CashFlowRE
Sign in Sign up
28935 Yulee Mill Dr
D- Composite 39.29
Why this score? — see what drove the D- 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
  • Schools +6.0/10.0
  • Cash flow +5.7/30.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • 1% rule +3.4/10.0
  • Rent growth +1.6/5.0
  • DSCR +0.1/10.0
  • Appreciation +0.0/10.0

$310,000

28935 Yulee Mill Dr · Fulshear, TX 77494
4 bd · 2.0 ba · 2,061 sqft · SingleFamily public records · 113 Days on market
Built 2021 Good condition 6,808 sqft lot 2-car garage $150/sqft · 17% below area Est $374k · 17% under $104/mo HOA · 4% of rent

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

Listing remarks

Welcome to this beautifully maintained one-story home in the highly desirable master-planned community of Tamarron. Featuring 4 beds and 2 baths, this home offers an open-concept design ideal for everyday living and entertaining. The spacious family room flows seamlessly into the dining area and gourmet kitchen, complete with a large island, quartz countertops, stainless steel appliances, pendant lighting, and ample cabinetry. The private primary suite includes double vanities, a walk-in closet, and a separate shower. Spacious backyard with covered patio with no rear neighbors for added privacy. Additional features include a full sprinkler system, excellent curb appeal, and a 2-car garage.

Key facts

  • Open-concept design
  • Quartz countertops
  • Gourmet kitchen

Tags

OPEN-CONCEPT DESIGNGOURMET KITCHENLARGE ISLANDQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESPRIVATE PRIMARY SUITE

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 4-bed/2.0-bath single-family listed at $310k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-634 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $200k (35.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $261k (15.9% below list).
  • Recommended offer: $200k (35.3% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 69/100 on livability (#430 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Lamar CISD (suburban): math 50% / reading 53% proficiency, ranked #116 of 826 in TX (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Huggins El (math 61% / reading 63%, grade B, #321 of 4,322 statewide, top 8%, 893 students, 23% FRL); Dean Leaman J H School (math 59% / reading 56%, grade B, #206 of 1,662 statewide, top 13%, 2,191 students, 32% FRL); Fulshear H S (math 52% / reading 70%, grade C+, #258 of 1,632 statewide, top 16%, 2,464 students, 30% FRL).
  • Market conditions: Rents falling (-3.5%/yr); 1508 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals lingering (median 37d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 63% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 12,093 units permitted in Fort Bend County in 2024 (815 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 $9k of value loss. Plan a longer hold.
  • Fort Bend County population projected at +75% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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

  • Watch-outs: property tax is 3.2% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $200,439 (35.3% 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 113 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 A-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. 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. 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
0.84%
Cap rate
3.84%
Cash-on-cash
-8.77%
DSCR
0.61
GRM
9.9

CMA / ARV

ARV (median comp)
$374,128
List price
$310,000
Delta
-17.14%
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
28931 Yachting Point Ln 0.21mi 4/3.0 2,115 (+3%) 2mo $340,000 $161 80
28926 Yachting Point Ln 0.26mi 4/2.0 1,860 (-10%) 1mo $299,000 $161 71
4506 Hazel Bay Ct 0.60mi 4/3.0 2,088 (+1%) 0mo $394,500 $189 66
29751 Cayenne Cir 0.67mi 4/2.0 2,082 (+1%) 3mo $319,000 $153 65
29442 Paytons Park Ct 0.65mi 4/2.0 2,082 (+1%) 6mo $300,000 $144 63
29811 Cayenne Cir 0.65mi 4/2.0 2,082 (+1%) 6mo $318,000 $153 62
3578 Lovebird Ln 0.75mi 4/2.5 2,054 (-0%) 2mo $329,990 $161 61
4239 Prairie Landing Ln 0.30mi 4/2.0 1,822 (-12%) 8mo $395,000 $217 60
3814 Lila Lake Ln 0.47mi 4/2.0 1,824 (-12%) 5mo $300,000 $164 55
29114 Autumn Brook Dr 0.72mi 4/3.0 2,163 (+5%) 4mo $415,000 $192 51
3722 Daintree Park Ct 0.54mi 3/2.0 (-1) 1,844 (-10%) 4mo $325,000 $176 49
3439 Crescent Vista Dr 0.46mi 4/3.0 2,369 (+15%) 3mo $426,000 $180 47

