CashFlowRE
Sign in Sign up
1111 N Washington #3 Ave
C+ Composite 62.25
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 +26.5/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Schools +2.6/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$105,000

1111 N Washington #3 Ave · Roswell, NM 88201
3 bd · 2.0 ba · 1,218 sqft · Condo · 163 Days on market
Built 1978 Fair condition

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

Listing remarks MLS

Centrally located within the Washington Avenue Condominium Complex, this 1,000 sq ft, 2-bedroom, 2-bath home offers a flexible layout designed to suit a variety of needs. A gated entry welcomes you to a private patio retreat before stepping inside to an open entertainment space showcasing a newly remodeled aesthetic. Wood-grain tile flows throughout the main living areas, creating a cohesive and modern feel. A sparkling chandelier highlights the dining space, which overlooks the cozy living area. The kitchen is appointed with granite countertops and sleek black major appliances. The primary bedroom features custom touches and ambient lighting designed for relaxation. Each bedroom offers its own en-suite bathroom access, both featuring tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

Key facts

  • U-shaped kitchen
  • Interior atrium
  • Private patio

Tags

GATED ENTRYPRIVATE PATIOU-SHAPED KITCHENDEDICATED DINING AREAINTERIOR ATRIUMON-SITE LAUNDRY FACILITY

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath condo listed at $105k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $92k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#8 in NM, #4,339 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D, schools F, crime F.
  • Roswell Independent Schools (town): math 11% / reading 52% proficiency, ranked #16 of 29 in NM (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.3%/yr); 248 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 88 units permitted in Chaves County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.3% rent growth), your $29k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 163 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 13y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $92,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 163 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 F-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. Crime grade is F 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 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
1.21%
Cap rate
9.45%
Cash-on-cash
11.27%
DSCR
1.50
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.32% rent growth · sell at horizon

5-year hold
IRR
2.0%
Equity multiple
1.08×
Total profit
$2,301
Equity at exit
$15,656
10-year hold
IRR
12.9%
Equity multiple
2.09×
Total profit
$31,925
Equity at exit
$9,078

Cash invested: $29,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
55 Moderately Landlord-Leaning
State New Mexico
55 Moderately Landlord-Leaning · D+3
County
— inherits STATE
City
— inherits STATE
3-day notice but with cure rights; relocation assistance in some cities.

ZIP-level market 88201

Rents YoY
4.3%
Active inventory
248
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,268 medium interval (Pro) →
Mortgage (P&I)
$551
Tax est. 1.5%
$131 /mo · $1,575/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$276

Break-even live

Break-even rent $919
Max offer price $105,000
Occupancy floor 73%

Sensitivity live

Price -10% $349 -5% $312 +0% $276 +5% $240 +10% $204
Rent -10% $176 -5% $226 +0% $276 +5% $326 +10% $376
Rate -1.0pp $329 -0.5pp $303 base $276 +0.5pp $249 +1.0pp $221

