CashFlowRE
Sign in Sign up
129 Athena Way
D+ Composite 46.19
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 +12.6/30.0
  • Condition / age +4.0/5.0
  • 1% rule +3.7/10.0
  • DSCR +3.7/10.0
  • Schools +2.6/10.0
  • Livability +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$199,000

129 Athena Way · Sonterra, TX 76537
3 bd · 2.0 ba · 1,376 sqft · SingleFamily · 119 Days on market
Built 2019 Good condition 5,248 sqft lot Garage $145/sqft · 18% below area Est $243k · 18% under $25/mo HOA · 1% of rent ↓ 7% since listing

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

Listing remarks

Welcome to 129 Athena Way in Jarrell! This 2019 build includes over $25k of solar panels that are completely paid off. 3 bedrooms with 2 full baths and an attached 2-car garage. This is one of the best lots in the neighborhood, with no neighbors on the left or back side of the house, for maximum privacy. Granite counters, stainless appliances, well-maintained and ready for another owner who loves low electricity bills!

Key facts

  • Maximum privacy
  • Solar panels
  • 5,248 sq ft lot

Tags

SOLAR PANELSMAXIMUM PRIVACY

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/2.0-bath single-family listed at $199k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-27 ($-322/yr) — negative.
  • To cash-flow at today's rent, offer at most $195k (2.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (12.6% below list).
  • Recommended offer: $174k (12.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.3% in Sonterra — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Jarrell ISD (rural): math 19% / reading 28% proficiency, ranked #713 of 826 in TX (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jarrell El (math 19% / reading 27%, grade F, #3,277 of 4,322 statewide, top 77%, 785 students, 62% FRL); Jarrell Middle (math 21% / reading 29%, grade F, #1,258 of 1,662 statewide, top 77%, 741 students, 64% FRL); Jarrell H S (math 22% / reading 37%, grade F, #1,112 of 1,632 statewide, top 70%, 868 students, 58% FRL).
  • Market conditions: Rents soft (-1.7%/yr); 915 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 67d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 82% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 7,543 units permitted in Williamson County in 2024 (1,425 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 $6k of value loss. Plan a longer hold.
  • Williamson County population projected at +69% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($181k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $16k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,848 (12.6% 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 119 days. Have you received any prior offers? Is the seller open to a 13% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
6.13%
Cash-on-cash
-0.58%
DSCR
0.97
GRM
9.5

CMA / ARV

ARV (median comp)
$243,095
List price
$199,000
Delta
-18.14%
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
125 Woodpecker Run 0.25mi 3/2.0 1,376 (0%) 2mo $198,000 $144 86
161 Brickyard Ln 0.50mi 3/2.0 1,404 (+2%) 6mo $202,400 $144 68
137 Hondo Gap Ln 0.17mi 3/2.0 1,211 (-12%) 7mo $210,000 $173 66
5017 Cressler Ln Unit 28G 0.60mi 3/2.5 1,339 (-3%) 3mo $195,000 $146 63
237 Moonstone Dr 0.74mi 3/2.0 1,296 (-6%) 0mo $209,500 $162 56
605 Copper Ct 0.46mi 3/2.0 1,540 (+12%) 4mo $229,000 $149 56
201 Yearwood Ln 0.59mi 3/2.5 1,466 (+6%) 6mo $204,900 $140 54
4005 Cressler Ln Unit 16G 0.56mi 3/2.0 1,536 (+12%) 2mo $204,000 $133 53
233 J E Brown Ln 0.69mi 3/2.0 1,295 (-6%) 7mo $229,000 $177 52
4001 Cressler Ln Unit 15G 0.57mi 3/2.0 1,536 (+12%) 3mo $199,000 $130 52
5013 Cressler Ln 0.60mi 3/2.0 1,529 (+11%) 6mo $216,200 $141 49
329 Wonderful Life Way 0.63mi 3/2.0 1,211 (-12%) 6mo $212,000 $175 46

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
-20.7%
Equity multiple
0.30×
Total profit
$-39,010
Equity at exit
$29,672
10-year hold
IRR
-23.0%
Equity multiple
0.00×
Total profit
$-55,691
Equity at exit
$17,206

Cash invested: $55,720 (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
35 active · 9 under contract
Months of supply
11.1 mo (9%/mo absorbed)
Median asking
$235,000 ($164/sqft)
Median days on market
65 d
This list price
9% of active listings are priced below it
ARV vs active asking
+8.0% vs current asking $/sqft

