CashFlowRE
Sign in Sign up
3601 S River Pkwy #812
F Composite 31.97
Why this score? — see what drove the F 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 +11.8/15.0
  • Schools +4.7/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +3.2/5.0
  • Cash flow +2.2/30.0
  • 1% rule +2.2/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$265,000

3601 S River Pkwy #812 · Portland, OR 97239
1 bd · 1.0 ba · 783 sqft · Condo · 88 Days on market
Built 2006 Good condition Garage $338/sqft · 10% below area Est $293k · 10% under $640/mo HOA · 33% of rent

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

Listing remarks

Welcome to refined urban living at the iconic The John Ross in the heart of Portland’s vibrant South Waterfront District. This beautifully maintained 1-bedroom, 1-bathroom condo offers 783 sqft of thoughtfully designed space, perfect for those seeking comfort, convenience, and a modern city lifestyle. new HVAC system! Step inside to an open-concept layout filled with natural light, creating a warm and inviting atmosphere. The spacious living area flows seamlessly into the kitchen, making it ideal for both relaxing and entertaining. The well-sized bedroom provides a peaceful retreat, while the efficient floor plan maximizes every square foot for comfortable everyday living.

Key facts

  • Premium amenities
  • Secure entry
  • Natural light

Tags

OPEN-CONCEPT LAYOUTNATURAL LIGHTPREMIUM AMENITIES24-HOUR CONCIERGESECURE ENTRYRESIDENT LOUNGE

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 1-bed/1.0-bath condo listed at $265k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-959 ($-12k/yr) — negative.
  • To cash-flow at today's rent, offer at most $126k (52.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (27.7% below list).
  • Recommended offer: $126k (52.3% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 77/100 on livability (#72 in OR, #3,256 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime F, cost of living F.
  • Portland SD 1J (urban): math 46% / reading 58% proficiency, ranked #23 of 183 in OR (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Capitol Hill Elementary School (333 students, 17% FRL); Jackson Middle School (791 students, 26% FRL); Ida B. Wells-Barnett High School (1,556 students, 14% FRL) — zoned schools average 19% FRL vs 37% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.9%/yr); 244 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 54d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 2,041 units permitted in Multnomah County in 2024 (905 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 $8k of value loss. Plan a longer hold.
  • Multnomah County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($249k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $24k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 33% of rent.
Recommended offer $126,294 (52.3% 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 88 days. Have you received any prior offers? Is the seller open to a 52% 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. 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. 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?
  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 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
0.72%
Cap rate
1.95%
Cash-on-cash
-15.50%
DSCR
0.31
GRM
11.5

CMA / ARV

ARV (median comp)
$292,980
List price
$265,000
Delta
-9.55%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3601 S River Pkwy #1214 0.00mi 1/1.0 779 (-0%) 0mo $268,000 $344 99
3570 S River Pkwy #1507 0.03mi 1/1.0 889 (+14%) 0mo $360,000 $405 76
3515 SW Barbur Blvd Unit R-1 0.48mi 2/1.0 (+1) 831 (+6%) 1mo $246,000 $296 61
3373 SE 15th Ave 0.94mi 1/1.0 695 (-11%) 1mo $388,000 $558 46
255 SW Harrison St Unit 9C 1.03mi 1/1.0 600 (-23%) 0mo $162,500 $271 40
1500 SW Park Ave #226 1.35mi 1/1.0 597 (-24%) 1mo $250,000 $419 39
1410 SW 11th Ave #603 1.49mi 1/2.0 900 (+15%) 1mo $225,000 $250 35
4980 S Landing Dr #301 0.69mi 2/2.0 (+1) 913 (+17%) 0mo $297,000 $325 33
4970 S Landing Dr #304 0.70mi 2/2.0 (+1) 913 (+17%) 1mo $265,000 $290 33
255 SW Harrison St Unit 9D 1.03mi 2/2.0 (+1) 959 (+22%) 0mo $238,800 $249 31
111 SW Harrison St Unit 12H 1.00mi 2/2.0 (+1) 967 (+24%) 0mo $355,000 $367 31
5322 SE Milwaukie Ave 1.33mi 2/2.0 (+1) 925 (+18%) 1mo $329,900 $357 30

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 · 2.89% rent growth · sell at horizon

5-year hold
IRR
-46.1%
Equity multiple
-0.40×
Total profit
$-103,783
Equity at exit
$39,512
10-year hold
IRR
-84.7%
Equity multiple
-1.27×
Total profit
$-168,138
Equity at exit
$22,912

Cash invested: $74,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State Oregon
28 Tenant-Leaning · D+6
County
— inherits STATE
City Portland
0 Strongly Tenant-Friendly · D+39
Mandatory relocation for no-cause evictions; rent increase notice 90 days.

