189 Ackerson Lake Dr · Michigan Center, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
- Cash flow +6.9/30.0
- Rent growth +5.0/5.0
- 1% rule +4.5/10.0
- Livability +3.5/5.0
- Schools +3.3/10.0
- Condition / age +2.5/5.0
- DSCR +1.1/10.0
- Appreciation +0.0/10.0
$149,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
Key facts
- Fenced in backyard
- Bay window
- Huge kitchen
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $150k.
Deal economics
- At list price, monthly cash flow is $-229 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $122k (18.3% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (4.6% below list).
- Recommended offer: $122k (18.3% below list) — sets the bar for cash-flow.
- Cap rate 4.5% vs local median 3.0% in Michigan Center — 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 70/100 on livability (#314 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: employment C-, schools F, amenities F.
- Napoleon Community Schools (rural): math 28% / reading 48% proficiency, ranked #231 of 540 in MI (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising fast (+10.3%/yr); 362 active listings in the ZIP; 317 units permitted in Jackson County in 2024 (103 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Jackson County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Negotiation context
- It's been on market 22 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
- 21 sale attempts since 5y ago 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 4.1% of price.
Questions for the listing agent
- 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?
- Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.95% ✗
- Cap rate
- 4.46%
- Cash-on-cash
- -6.55%
- DSCR
- 0.71
- GRM
- 8.7
CMA / ARV
- ARV (median comp)
- $204,341
- List price
- $149,900
- Delta
- -26.64%
- 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 |
|---|---|---|---|---|---|---|---|
| 189 Ackerson Lake Dr | 0.00mi | 3/2.0 | 1,344 (0%) | 1mo | $149,900 | $112 | 96 |
| 187 Ackerson Lake Dr | 0.01mi | 3/2.0 | 1,448 (+8%) | 19mo | $150,000 | $104 | 66 |
| 268 Ackerson Lake Dr | 0.29mi | 2/2.0 (-1) | 1,196 (-11%) | 10mo | $342,000 | $286 | 51 |
| 4524 Brooklyn Rd | 0.66mi | 2/1.0 (-1) | 1,435 (+7%) | 16mo | $178,900 | $125 | 40 |
| 294 Ackerson Lake Dr | 0.35mi | 3/3.0 | 1,516 (+13%) | 21mo | $365,000 | $241 | 37 |
| 4564 Ackerson Lake Rd | 0.50mi | 3/2.5 | 1,528 (+14%) | 20mo | $160,000 | $105 | 31 |
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 · 8.0% rent growth · sell at horizon
- IRR
- -20.1%
- Equity multiple
- 0.26×
- Total profit
- $-31,099
- Equity at exit
- $22,351
- IRR
- -2.9%
- Equity multiple
- 0.75×
- Total profit
- $-10,577
- Equity at exit
- $12,961
Cash invested: $41,972 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 62 Landlord-Friendly
- State Michigan
- 62 Landlord-Friendly · EVEN
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 49201
- Rents YoY
- 10.3%
- Active inventory
- 362
- Price-to-rent
- 8.7×
Monthly cashflow live
- Estimated rent
- $1,430 medium interval (Pro) →
- Mortgage (P&I)
- −$786
- Tax from tax record
- −$510 /mo · $6,120/yr
- Insurance
- −$62
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$300
- Net cashflow
- $-229
Break-even live
Sensitivity live
| Price | -10% $-144 | -5% $-187 | +0% $-229 | +5% $-271 | +10% $-314 |
|---|---|---|---|---|---|
| Rent | -10% $-342 | -5% $-285 | +0% $-229 | +5% $-173 | +10% $-116 |
| Rate | -1.0pp $-154 | -0.5pp $-191 | base $-229 | +0.5pp $-268 | +1.0pp $-307 |
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
- $37,475
- Closing costs
- $4,497
- 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.
Listing history 50 events
-
2026-05-07status Pending 326-char remark
Show marketing remark (328 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-05-07status Pending 328-char remark
Show marketing remark (328 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-05-07status Pending
Show marketing remark (328 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-04-29status Active 328-char remark
Show marketing remark (326 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-04-29status Active 326-char remark
Show marketing remark (326 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-04-29status Active
Show marketing remark (326 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-04-03status Pending 326-char remark
Show marketing remark (328 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-04-03status Pending 328-char remark
Show marketing remark (328 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-04-03status Pending
Show marketing remark (328 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-03-20$149,900 Active 326-char remark
Show marketing remark (328 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-03-20$149,900 Active 328-char remark
Show marketing remark (328 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2026-03-20$149,900 Active
Show marketing remark (328 chars)
Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.