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

ZIP-level market 76537

Home prices YoY
-14.4%
Rents YoY
-1.7%
Active inventory
915
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,738 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax est. 1.5%
$249 /mo · $2,985/yr
Insurance
$83
HOA
$25
Vacancy / Maint / Mgmt
$365
Net cashflow
$-27

Break-even live

Break-even rent $1,772
Max offer price $195,115
Occupancy floor 97%

Sensitivity live

Price -10% $111 -5% $42 +0% $-27 +5% $-96 +10% $-164
Rent -10% $-164 -5% $-96 +0% $-27 +5% $42 +10% $110
Rate -1.0pp $73 -0.5pp $24 base $-27 +0.5pp $-78 +1.0pp $-131

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
$49,750
Closing costs
$5,970
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
518 Woodpecker Run Jarrell, TX 3.0 2.5 1638 $1,695 $1.03 93d 1 0.10mi
209 Athena Way Jarrell, TX 3.0 2.0 1211 $1,439 $1.19 73d 1 0.12mi
Cressler Ln Jarrell, TX 3.0 2.5 1339 $1,600 $1.19 93d 1 0.28mi
616 Sonterra Blvd Jarrell, TX 3.0 2.0 1704 $1,750 $1.03 64d 1 0.35mi
401 Hyacinth Way Jarrell, TX 4.0 2.0 1794 $1,745 $0.97 69d 1 0.38mi
112 Sandstone Dr Unit G Jarrell, TX 3.0 2.0 1730 $1,350 $0.78 28d 1 0.40mi
676 Yearwood Ln Jarrell, TX 3.0 2.5 1339 $1,539 $1.15 93d 1 0.42mi
213 Ibis Falls Loop Jarrell, TX 3.0 2.0 1238 $1,750 $1.41 53d 1 0.43mi
100 Granville Ct Jarrell, TX 3.0 2.0 1428 $1,700 $1.19 73d 1 0.44mi
301 Greatest Gift Way Jarrell, TX 3.0 2.0 1449 $1,850 $1.28 67d 1 0.45mi
301 Greatest Gift Way Jarrell, TX 3.0 2.0 1449 $1,595 $1.10 9d 1 0.45mi
301 Greatest Gift Way Jarrell, TX 3.0 2.0 1449 $1,850 $1.28 93d 1 0.45mi
126 Sandstone Dr Unit F Jarrell, TX 3.0 2.5 1730 $1,450 $0.84 73d 1 0.49mi
126 Sandstone Dr Unit D Jarrell, TX 3.0 2.0 1730 $1,300 $0.75 41d 1 0.49mi
200 Sandstone Dr Unit A Jarrell, TX 3.0 2.0 1730 $1,450 $0.84 29d 1 0.50mi
200 Sandstone Dr Unit A Jarrell, TX 3.0 2.0 1730 $1,450 $0.84 73d 1 0.50mi
100 Zayd Ct Unit A Jarrell, TX 3.0 2.0 1528 $1,600 $1.05 93d 1 0.53mi
105 Zayd Ct Unit A Jarrell, TX 3.0 2.0 1532 $1,600 $1.04 93d 1 0.53mi
101 Zayd Ct Unit A Jarrell, TX 3.0 2.0 1536 $1,650 $1.07 25d 1 0.53mi
217 Denson Ln Jarrell, TX 3.0 2.5 1466 $1,595 $1.09 67d 1 0.54mi
505 Greatest Gift Way Jarrell, TX 3.0 2.0 1391 $1,600 $1.15 93d 1 0.54mi
509 Greatest Gift Way Jarrell, TX 3.0 2.0 1449 $1,700 $1.17 67d 1 0.55mi
212 Sandstone Dr Unit G Jarrell, TX 3.0 2.0 1730 $1,325 $0.77 25d 1 0.55mi
212 Sandstone Dr Unit G Jarrell, TX 3.0 2.0 1730 $1,350 $0.78 61d 1 0.55mi
220 Sandstone Dr Apt E Jarrell, TX 3.0 2.0 1730 $1,550 $0.90 73d 1 0.56mi
220 Sandstone Dr Apt E Jarrell, TX 3.0 2.0 1730 $1,595 $0.92 93d 1 0.56mi
220 Sandstone Dr Unit C Jarrell, TX 3.0 2.0 1730 $1,500 $0.87 52d 1 0.56mi
5033 Cressler Ln Jarrell, TX 3.0 2.5 1339 $1,575 $1.18 24d 1 0.58mi
529 Greatest Gift Way Jarrell, TX 3.0 2.0 1428 $1,649 $1.15 38d 1 0.58mi
529 Greatest Gift Way Jarrell, TX 3.0 2.0 1428 $1,649 $1.15 41d 1 0.58mi
100 Bailey Kay Ct Unit B Jarrell, TX 3.0 2.0 1527 $1,600 $1.05 93d 1 0.60mi
545 Greatest Gift Way Jarrell, TX 3.0 2.0 1449 $1,650 $1.14 93d 1 0.61mi
337 Wonderful Life Way Jarrell, TX 3.0 2.0 1410 $1,675 $1.19 16d 1 0.63mi
104 Green Jay Dr Jarrell, TX 4.0 2.0 1733 $1,850 $1.07 30d 1 0.63mi
100 Everett Ct Unit B Jarrell, TX 3.0 2.0 1528 $1,600 $1.05 93d 1 0.64mi
105 Everett Ct Unit B Jarrell, TX 3.0 2.0 1528 $1,650 $1.08 93d 1 0.67mi
109 Everett Ct Unit B Jarrell, TX 3.0 2.0 1527 $1,700 $1.11 53d 1 0.67mi
400 Major Lee Ln Jarrell, TX 3.0 2.0 1254 $1,600 $1.28 38d 1 0.68mi
221 Koontz Loop Jarrell, TX 3.0 2.0 1546 $1,750 $1.13 53d 1 0.70mi
400 Captain Grumbles Dr Jarrell, TX 3.0 2.0 1463 $1,550 $1.06 73d 1 0.70mi