Active competition Active MLS

For sale now
0 active · 1 under contract

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

ZIP-level market 97239

Rents YoY
2.9%
Active inventory
244
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,915 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax est. 1.5%
$331 /mo · $3,975/yr
Insurance
$110
HOA
$640
Vacancy / Maint / Mgmt
$402
Net cashflow
$-959

Break-even live

Break-even rent $3,128
Max offer price $126,294
Occupancy floor

Sensitivity live

Price -10% $-775 -5% $-867 +0% $-959 +5% $-1,050 +10% $-1,142
Rent -10% $-1,110 -5% $-1,034 +0% $-959 +5% $-883 +10% $-807
Rate -1.0pp $-825 -0.5pp $-891 base $-959 +0.5pp $-1,027 +1.0pp $-1,097

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
$66,250
Closing costs
$7,950
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
3601 S River Pkwy Portland, OR 1.0 692 $1,695 $2.45 53d 1 0.01mi
3601 S River Pkwy Portland, OR 1.0–4.0 1.0–4.5 2828 $1,995 $0.71 93d 2 0.02mi
3601 S River Pkwy Portland, OR 1.0 1.0 785 $1,948 $2.48 64d 2 0.02mi
3570 S River Pkwy #1107 Portland, OR 1.0 1.0 889 $2,195 $2.47 47d 1 0.03mi
3570 S River Pkwy #509 Portland, OR 1.0 1.0 922 $2,200 $2.39 93d 1 0.03mi
3720 S Bond Ave Portland, OR 2.0 1.0–2.5 1574 $4,478 $2.84 93d 27 0.07mi
3720 S Bond Ave Portland, OR 2.0 1.0–2.5 1574 $4,468 $2.84 9d 28 0.07mi
3750 S River Pkwy Portland, OR 1.0–2.0 1.0–2.0 900 $1,662 $1.85 9d 22 0.08mi
650 S Gaines St Portland, OR 2.0 1.0–2.0 823 $2,622 $3.19 9d 20 0.09mi
3820 S River Pkwy Portland, OR 1.0–2.0 1.0–2.5 1339 $1,998 $1.49 9d 31 0.11mi
3850 S Bond Ave Portland, OR 1.0 1.0 795 $2,428 $3.05 9d 21 0.12mi
3833 S Bond Ave Portland, OR 2.0 1.0–2.0 803 $1,920 $2.39 13d 20 0.13mi
3883 S Moody Ave Portland, OR 2.0 1.0–2.0 781 $2,034 $2.60 9d 25 0.17mi
677 S Lowell St Portland, OR 2.0 1.0–2.0 939 $1,918 $2.04 9d 23 0.21mi
3755 S Hood Ave Unit 10 Portland, OR 1.0 1.0 575 $1,395 $2.43 41d 1 0.21mi
3712 S Kelly Ave Unit 03 Portland, OR 2.0 1.0 728 $1,345 $1.85 93d 1 0.23mi
3712 S Kelly Ave Apt 12 Portland, OR 1.0 1.0 560 $1,245 $2.22 41d 1 0.23mi
3736 S Kelly Ave Unit Mf Portland, OR 1.0 1.0 566 $1,195 $2.11 52d 1 0.24mi
3736 S Kelly Ave Portland, OR 1.0 1.0 566 $1,195 $2.11 53d 1 0.24mi
3736 S Kelly Ave Unit Mf Portland, OR 2.0 1.0 1040 $1,895 $1.82 65d 1 0.24mi
3400 S Kelly Ave Unit 3400 Kelly Portland, OR 1.0 1.0 600 $1,295 $2.16 93d 1 0.25mi
0329 S Whitaker St Apt 6 Portland, OR 1.0 1.0 750 $1,300 $1.73 21d 1 0.25mi
0329 S Whitaker St Apt 9 Portland, OR 1.0 1.0 750 $1,300 $1.73 35d 1 0.25mi
3916 S Corbett Ave Portland, OR 1.0 1.0 648 $1,699 $2.62 16d 6 0.31mi
3535 S Corbett Ave Portland, OR 1.0 1.0 560 $1,725 $3.08 16d 3 0.32mi
0117 SW Whitaker St Apt 2 Portland, OR 2.0 1.0 800 $1,895 $2.37 41d 1 0.34mi
3419 SW Naito Pkwy Portland, OR 2.0 1.0 750 $1,800 $2.40 13d 1 0.40mi
3825 SW View Point Ter Portland, OR 1.0 1.0 750 $1,750 $2.33 93d 1 0.42mi
3939 SW View Point Ter Apt 3A Portland, OR 2.0 2.0 800 $2,100 $2.62 73d 1 0.43mi
4130 S View Point Ter Apt 6 Portland, OR 2.0 1.0 850 $1,395 $1.64 93d 1 0.44mi
4230 S View Point Ter Portland, OR 1.0 1.0 625 $1,449 $2.32 67d 1 0.46mi
4210 SW View Point Ter Apt 4 Portland, OR 1.0 1.0 625 $1,449 $2.32 67d 1 0.46mi
3401-3417 SW 1st Ave Unit 3409 Portland, OR 1.0 1.0 750 $1,545 $2.06 64d 1 0.46mi
4131 SW View Point Ter Portland, OR 1.0 600 $995 $1.66 93d 1 0.47mi
3235 SW 1st Ave Unit 1 Portland, OR 1.0 1.0 920 $3,350 $3.64 93d 1 0.47mi
4242 SW View Point Ter Unit 4242 Portland, OR 2.0 1.5 950 $1,995 $2.10 21d 1 0.48mi
3473 SW Barbur Blvd #8 Portland, OR 2.0 1.5 777 $1,685 $2.17 93d 1 0.49mi
4314 SW View Point Ter Unit 8 Portland, OR 1.0 1.0 675 $1,300 $1.93 64d 1 0.49mi
015 SW Bancroft St Portland, OR 2.0 1.0 1000 $2,500 $2.50 93d 1 0.50mi
3425 SW Barbur Blvd Portland, OR 2.0 1.0 730 $1,795 $2.46 47d 1 0.51mi