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
$26,250
Closing costs
$3,150
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
208 W 8th St Unit 003 Roswell, NM 2.0 1.0 850 $900 $1.06 44d 1 0.48mi
1025 Crescent Dr Roswell, NM 3.0 1.0 1196 $1,400 $1.17 44d 1 0.82mi
1002 W Deming St Roswell, NM 2.0 1.0 792 $1,050 $1.33 44d 1 1.37mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
waterlandscapingsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-19
    days on market $105,000 Active 163 DOM
  2. 2026-06-18
    days on market $105,000 Active 162 DOM
  3. 2026-06-17
    days on market $105,000 Active 161 DOM
  4. 2026-06-16
    days on market $105,000 Active 160 DOM
  5. 2026-06-15
    days on market $105,000 Active 159 DOM
  6. 2026-06-14
    days on market $105,000 Active 157 DOM
  7. 2026-06-12
    days on market $105,000 Active 156 DOM
  8. 2026-06-09
    days on market $105,000 Active 153 DOM
  9. 2026-06-08
    days on market $105,000 Active 152 DOM
  10. 2026-06-07
    days on market $105,000 Active 151 DOM
  11. 2026-06-05
    days on market $105,000 Active 148 DOM
  12. 2026-06-03
    days on market $105,000 Active 147 DOM
  13. 2026-06-02
    days on market $105,000 Active 146 DOM
  14. 2026-06-01
    days on market $105,000 Active 145 DOM
  15. 2026-05-31
    days on market $105,000 Active 144 DOM
  16. 2026-05-30
    days on market $105,000 Active 143 DOM
  17. 2026-05-16
    status Active 931-char remark
    Show marketing remark (931 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1,000 sq ft, 2-bedroom, 2-bath home offers a flexible layout designed to suit a variety of needs. A gated entry welcomes you to a private patio retreat before stepping inside to an open entertainment space showcasing a newly remodeled aesthetic. Wood-grain tile flows throughout the main living areas, creating a cohesive and modern feel. A sparkling chandelier highlights the dining space, which overlooks the cozy living area. The kitchen is appointed with granite countertops and sleek black major appliances. The primary bedroom features custom touches and ambient lighting designed for relaxation. Each bedroom offers its own en-suite bathroom access, both featuring tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  18. 2026-04-18
    status Pending 931-char remark
    Show marketing remark (931 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1,000 sq ft, 2-bedroom, 2-bath home offers a flexible layout designed to suit a variety of needs. A gated entry welcomes you to a private patio retreat before stepping inside to an open entertainment space showcasing a newly remodeled aesthetic. Wood-grain tile flows throughout the main living areas, creating a cohesive and modern feel. A sparkling chandelier highlights the dining space, which overlooks the cozy living area. The kitchen is appointed with granite countertops and sleek black major appliances. The primary bedroom features custom touches and ambient lighting designed for relaxation. Each bedroom offers its own en-suite bathroom access, both featuring tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  19. 2026-03-21
    price $105,000 931-char remark
    Show marketing remark (879 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1045 sq ft, 3-bedroom, 2-bath home offers a comfortable and versatile layout featuring two primary suites. A gated entry leads to a dedicated private patio that welcomes you inside. The well-sized living area flows into a U-shaped kitchen offering all major appliances, additional seating at the breakfast bar, and a dedicated dining area. An interior atrium fills the home with natural light and provides a perfect opportunity for those with a green thumb. The first bedroom offers the option to connect to the secondary bedroom, allowing for flexible use. Both primary suites feature their own en-suite bathrooms with tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  20. 2026-03-21
    price $105,000 879-char remark
    Show marketing remark (879 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1045 sq ft, 3-bedroom, 2-bath home offers a comfortable and versatile layout featuring two primary suites. A gated entry leads to a dedicated private patio that welcomes you inside. The well-sized living area flows into a U-shaped kitchen offering all major appliances, additional seating at the breakfast bar, and a dedicated dining area. An interior atrium fills the home with natural light and provides a perfect opportunity for those with a green thumb. The first bedroom offers the option to connect to the secondary bedroom, allowing for flexible use. Both primary suites feature their own en-suite bathrooms with tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  21. 2026-02-25
    status Active 931-char remark
    Show marketing remark (931 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1,000 sq ft, 2-bedroom, 2-bath home offers a flexible layout designed to suit a variety of needs. A gated entry welcomes you to a private patio retreat before stepping inside to an open entertainment space showcasing a newly remodeled aesthetic. Wood-grain tile flows throughout the main living areas, creating a cohesive and modern feel. A sparkling chandelier highlights the dining space, which overlooks the cozy living area. The kitchen is appointed with granite countertops and sleek black major appliances. The primary bedroom features custom touches and ambient lighting designed for relaxation. Each bedroom offers its own en-suite bathroom access, both featuring tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  22. 2026-02-20