Property features AI

Finance

Other
Solar panels (green energy feature)
HOA & community
Homeowners association (Sonterra) with an annual fee of $300 covering common area maintenance

Exterior

Parking
Attached garage with two covered spaces (2 total parking spaces)
Utilities
Electricity connectedPublic waterPublic sewer
Home design
Single-story homeSoutheast-facingResale propertySlab foundation
Construction
Built using HardiPlank-type sidingComposition roof
Exterior features
Private yardPatioBack yard privacy fencing

Interior

Kitchen
DishwasherFree-standing electric rangeGarbage disposalMicrowaveRefrigerator
Bedrooms
Three main-level bedrooms
Flooring
Carpet
Bathrooms
Two full bathrooms
Heating & cooling
Central heatingCentral air conditioning
Interior features
Granite countersMain-level primary bedroomNo interior stepsDouble pane windows
Laundry & utility
Dedicated laundry room

HOA detail $25/mo · $300/yr

Likely covers
electric

Listing history 50 events

  1. 2026-08-08
    days on market $199,000 Active 119 DOM
  2. 2026-08-06
    days on market $199,000 Active 117 DOM
  3. 2026-08-05
    days on market $199,000 Active 116 DOM
  4. 2026-08-04
    days on market $199,000 Active 115 DOM
  5. 2026-08-03
    days on market $199,000 Active 114 DOM
  6. 2026-07-31
    days on market $199,000 Active 111 DOM
  7. 2026-07-30
    days on market $199,000 Active 110 DOM
  8. 2026-07-30
    days on market $199,000 Active 109 DOM
  9. 2026-07-28
    days on market $199,000 Active 108 DOM
  10. 2026-07-26
    days on market $199,000 Active 106 DOM
  11. 2026-07-24
    days on market $199,000 Active 104 DOM
  12. 2026-07-23
    days on market $199,000 Active 103 DOM
  13. 2026-07-22
    days on market $199,000 Active 102 DOM
  14. 2026-07-21
    days on market $199,000 Active 101 DOM
  15. 2026-07-20
    days on market $199,000 Active 100 DOM
  16. 2026-07-18
    days on market $199,000 Active 98 DOM
  17. 2026-07-18
    days on market $199,000 Active 97 DOM
  18. 2026-07-16
    days on market $199,000 Active 96 DOM
  19. 2026-07-15
    days on market $199,000 Active 95 DOM
  20. 2026-07-14
    days on market $199,000 Active 94 DOM
  21. 2026-07-13
    days on market $199,000 Active 93 DOM
  22. 2026-07-13
    days on market $199,000 Active 92 DOM
  23. 2026-07-11
    days on market $199,000 Active 91 DOM
  24. 2026-07-10
    days on market $199,000 Active 90 DOM
  25. 2026-07-09
    days on market $199,000 Active 89 DOM
  26. 2026-07-07
    days on market $199,000 Active 87 DOM
  27. 2026-07-06
    days on market $199,000 Active 86 DOM
  28. 2026-07-05
    days on market $199,000 Active 85 DOM
  29. 2026-07-03
    days on market $199,000 Active 83 DOM
  30. 2026-07-02
    days on market $199,000 Active 82 DOM
  31. 2026-07-01
    days on market $199,000 Active 81 DOM
  32. 2026-06-30
    days on market $199,000 Active 80 DOM
  33. 2026-06-29
    days on market $199,000 Active 79 DOM
  34. 2026-06-28
    days on market $199,000 Active 78 DOM
  35. 2026-06-27
    days on market $199,000 Active 77 DOM
  36. 2026-06-26
    days on market $199,000 Active 76 DOM
  37. 2026-06-24
    days on market $199,000 Active 74 DOM
  38. 2026-06-22
    days on market $199,000 Active 72 DOM
  39. 2026-06-21
    days on market $199,000 Active 71 DOM
  40. 2026-06-18
    days on market $199,000 Active 68 DOM
  41. 2026-06-17
    days on market $199,000 Active 67 DOM
  42. 2026-06-16
    days on market $199,000 Active 66 DOM
  43. 2026-06-15
    pricedays on market $199,000 Active 65 DOM
  44. 2026-06-13
    days on market $210,000 Active 63 DOM
  45. 2026-06-09
    days on market $210,000 Active 59 DOM
  46. 2026-06-08
    days on market $210,000 Active 58 DOM
  47. 2026-06-07
    days on market $210,000 Active 57 DOM
  48. 2026-06-04
    days on market $210,000 Active 54 DOM
  49. 2026-06-03
    days on market $210,000 Active 53 DOM
  50. 2026-06-02
    days on market $210,000 Active 52 DOM