Property features AI

Finance

Other
No condominium yardSmoking and pet policies: see remarks
Financial info
Condo parking tax applies
HOA & community
Monthly association fee of $640Association covers commons, concierge, exterior maintenance, gas, insurance, management, party room, sewer, trash and waterCondo complex has 303 units, 3 common elevatorsNo deeded storage or assigned storage availableMove-in/out fee applies ($870) and one-time capital improvement contribution ($1,199)No rental cap; minimum 30-day rentals allowedConcierge and party room; rooftop BBQ area

Exterior

Parking
Deeded, secured parking (1 space)Deeded garage space
Security
24/7 concierge
Utilities
Public waterPublic sewerGas available
Home design
Residential condominium (loft floor plan)Upper floor unit (level 8 of 30)Built in 2006View facing the riverEntry on main level
Construction
Built-Up roofYear built 2006
Exterior features
Covered deckRiverfront viewCommons and greenbelt accessPaved road accessDeck available (see floor plan)

Interior

Kitchen
Stainless steel appliancesKitchen on main level
Bedrooms
Primary bedroom on main level with closet and wood floors
Flooring
Wood floors throughout main living areas and primary bedroom
Bathrooms
1 full bathroom on main level
Heating & cooling
Heat pump for heating and cooling
Interior features
Washer and dryer included in unitWood floorsOne-level (accessible)
Laundry & utility
Washer and dryer included in unit

HOA detail $640/mo · $7,680/yr condo

Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-08-08
    days on market $265,000 Active 88 DOM
  2. 2026-08-06
    days on market $265,000 Active 86 DOM
  3. 2026-08-05
    days on market $265,000 Active 85 DOM
  4. 2026-08-04
    days on market $265,000 Active 84 DOM
  5. 2026-08-03
    days on market $265,000 Active 83 DOM
  6. 2026-07-31
    days on market $265,000 Active 80 DOM
  7. 2026-07-30
    days on market $265,000 Active 79 DOM
  8. 2026-07-30
    days on market $265,000 Active 78 DOM
  9. 2026-07-28
    days on market $265,000 Active 77 DOM
  10. 2026-07-26
    days on market $265,000 Active 75 DOM
  11. 2026-07-24
    days on market $265,000 Active 73 DOM
  12. 2026-07-23
    days on market $265,000 Active 72 DOM
  13. 2026-07-22
    days on market $265,000 Active 71 DOM
  14. 2026-07-21
    days on market $265,000 Active 70 DOM
  15. 2026-07-20
    days on market $265,000 Active 69 DOM
  16. 2026-07-18
    days on market $265,000 Active 67 DOM
  17. 2026-07-18
    days on market $265,000 Active 66 DOM
  18. 2026-07-16
    days on market $265,000 Active 65 DOM
  19. 2026-07-15
    days on market $265,000 Active 64 DOM
  20. 2026-07-14
    days on market $265,000 Active 63 DOM
  21. 2026-07-13
    days on market $265,000 Active 62 DOM
  22. 2026-07-13
    days on market $265,000 Active 61 DOM
  23. 2026-07-11
    days on market $265,000 Active 60 DOM
  24. 2026-07-10
    days on market $265,000 Active 59 DOM
  25. 2026-07-09
    days on market $265,000 Active 58 DOM
  26. 2026-07-07
    days on market $265,000 Active 56 DOM
  27. 2026-07-06
    days on market $265,000 Active 55 DOM
  28. 2026-07-05
    days on market $265,000 Active 54 DOM
  29. 2026-07-03
    days on market $265,000 Active 52 DOM
  30. 2026-07-02
    pricedays on market $265,000 Active 51 DOM
  31. 2026-07-01
    days on market $279,000 Active 50 DOM
  32. 2026-06-30
    price $279,000 Active 49 DOM
  33. 2026-06-30
    days on market $287,000 Active 49 DOM
  34. 2026-06-29
    days on market $287,000 Active 48 DOM
  35. 2026-06-28
    days on market $287,000 Active 47 DOM
  36. 2026-06-27
    days on market $287,000 Active 46 DOM
  37. 2026-06-26
    days on market $287,000 Active 45 DOM
  38. 2026-06-24
    days on market $287,000 Active 43 DOM
  39. 2026-06-22
    days on market $287,000 Active 41 DOM
  40. 2026-06-21
    days on market $287,000 Active 40 DOM
  41. 2026-06-18
    days on market $287,000 Active 37 DOM
  42. 2026-06-17
    days on market $287,000 Active 36 DOM
  43. 2026-06-16
    days on market $287,000 Active 35 DOM
  44. 2026-06-15
    days on market $287,000 Active 34 DOM
  45. 2026-06-13
    pricedays on market $287,000 Active 32 DOM
  46. 2026-06-09
    days on market $289,000 Active 28 DOM
  47. 2026-06-08
    pricestatus $289,000 Active 27 DOM
  48. 2026-05-18
    price $253,000 1840-char remark
  49. 2026-05-15
    price $265,000 1840-char remark
  50. 2026-05-04
    price $275,000 1840-char remark