-
2024-01-12historical $1,825
-
2023-12-22$1,825
-
2023-12-14historical $1,825
-
2023-11-28$1,825
-
2023-11-25historical
-
2023-11-25historical
-
2023-10-31price $209,999
-
2023-10-31price $209,999
-
2023-10-30price $209,999
-
2023-10-17price $214,000
-
2023-10-17price $214,000
-
2023-10-17price $214,000
-
2023-09-25price $217,000
-
2023-09-24price $217,000
-
2023-09-24price $217,000
-
2023-08-04status Active
-
2023-08-04status Active
-
2023-06-21historical Keep Showing-Contgcy Appl
-
2023-06-21historical Contingent - Continue To Show
-
2023-04-24price $220,000
-
2023-04-24price $220,000
-
2023-04-24price $220,000
-
2023-03-17price $225,900
-
2023-03-16price $225,900
-
2023-03-16price $225,900
-
2023-02-16price $229,000
-
2023-02-15price $229,000
-
2023-02-15price $229,000
-
2023-02-02$234,900 Active
-
2023-02-02$234,900 Active
-
2022-10-04historical
-
2022-10-04historical
-
2022-09-21price $220,000
-
2022-09-21price $220,000
-
2022-09-21price $220,000
-
2022-09-19historical
-
2022-08-30price $224,900
-
2022-08-30price $224,900
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast MI · Partial reset (capped growth)
- Current annual tax
- $6,120 · $510/mo
- Projected year-2 tax
- $6,120 · $510/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 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 2/10 Low 1 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
- $17,158
- − Mortgage interest
- −$8,397
- − Property taxes
- −$6,120
- − Insurance
- −$750
- − Repairs & maintenance
- −$1,373
- − Management
- −$1,373
- − Depreciation
- −$4,361
- Taxable loss
- −$5,214
- Est. tax savings @ 24.0%
- +$1,251
- After-tax cash flow
- $-1,497/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.
Schools (NCES district)
- District
- Napoleon Community Schools
- NCES district ID
- 2624960
- Math proficiency
- 28% ▼ -13.00%
- Reading proficiency
- 48% ▼ -6.00%
- Median HH income
- $52,236
- Composite
- 32.97/100
- National rank
- #5585
- State rank
- #231 of 540 in MI
Livability — Michigan Center
- Score
- 70/100
- State rank
- #314
- US rank
- #7697
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Jackson County · 85,581 people
- City population
- 85,581
- Metro
- Jackson, MI
- Population (ZIP)
- 49,107
- Household income
- $74,484
- Rent vs Own
- Severe rent burden
- 840.0
Population outlook (Jackson County) Hauer SSP2
- Today (2025)
- 156,365 people
- By 2030
- 153,123 · -2.1%
- By 2040
- 144,981 · -7.3%
- By 2050
- 135,671 · -13.2%
- By 2075
- 113,833 · -27.2%
- By 2100
- 86,592 · -44.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (80%)
- Race & ethnicity
- White 80% Black 9% Two or more races 6% Hispanic / Latino 5%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Romanian 7% Lithuanian 3% Slovak 2%
- Foreign-born
- 3% · Canada
- Languages at home
- 96% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 1%
Political lean MEDSL · Jackson
- 2024 margin
- Strong R (+21.3) · D 38.6% · R 59.9% · Other 1.5%
- 2008→2024 swing
- -23.7pp toward R · 2008: 2.4pp · 2024: -21.3pp
- All cycles
- 2024: R+21.3 2020: R+19.0 2016: R+20.1 2012: R+5.8 2008: D+2.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -198.89%
- Current HPI
- 185.3773
- Rent YoY
- ▲ 10.32%
- Metro
- Jackson, MI
- State GDP YoY
- ▲ 1.37%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in MI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
-16.3% since first listed82 events — show timeline
- 2026-05-07 Pending — MiRealSource-MiMLS
- 2026-05-07 Pending — REALCOMP
- 2026-05-07 Pending — SW Michigan MLS
- 2026-04-29 Relisted — REALCOMP
- 2026-04-29 Relisted — MiRealSource-MiMLS