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
-36.2%
Equity multiple
-0.13×
Total profit
$-97,897
Equity at exit
$46,222
10-year hold
IRR
-81.9%
Equity multiple
-0.90×
Total profit
$-165,261
Equity at exit
$26,803

Cash invested: $86,800 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
48 active · 36 under contract
Months of supply
7.6 mo (13%/mo absorbed)
Median asking
$347,500 ($168/sqft)
Median days on market
59 d
This list price
17% of active listings are priced below it
ARV vs active asking
+7.9% vs current asking $/sqft

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

ZIP-level market 77494

Home prices YoY
-32.5%
Rents YoY
-3.5%
Active inventory
1508
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,607 high interval (Pro) →
Mortgage (P&I)
$1,626
Tax from tax record
$835 /mo · $10,022/yr
Insurance
$129
HOA
$104
Vacancy / Maint / Mgmt
$548
Net cashflow
$-634

Break-even live

Break-even rent $3,410
Max offer price $200,439
Occupancy floor

Sensitivity live

Price -10% $-459 -5% $-547 +0% $-634 +5% $-722 +10% $-810
Rent -10% $-840 -5% $-737 +0% $-634 +5% $-531 +10% $-428
Rate -1.0pp $-478 -0.5pp $-555 base $-634 +0.5pp $-715 +1.0pp $-796

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
$77,500
Closing costs
$9,300
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
28926 Yukon River Ct Katy, TX 4.0 2.0 2032 $2,195 $1.08 84d 1 0.14mi
4015 Prairie Landing Ln Katy, TX 4.0 3.5 2853 $2,850 $1.00 139d 1 0.36mi
28638 Monarch Cliffs Dr Fulshear, TX 4.0 3.5 2924 $3,400 $1.16 74d 1 0.38mi
29403 Cayman Canyon Way Fulshear, TX 3.0–5.0 2.0 1679 $2,292 $1.37 0d 14 0.45mi
4050 Andreas Meadow Ln Katy, TX 4.0 3.0 2197 $2,395 $1.09 41d 1 0.49mi
3711 Daintree Park Dr Katy, TX 3.0 2.0 1892 $2,101 $1.11 115d 1 0.54mi
29418 Sydney Stone Ln Fulshear, TX 4.0 3.0 2571 $3,490 $1.36 37d 1 0.54mi
29419 Emilys Rock Ln Fulshear, TX 4.0 3.0 2042 $2,699 $1.32 3d 1 0.56mi
4623 Cold Stream Ct Fulshear, TX 3.0 3.0 2646 $3,100 $1.17 71d 1 0.69mi
4623 Cold Stream Ct Fulshear, TX 3.0 3.0 2646 $3,100 $1.17 101d 1 0.69mi
29914 Reagans Ranch Dr Katy, TX 4.0 3.0 2080 $5,500 $2.64 85d 1 0.95mi
29914 Reagans Ranch Dr Fulshear, TX 4.0 3.0 2080 $4,000 $1.92 32d 1 0.95mi
3566 Blue Mockingbird St Katy, TX 4.0 3.0 2365 $2,850 $1.21 30d 1 0.98mi
3551 Shearwater St Katy, TX 4.0 2.5 2054 $2,500 $1.22 30d 1 1.02mi
5255 Prairie Terrace Ln Fulshear, TX 3.0 3.0 1754 $2,000 $1.14 10d 1 1.03mi
3702 Mirabeau Dr Katy, TX 2.0–4.0 2.5 1875 $3,974 $2.12 0d 1 1.06mi
30131 Ousel Falls Ln Fulshear, TX 3.0 2.0 1574 $2,150 $1.37 37d 1 1.10mi
28126 Meadowlark Sky Dr Fulshear, TX 4.0 2.5 2275 $2,500 $1.10 4d 1 1.13mi
5506 Amber Brook Ln Fulshear, TX 3.0 2.5 1897 $2,350 $1.24 139d 1 1.26mi
4318 Kircher Park Ln Fulshear, TX 5.0 3.0 2244 $2,600 $1.16 28d 1 1.28mi
4318 Kircher Park Ln Fulshear, TX 5.0 3.0 2244 $2,200 $0.98 11d 1 1.28mi
28503 Hannahs Harbor Ln Katy, TX 4.0 3.0 2217 $2,700 $1.22 7d 1 1.30mi
29614 Breakwater Dr Katy, TX 3.0 2.0 1709 $2,000 $1.17 4d 1 1.31mi
29202 Jarvis Bay Pass Katy, TX 4.0 2.0 1563 $2,200 $1.41 101d 1 1.35mi
3003 Veeder Pass Ln Katy, TX 4.0 2.0 1836 $2,061 $1.12 24d 1 1.36mi
4227 Lodge Ranch Ct Fulshear, TX 4.0 3.0 2788 $3,000 $1.08 48d 1 1.36mi
27727 Halls Farms Ln Fulshear, TX 3.0 2.5 2472 $2,556 $1.03 94d 1 1.39mi
29018 Innes Park Pl Katy, TX 4.0 2.5 2855 $2,266 $0.79 108d 1 1.44mi
27222 Fulshear Bend Dr Fulshear, TX 3.0 1.0–2.0 1027 $2,779 $2.71 0d 99 1.46mi
28907 Crested Butte Dr Katy, TX 4.0 4.0 2621 $2,900 $1.11 38d 1 1.49mi