ⓘ 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
$22,979
− Mortgage interest
−$14,844
− Property taxes
−$3,975
− Insurance
−$1,325
− Repairs & maintenance
−$1,838
− Management
−$1,838
− HOA
−$7,680
− Depreciation
−$7,709
Taxable loss
−$16,231
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,895
After-tax cash flow
$-7,607/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 1-bedroom condo in the heart of Portland's South Waterfront District is in excellent condition with a fresh new HVAC system and modern amenities. It offers a great balance of style and functionality, making it an ideal choice for both buyers and renters.

Value-add opportunities

  • Both painting interior walls — fresh paint enhances curb appeal and interior aesthetics
  • Resale upgrading kitchen appliances — modern appliances improve functionality and appeal
  • Rental installing a smart thermostat — improves energy efficiency and tenant satisfaction

Zoned Schools

Elementary Capitol Hill Elementary School Middle Jackson Middle School High Ida B. Wells-Barnett High School

Schools (NCES district)

District
Portland SD 1J
NCES district ID
4110040
Math proficiency
46% ▼ -2.00%
Reading proficiency
58% ▼ -3.00%
Median HH income
$57,851
Composite
47.1/100
National rank
#5112
State rank
#23 of 183 in OR
B Composite livability gradescore 77/100

Livability — Portland

Score
77/100
State rank
#72
US rank
#3256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portland, OR
County
Multnomah County · 930,825 people
City population
774,334
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
17,804
Household income
$110,134
Rent vs Own
55.5% rent · 44.5% own
Severe rent burden
6% of renters

Population outlook (Multnomah County) Hauer SSP2

Today (2025)
930,825 people
By 2030
996,904 · +7.1%
By 2040
1,121,379 · +20.5%
By 2050
1,242,124 · +33.4%
By 2075
1,464,431 · +57.3%
By 2100
1,576,181 · +69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 10% Two or more races 9% Asian 6% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 5% Portuguese 4% Slovak 4%
Foreign-born
10% · Canada, South Korea, China
Languages at home
88% English-only · Spanish 5% Other Asian/Pacific 2% Chinese 1%

Political lean MEDSL · Multnomah

2024 margin
Solid D (+62.1) · D 79.3% · R 17.2% · Other 3.5%
2008→2024 swing
+6.0pp toward D · 2008: 56.1pp · 2024: 62.1pp
All cycles
2024: D+62.1 2020: D+61.3 2016: D+58.3 2012: D+54.9 2008: D+56.1

Not yet ingested

Civics

Price history

-0.7% since first listed
7 events — show timeline
  • 2026-06-11 Price Changed $287,000 RMLS
  • 2026-06-08 Relisted RMLS
  • 2026-05-18 Price Changed $253,000 RMLS
  • 2026-05-15 Price Changed $265,000 RMLS
  • 2026-05-04 Price Changed $275,000 RMLS
  • 2026-05-03 Price Changed $279,000 RMLS
  • 2026-04-27 Listed $289,000 RMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…