- 2026-04-29 Relisted — SW Michigan MLS
- 2026-04-03 Pending — MiRealSource-MiMLS
- 2026-04-03 Pending — REALCOMP
- 2026-04-03 Pending — SW Michigan MLS
- 2026-03-20 Listed $149,900 SW Michigan MLS
- 2026-03-20 Listed $149,900 REALCOMP
- 2026-03-20 Listed $149,900 MiRealSource-MiMLS
- 2024-01-12 Rental Removed $1,825 Avail
- 2023-12-22 Listed for Rent $1,825 Avail
- 2023-12-14 Rental Removed $1,825 Avail
- 2023-11-28 Listed for Rent $1,825 Avail
- 2023-11-25 Listing Removed — MiRealSource-MiMLS
- 2023-11-25 Listing Removed — REALCOMP
- 2023-10-31 Price Changed $209,999 MiRealSource-MiMLS
- 2023-10-31 Price Changed $209,999 REALCOMP
- 2023-10-30 Price Changed $209,999 SW Michigan MLS
- 2023-10-17 Price Changed $214,000 MiRealSource-MiMLS
- 2023-10-17 Price Changed $214,000 REALCOMP
- 2023-10-17 Price Changed $214,000 SW Michigan MLS
- 2023-09-25 Price Changed $217,000 MiRealSource-MiMLS
- 2023-09-24 Price Changed $217,000 REALCOMP
- 2023-09-24 Price Changed $217,000 SW Michigan MLS
- 2023-08-04 Relisted — REALCOMP
- 2023-08-04 Relisted — MiRealSource-MiMLS
- 2023-06-21 Contingent — MiRealSource-MiMLS
- 2023-06-21 Contingent — REALCOMP
- 2023-04-24 Price Changed $220,000 MiRealSource-MiMLS
- 2023-04-24 Price Changed $220,000 REALCOMP
- 2023-04-24 Price Changed $220,000 SW Michigan MLS
- 2023-03-17 Price Changed $225,900 MiRealSource-MiMLS
- 2023-03-16 Price Changed $225,900 REALCOMP
- 2023-03-16 Price Changed $225,900 SW Michigan MLS
- 2023-02-16 Price Changed $229,000 MiRealSource-MiMLS
- 2023-02-15 Price Changed $229,000 REALCOMP
- 2023-02-15 Price Changed $229,000 SW Michigan MLS
- 2023-02-02 Listed $234,900 MiRealSource-MiMLS
- 2023-02-02 Listed $234,900 REALCOMP
- 2022-10-04 Listing Removed — MiRealSource-MiMLS
- 2022-10-04 Listing Removed — REALCOMP
- 2022-09-21 Price Changed $220,000 MiRealSource-MiMLS
- 2022-09-21 Price Changed $220,000 REALCOMP
- 2022-09-21 Price Changed $220,000 SW Michigan MLS
- 2022-09-19 Listing Removed — MiRealSource-MiMLS
- 2022-08-30 Price Changed $224,900 MiRealSource-MiMLS
- 2022-08-30 Price Changed $224,900 REALCOMP
- 2022-08-30 Price Changed $224,900 SW Michigan MLS
- 2022-08-10 Listed $229,900 MiRealSource-MiMLS
- 2022-08-10 Listed $229,900 REALCOMP
- 2022-04-21 Sold (MLS) $135,000 SW Michigan MLS
- 2022-04-21 Sold (MLS) $135,000 REALCOMP
- 2022-03-11 Contingent — REALCOMP
- 2022-03-11 Contingent — SW Michigan MLS
- 2022-03-11 Contingent — MiRealSource-MiMLS
- 2022-02-25 Listed $134,900 MiRealSource-MiMLS
- 2022-02-25 Listed $134,900 SW Michigan MLS
- 2022-02-25 Listed $134,900 REALCOMP
- 2022-01-30 Listing Removed — REALCOMP
- 2022-01-30 Listing Removed — SW Michigan MLS
- 2022-01-21 Relisted — REALCOMP
- 2021-12-21 Listing Removed — REALCOMP
- 2021-12-21 Price Changed $142,000 REALCOMP
- 2021-12-21 Price Changed $142,000 SW Michigan MLS
- 2021-12-09 Price Changed $145,000 REALCOMP
- 2021-12-09 Price Changed $145,000 SW Michigan MLS
- 2021-11-04 Price Changed $149,000 REALCOMP
- 2021-11-04 Price Changed $149,000 SW Michigan MLS
- 2021-10-25 Price Changed $155,000 REALCOMP
- 2021-10-25 Price Changed $155,000 SW Michigan MLS
- 2021-10-14 Price Changed $159,000 REALCOMP
- 2021-10-14 Price Changed $159,000 SW Michigan MLS
- 2021-09-27 Price Changed $165,000 REALCOMP
- 2021-09-27 Price Changed $165,000 SW Michigan MLS
- 2021-09-23 Price Changed $175,000 REALCOMP
- 2021-09-23 Price Changed $175,000 SW Michigan MLS
- 2021-09-19 Listed $179,000 SW Michigan MLS
- 2021-09-19 Listed $142,000 MiRealSource-MiMLS
- 2021-09-19 Listed $179,000 REALCOMP
Property tax history
+10.0%/yrLatest (2025): $6,120 · +2.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…