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$20,862
− Mortgage interest
−$11,147
− Property taxes
−$2,985
− Insurance
−$995
− Repairs & maintenance
−$1,669
− Management
−$1,669
− HOA
−$300
− Depreciation
−$5,789
Taxable loss
−$3,692
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$886
After-tax cash flow
$564/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 $6,880–$20,640 screening

This 2019 single-family home is in good condition with recent updates, including solar panels and granite countertops. It's move-in ready with a good curb appeal and potential for further value increases through minor exterior and interior updates.

Value-add opportunities

  • Resale Paint exterior trim — Enhances curb appeal and can increase property value
  • Both Replace carpet in bedrooms — Improves aesthetics and can increase both resale and rental value
  • Both Install smart home devices — Enhances convenience and can attract tech-savvy buyers

ⓘ 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 26/100

Zoned Schools

Elementary Jarrell El F TX #3,277/4,322 Nat'l #31,702/41,679 Middle Jarrell Middle F TX #1,258/1,662 Nat'l #10,338/14,009 High Jarrell H S F TX #1,112/1,632 Nat'l #11,215/17,239

Schools (NCES district)

District
Jarrell ISD
NCES district ID
4824600
Math proficiency
19% ▼ -18.00%
Reading proficiency
28% ▼ -5.00%
Median HH income
$57,132
Composite
21.47/100
National rank
#8335
State rank
#713 of 826 in TX

Livability — Sonterra

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Sonterra, TX
County
Williamson County · 699,027 people
City population
12,526
Metro
Austin-Round Rock-Georgetown, TX
Population (ZIP)
16,272
Household income
$98,199
Rent vs Own
20.5% rent · 79.5% own
Severe rent burden
6% of renters

Population outlook (Williamson County) Hauer SSP2

Today (2025)
699,027 people
By 2030
795,537 · +13.8%
By 2040
990,683 · +41.7%
By 2050
1,184,292 · +69.4%
By 2075
1,623,825 · +132.3%
By 2100
1,924,153 · +175.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 48% Hispanic / Latino 36% Two or more races 14% Black 7% Asian 4%
Hispanic origin (detail)
Mexican 30% Puerto Rican 5%
Common ancestry
Romanian 3% Italian 2% Slovak 1%
Foreign-born
13% · Canada, Vietnam
Languages at home
69% English-only · Spanish 26% Chinese 2% French/Haitian/Cajun 1%

Political lean MEDSL · Williamson

2024 margin
Toss-up / Even · D 48.0% · R 50.4% · Other 1.6%
2008→2024 swing
+10.6pp toward D · 2008: -13.0pp · 2024: -2.5pp
All cycles
2024: R+2.5 2020: D+1.4 2016: R+9.9 2012: R+21.5 2008: R+13.0

Not yet ingested

Civics

Price history

-7.4% since first listed
5 events — show timeline
  • 2026-06-14 Price Changed $199,000 Unlock MLS
  • 2026-04-24 Price Changed $210,000 Unlock MLS
  • 2026-04-11 Listed $215,000 Unlock MLS
  • 2024-12-02 Price Changed Unlock MLS
  • 2024-08-01 Listed Unlock MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…