    status Pending 931-char remark
    Show marketing remark (931 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1,000 sq ft, 2-bedroom, 2-bath home offers a flexible layout designed to suit a variety of needs. A gated entry welcomes you to a private patio retreat before stepping inside to an open entertainment space showcasing a newly remodeled aesthetic. Wood-grain tile flows throughout the main living areas, creating a cohesive and modern feel. A sparkling chandelier highlights the dining space, which overlooks the cozy living area. The kitchen is appointed with granite countertops and sleek black major appliances. The primary bedroom features custom touches and ambient lighting designed for relaxation. Each bedroom offers its own en-suite bathroom access, both featuring tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  23. 2026-02-11
    price $110,000 931-char remark
    Show marketing remark (879 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1045 sq ft, 3-bedroom, 2-bath home offers a comfortable and versatile layout featuring two primary suites. A gated entry leads to a dedicated private patio that welcomes you inside. The well-sized living area flows into a U-shaped kitchen offering all major appliances, additional seating at the breakfast bar, and a dedicated dining area. An interior atrium fills the home with natural light and provides a perfect opportunity for those with a green thumb. The first bedroom offers the option to connect to the secondary bedroom, allowing for flexible use. Both primary suites feature their own en-suite bathrooms with tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  24. 2026-02-11
    price $110,000 879-char remark
    Show marketing remark (879 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1045 sq ft, 3-bedroom, 2-bath home offers a comfortable and versatile layout featuring two primary suites. A gated entry leads to a dedicated private patio that welcomes you inside. The well-sized living area flows into a U-shaped kitchen offering all major appliances, additional seating at the breakfast bar, and a dedicated dining area. An interior atrium fills the home with natural light and provides a perfect opportunity for those with a green thumb. The first bedroom offers the option to connect to the secondary bedroom, allowing for flexible use. Both primary suites feature their own en-suite bathrooms with tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  25. 2026-01-12
    status Active 879-char remark
    Show marketing remark (879 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1045 sq ft, 3-bedroom, 2-bath home offers a comfortable and versatile layout featuring two primary suites. A gated entry leads to a dedicated private patio that welcomes you inside. The well-sized living area flows into a U-shaped kitchen offering all major appliances, additional seating at the breakfast bar, and a dedicated dining area. An interior atrium fills the home with natural light and provides a perfect opportunity for those with a green thumb. The first bedroom offers the option to connect to the secondary bedroom, allowing for flexible use. Both primary suites feature their own en-suite bathrooms with tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  26. 2026-01-11
    historical 879-char remark
    Show marketing remark (879 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1045 sq ft, 3-bedroom, 2-bath home offers a comfortable and versatile layout featuring two primary suites. A gated entry leads to a dedicated private patio that welcomes you inside. The well-sized living area flows into a U-shaped kitchen offering all major appliances, additional seating at the breakfast bar, and a dedicated dining area. An interior atrium fills the home with natural light and provides a perfect opportunity for those with a green thumb. The first bedroom offers the option to connect to the secondary bedroom, allowing for flexible use. Both primary suites feature their own en-suite bathrooms with tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  27. 2026-01-06
    listed $115,000 Active 931-char remark
    Show marketing remark (879 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1045 sq ft, 3-bedroom, 2-bath home offers a comfortable and versatile layout featuring two primary suites. A gated entry leads to a dedicated private patio that welcomes you inside. The well-sized living area flows into a U-shaped kitchen offering all major appliances, additional seating at the breakfast bar, and a dedicated dining area. An interior atrium fills the home with natural light and provides a perfect opportunity for those with a green thumb. The first bedroom offers the option to connect to the secondary bedroom, allowing for flexible use. Both primary suites feature their own en-suite bathrooms with tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  28. 2026-01-06
    listed $115,000 Active 879-char remark
    Show marketing remark (879 chars)