Property features AI

Finance

Other
Association-maintained poolCommunity pool
HOA & community
Community association (Inframark/Tamarron)Annual association fee of $1,250Association amenities include clubhouse, fitness center, picnic area, playground, park, pool, tennis courts, and trailsAssociation fee covers clubhouse, common areas, and recreation facilities

Exterior

Parking
Attached 2-car garageAttached garage parking
Security
Owned security systemSmoke detectors
Utilities
Public waterPublic sewer
Home design
Residential propertyBuilt in 2021Slab foundationComposition roofLocated in a subdivision
Construction
Brick exteriorCement sidingWood siding
Exterior features
Covered patioDeckPatioFully fenced backyardSprinkler/irrigation systemPaved driveway

Interior

Kitchen
DishwasherElectric ovenGas cooktopDisposalMicrowave
Bedrooms
4 rooms total
Flooring
CarpetTile
Bathrooms
2 full bathrooms
Heating & cooling
Central heating (gas)Central electric air conditioning
Interior features
Double vanityKitchen islandKitchen/family room comboCeiling fans
Laundry & utility
Electric dryer hookup

Listing history 50 events

  1. 2026-09-24
    days on market $310,000 Active 113 DOM
  2. 2026-09-23
    days on market $310,000 Active 112 DOM
  3. 2026-09-22
    days on market $310,000 Active 111 DOM
  4. 2026-09-21
    days on market $310,000 Active 110 DOM
  5. 2026-09-20
    days on market $310,000 Active 109 DOM
  6. 2026-09-18
    days on market $310,000 Active 107 DOM
  7. 2026-09-17
    days on market $310,000 Active 106 DOM
  8. 2026-09-16
    days on market $310,000 Active 105 DOM
  9. 2026-09-15
    days on market $310,000 Active 104 DOM
  10. 2026-09-14
    days on market $310,000 Active 103 DOM
  11. 2026-09-13
    days on market $310,000 Active 102 DOM
  12. 2026-09-12
    days on market $310,000 Active 101 DOM
  13. 2026-09-11
    days on market $310,000 Active 100 DOM
  14. 2026-09-05
    days on market $310,000 Active 94 DOM
  15. 2026-09-04
    pricedays on market $310,000 Active 93 DOM
  16. 2026-09-02
    days on market $319,000 Active 91 DOM
  17. 2026-08-31
    days on market $319,000 Active 89 DOM
  18. 2026-08-29
    days on market $319,000 Active 87 DOM
  19. 2026-08-28
    days on market $319,000 Active 86 DOM
  20. 2026-08-27
    days on market $319,000 Active 85 DOM
  21. 2026-08-26
    days on market $319,000 Active 84 DOM
  22. 2026-08-25
    days on market $319,000 Active 83 DOM
  23. 2026-08-24
    days on market $319,000 Active 82 DOM
  24. 2026-08-23
    days on market $319,000 Active 81 DOM
  25. 2026-08-22
    days on market $319,000 Active 80 DOM
  26. 2026-08-21
    days on market $319,000 Active 79 DOM
  27. 2026-08-20
    days on market $319,000 Active 78 DOM
  28. 2026-08-19
    days on market $319,000 Active 77 DOM
  29. 2026-08-18
    days on market $319,000 Active 76 DOM
  30. 2026-08-17
    days on market $319,000 Active 75 DOM
  31. 2026-08-16
    days on market $319,000 Active 74 DOM
  32. 2026-08-15
    days on market $319,000 Active 73 DOM
  33. 2026-08-14
    days on market $319,000 Active 72 DOM
  34. 2026-08-13
    days on market $319,000 Active 71 DOM
  35. 2026-08-12
    days on market $319,000 Active 70 DOM
  36. 2026-08-11
    days on market $319,000 Active 69 DOM
  37. 2026-08-10
    days on market $319,000 Active 68 DOM
  38. 2026-08-09
    days on market $319,000 Active 67 DOM
  39. 2026-08-08
    days on market $319,000 Active 66 DOM
  40. 2026-08-06
    days on market $319,000 Active 64 DOM
  41. 2026-08-05
    days on market $319,000 Active 63 DOM
  42. 2026-08-04
    days on market $319,000 Active 62 DOM
  43. 2026-08-03
    days on market $319,000 Active 61 DOM
  44. 2026-07-31
    days on market $319,000 Active 58 DOM
  45. 2026-07-30
    days on market $319,000 Active 56 DOM
  46. 2026-07-28
    days on market $319,000 Active 55 DOM
  47. 2026-07-26
    days on market $319,000 Active 53 DOM
  48. 2026-07-24
    days on market $319,000 Active 51 DOM
  49. 2026-07-23
    days on market $319,000 Active 50 DOM
  50. 2026-07-22
    days on market $319,000 Active 49 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
$10,022 · $835/mo
Projected year-2 tax
$10,022 · $835/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$31,286
− Mortgage interest
−$17,365
− Property taxes
−$10,022
− Insurance
−$1,550
− Repairs & maintenance
−$2,503
− Management
−$2,503
− HOA
−$1,248
− Depreciation
−$9,018
Taxable loss
−$12,923
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,101
After-tax cash flow
$-4,511/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 Cosmetic rehab Est. rehab $10,305–$30,915 screening

