320 Active 36 DOM
  14. 2026-07-30
    days on market $245,320 Active 34 DOM
  15. 2026-07-28
    days on market $245,320 Active 33 DOM
  16. 2026-07-26
    days on market $245,320 Active 31 DOM
  17. 2026-07-25
    days on market $245,320 Active 30 DOM
  18. 2026-07-24
    days on market $245,320 Active 29 DOM
  19. 2026-07-23
    days on market $245,320 Active 28 DOM
  20. 2026-07-22
    days on market $245,320 Active 27 DOM
  21. 2026-07-21
    days on market $245,320 Active 26 DOM
  22. 2026-07-19
    days on market $245,320 Active 23 DOM
  23. 2026-07-18
    days on market $245,320 Active 22 DOM
  24. 2026-07-16
    days on market $245,320 Active 21 DOM
    Show marketing remark (420 chars)

    This new two-story home features a modern layout that maximizes space and comfort. On the first floor is the open-concept main living area, which includes a fully equipped kitchen, intimate dining room and a sunny family room with direct patio access. Upstairs a versatile loft for additional entertainment space and all three bedrooms. The owner's suite is a tranquil retreat with a private bathroom and walk-in closet.

  25. 2026-07-15
    pricedays on market $245,320 Active 20 DOM
  26. 2026-07-14
    pricedays on market $250,320 Active 19 DOM
    Show marketing remark (420 chars)

    This new two-story home features a modern layout that maximizes space and comfort. On the first floor is the open-concept main living area, which includes a fully equipped kitchen, intimate dining room and a sunny family room with direct patio access. Upstairs a versatile loft for additional entertainment space and all three bedrooms. The owner's suite is a tranquil retreat with a private bathroom and walk-in closet.

  27. 2026-07-13
    days on market $250,820 Active 18 DOM
  28. 2026-07-12
    days on market $250,820 Active 17 DOM
  29. 2026-07-11
    days on market $250,820 Active 16 DOM
  30. 2026-07-10
    days on market $250,820 Active 15 DOM
  31. 2026-07-09
    days on market $250,820 Active 14 DOM
  32. 2026-07-07
    days on market $250,820 Active 12 DOM
  33. 2026-07-06
    days on market $250,820 Active 11 DOM
  34. 2026-07-05
    days on market $250,820 Active 10 DOM
  35. 2026-07-03
    days on market $250,820 Active 8 DOM
  36. 2026-07-02
    days on market $250,820 Active 7 DOM
  37. 2026-07-01
    days on market $250,820 Active 6 DOM
  38. 2026-06-30
    days on market $250,820 Active 5 DOM
  39. 2026-06-29
    days on market $250,820 Active 4 DOM
  40. 2026-06-28
    days on market $250,820 Active 3 DOM
  41. 2026-06-28
    days on market $250,820 Active 2 DOM
  42. 2026-06-27
    remarks 542-char remark
  43. 2026-06-27
    days on marketlisting id $250,820 Active 1 DOM
  44. 2026-06-25
    pricedays on market $250,820 Active 8 DOM
  45. 2026-06-23
    days on market $251,820 Active 6 DOM
    Show marketing remark (420 chars)

    This new two-story home features a modern layout that maximizes space and comfort. On the first floor is the open-concept main living area, which includes a fully equipped kitchen, intimate dining room and a sunny family room with direct patio access. Upstairs a versatile loft for additional entertainment space and all three bedrooms. The owner's suite is a tranquil retreat with a private bathroom and walk-in closet.

  46. 2026-06-22
    days on market $251,820 Active 5 DOM
  47. 2026-06-18
    days on market $251,820 Active 2 DOM
  48. 2026-06-16
    remarks 420-char remark
    Show marketing remark (420 chars)

    This new two-story home features a modern layout that maximizes space and comfort. On the first floor is the open-concept main living area, which includes a fully equipped kitchen, intimate dining room and a sunny family room with direct patio access. Upstairs a versatile loft for additional entertainment space and all three bedrooms. The owner's suite is a tranquil retreat with a private bathroom and walk-in closet.

  49. 2026-06-16
    listed $251,820 Active 1 DOM
    Show marketing remark (420 chars)

    This new two-story home features a modern layout that maximizes space and comfort. On the first floor is the open-concept main living area, which includes a fully equipped kitchen, intimate dining room and a sunny family room with direct patio access. Upstairs a versatile loft for additional entertainment space and all three bedrooms. The owner's suite is a tranquil retreat with a private bathroom and walk-in closet.

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,070
− Mortgage interest
−$14,582
− Property taxes
−$3,905
− Insurance
−$1,302
− Repairs & maintenance
−$2,246
− Management
−$2,246
− Depreciation
−$7,573
Taxable loss
−$3,782
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$908
After-tax cash flow
$1,495/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 80/100 None rehab

This modern townhouse is in excellent condition with a good layout and ample space. It is move-in ready and has the potential for further updates to increase its value.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
  • Both Updating the flooring — New flooring can improve the overall look and feel of the home. ↑
  • Both Upgrading the kitchen appliances — Modern appliances can increase the home's appeal and functionality. ↑
  • Both Adding smart home features — Smart home features can increase convenience and appeal to potential buyers/renters. ↑
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and add value to the property. ↑
D Composite school gradezoned avg 52/100

Zoned Schools

Elementary Alston-Bailey Elementary F SC #276/597 Nat'l #19,009/41,679 Middle Charles B. Dubose Middle F SC #90/229 Nat'l #6,708/14,009 High Summerville High A- SC #34/196 Nat'l #1,484/17,239

Schools (NCES district)

District
Dorchester 02
NCES district ID
4502010
Math proficiency
40% ▼ -13.00%
Reading proficiency
55% ▼ -4.00%
Median HH income
$57,937
Composite
41.41/100
National rank
#3475
State rank
#12 of 80 in SC
C Composite livability gradescore 63/100

Livability — Summerville

Score
63/100
State rank
#167
US rank
#15058

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Dorchester County · 186,982 people
City population
171,668
Metro
Charleston-North Charleston, SC
Population (ZIP)
59,186
Household income
$85,750
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
16% of renters

Population outlook (Dorchester County) Hauer SSP2

Today (2025)
186,982 people
By 2030
203,967 · +9.1%
By 2040
237,160 · +26.8%
By 2050
267,479 · +43.1%
By 2075
333,025 · +78.1%
By 2100
366,560 · +96.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 19% Hispanic / Latino 7% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Languages at home
93% English-only · Spanish 4%

Political lean MEDSL · Dorchester

2024 margin
R (+14.6) · D 41.8% · R 56.4% · Other 1.9%
2008→2024 swing
+0.9pp no change · 2008: -15.5pp · 2024: -14.6pp
All cycles
2024: R+14.6 2020: R+10.5 2016: R+17.5 2012: R+16.0 2008: R+15.5

Not yet ingested

Civics
—

Price history

-2.6% since first listed
7 events — show timeline
  • 2026-07-16 Price Changed $245,320 Zillow
  • 2026-07-15 Price Changed $245,320 Charleston Trident MLS
  • 2026-07-14 Price Changed $250,320 Zillow
  • 2026-07-14 Price Changed $250,320 Charleston Trident MLS
  • 2026-06-25 Listed $250,820 Charleston Trident MLS
  • 2026-06-23 Price Changed $250,820 Zillow
  • 2026-06-16 Listed $251,820 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…