    Centrally located within the Washington Avenue Condominium Complex, this 1045 sq ft, 3-bedroom, 2-bath home offers a comfortable and versatile layout featuring two primary suites. A gated entry leads to a dedicated private patio that welcomes you inside. The well-sized living area flows into a U-shaped kitchen offering all major appliances, additional seating at the breakfast bar, and a dedicated dining area. An interior atrium fills the home with natural light and provides a perfect opportunity for those with a green thumb. The first bedroom offers the option to connect to the secondary bedroom, allowing for flexible use. Both primary suites feature their own en-suite bathrooms with tub/shower combinations. HOA dues cover water and grounds maintenance, and the complex also offers an on-site laundry facility for added convenience. Call today to schedule your showing!

  29. 2022-12-07
    soldstatus Closed
  30. 2022-10-07
    listed $95,000 Active
  31. 2019-07-23
    soldstatus
  32. 2019-03-19
    listed $60,000
  33. 2013-11-05
    soldstatus
  34. 2013-08-01
    listed $55,900

ⓘ 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
$15,217
− Mortgage interest
−$5,882
− Property taxes
−$1,575
− Insurance
−$525
− Repairs & maintenance
−$1,217
− Management
−$1,217
− Depreciation
−$3,055
Taxable income
$1,746
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$419
After-tax cash flow
$2,895/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

Fair 45/100 Moderate rehab

The property is in fair condition with moderate repairs needed in the kitchen and bathroom, and exterior paint needs repainting. Updates to the kitchen and bathroom will significantly increase its resale value.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate kitchen countertops — dated and in need of replacement
  • Moderate bathroom vanity — dated and in need of replacement
  • Moderate exterior paint — peeling and in need of repainting

Value-add opportunities

  • Resale update kitchen cabinets and countertops — modernizing the kitchen will attract more buyers
  • Resale update bathroom vanity — modernizing the bathroom will attract more buyers
  • Both paint exterior walls — improving curb appeal will attract more buyers and renters

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
kitchen countertops · dated and in need of replacement Moderate $3,000–15,000
bathroom vanity · dated and in need of replacement Moderate $3,000–15,000
exterior paint · peeling and in need of repainting Moderate $3,000–15,000
Total estimated repair cost · 4 items $12,000–60,000

Value-add ROI direction

  • Resale update kitchen cabinets and countertops — modernizing the kitchen will attract more buyers
  • Resale update bathroom vanity — modernizing the bathroom will attract more buyers
  • Both paint exterior walls — improving curb appeal will attract more buyers and renters

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Roswell Independent Schools
NCES district ID
3502250
Math proficiency
11% ▼ -9.00%
Reading proficiency
52% ▲ 23.00%
Median HH income
$38,848
Composite
26.21/100
National rank
#7262
State rank
#16 of 29 in NM

Livability — Roswell

Score
75/100
State rank
#8
US rank
#4339

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Roswell, NM
County
Chaves County · 56,277 people
City population
56,277
Metro
Roswell, NM
Population (ZIP)
27,524
Household income
$61,780
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
603.0

Population outlook (Chaves County) Hauer SSP2

Today (2025)
66,122 people
By 2030
66,351 · +0.3%
By 2040
66,818 · +1.1%
By 2050
66,928 · +1.2%
By 2075
65,474 · -1.0%
By 2100
58,943 · -10.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Hispanic / Latino 50% White 44% Two or more races 16% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
9% · Canada
Languages at home
73% English-only · Spanish 23% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Chaves

2024 margin
Solid R (+44.8) · D 26.8% · R 71.6% · Other 1.6%
2008→2024 swing
-20.2pp toward R · 2008: -24.7pp · 2024: -44.8pp
All cycles
2024: R+44.8 2020: R+41.3 2016: R+36.4 2012: R+32.4 2008: R+24.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -130.52%
Current HPI
149.3526
Rent YoY
▲ 4.32%
Metro
Roswell, NM
State GDP YoY
F500 in state
0

Price history

+87.8% since first listed
18 events — show timeline
  • 2026-05-16 Relisted NMMLS
  • 2026-04-18 Pending NMMLS
  • 2026-03-21 Price Changed $105,000 NMMLS
  • 2026-03-21 Price Changed $105,000 NMMLS
  • 2026-02-25 Relisted NMMLS
  • 2026-02-20 Pending NMMLS
  • 2026-02-11 Price Changed $110,000 NMMLS
  • 2026-02-11 Price Changed $110,000 NMMLS
  • 2026-01-12 Relisted NMMLS
  • 2026-01-11 Delisted NMMLS
  • 2026-01-06 Listed $115,000 NMMLS
  • 2026-01-06 Listed $115,000 NMMLS
  • 2022-12-07 Sold (MLS) NMMLS
  • 2022-10-07 Listed $95,000 NMMLS
  • 2019-07-23 Sold (MLS) NMMLS
  • 2019-03-19 Listed $60,000 NMMLS
  • 2013-11-05 Sold (MLS) NMMLS
  • 2013-08-01 Listed $55,900 NMMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…