This one-story home in Tamarron is in good condition with a modern kitchen and well-maintained exterior. It is ready for a new owner or tenant with minor maintenance items to address.

Value-add opportunities

  • Resale Paint exterior trim — Enhances curb appeal and adds value.
  • Rental Clean gutters — Keeps the property in good condition and reduces maintenance costs.

ⓘ 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.

C Composite school gradezoned avg 60/100

Zoned Schools

Elementary Huggins El B TX #321/4,322 Nat'l #6,217/41,679 Middle Dean Leaman J H School B TX #206/1,662 Nat'l #2,146/14,009 High Fulshear H S C+ TX #258/1,632 Nat'l #3,443/17,239

Schools (NCES district)

District
Lamar CISD
NCES district ID
4826580
Math proficiency
50% ▼ -12.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$75,213
Composite
46.43/100
National rank
#2452
State rank
#116 of 826 in TX
C Composite livability gradescore 69/100

Livability — Fulshear

Score
69/100
State rank
#430
US rank
#8901

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Fort Bend County · 1,004,526 people
City population
41,324
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
140,157
Household income
$148,720
Rent vs Own
29.1% rent · 70.9% own
Severe rent burden
17% of renters

Population outlook (Fort Bend County) Hauer SSP2

Today (2025)
1,004,526 people
By 2030
1,153,104 · +14.8%
By 2040
1,453,718 · +44.7%
By 2050
1,753,781 · +74.6%
By 2075
2,455,772 · +144.5%
By 2100
2,930,528 · +191.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 39% Hispanic / Latino 25% Asian 24% Two or more races 18% Black 8%
Hispanic origin (detail)
Mexican 8% Cuban 1%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
39% · Canada, China, Vietnam
Languages at home
54% English-only · Spanish 20% Other Indo-European 8% Other Asian/Pacific 5%

Political lean MEDSL · Fort Bend

2024 margin
Toss-up / Even · D 49.5% · R 47.9% · Other 2.6%
2008→2024 swing
+4.0pp toward D · 2008: -2.4pp · 2024: 1.6pp
All cycles
2024: D+1.6 2020: D+10.6 2016: D+6.6 2012: R+6.8 2008: R+2.4

Not yet ingested

Civics

Price history

+13775.6% since first listed
3 events — show timeline
  • 2026-06-03 Listed $319,000 HARMLS
  • 2026-05-20 Rental Removed $2,299 HARMLS
  • 2026-03-19 Listed for Rent $2,299 HARMLS

Property tax history

-0.8%/yr

Latest (2025): $10,022 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…