CashFlowRE
Sign in Sign up
2451 Napa Valley Dr
F Composite 34.69
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 +14.6/15.0
  • Cash flow +6.2/30.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • DSCR +0.5/10.0
  • Appreciation +0.0/10.0

$345,000

2451 Napa Valley Dr · Villa Rica, GA 30180
4 bd · 2.5 ba · 3,004 sqft · SingleFamily public records · 27 Days on market
Built 2006 0.34 ac lot $115/sqft · 22% above area Est $410k · 16% under $33/mo HOA · 1% of rent

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

Listing remarks MLS

HUD case # 106-483408 managed by A Team and marketed by Southern Home Team. A beautifully maintained 4-bedroom, 2.5-bath home located in the peaceful Brandywine Lake community just minutes from Mirror Lake! This spacious two-story offers a bright, open-concept layout perfect for entertaining, a chef's kitchen with granite countertops and stainless-steel appliances, and a serene owner's suite with a soaking tub and walk-in closet. Enjoy morning coffee on the covered patio or host gatherings in the private, fenced backyard. The neighborhood features swim amenities and is conveniently located near I-20, shopping, dining, and top-rated schools. Property is FHA Insured and qualifies for $100 down program. Available to owner occupant buyers only during first bid cycle. Be sure to view the matterport 3D tour in the Virtual tour link

Key facts

  • Serene owner's suite
  • Soaking tub
  • Granite countertops

Tags

BRANDYWINE LAKE COMMUNITYCHEF'S KITCHENGRANITE COUNTERTOPSSTAINLESS-STEEL APPLIANCESSERENE OWNER'S SUITESOAKING TUB

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 4-bed/2.5-bath single-family listed at $345k.

Deal economics

  • At list price, monthly cash flow is $-632 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $233k (32.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $239k (30.6% below list).
  • Recommended offer: $233k (32.3% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 65/100 on livability (#224 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: amenities F, commute F, health & safety F.
  • Douglas County (suburban): math 23% / reading 35% proficiency, ranked #92 of 174 in GA (top 53%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Mirror Lake Elementary School (math 32% / reading 47%, grade F, #435 of 1,228 statewide, top 37%, 605 students, 63% FRL); Mason Creek Middle School (math 28% / reading 42%, grade F, #191 of 470 statewide, top 41%, 879 students, 64% FRL); Douglas County High School (math 28% / reading 37%, grade F, #104 of 424 statewide, top 25%, 1,969 students, 63% FRL).
  • Market conditions: Rents rising (+2.4%/yr); 669 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 595 units permitted in Douglas County in 2024 (72 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($89k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Douglas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($340k) is reasonable based on typical stale-listing flexibility.
  • 17 sale attempts since 18y ago; this cycle's ask has dropped $80k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $233,412 (32.3% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.69%
Cap rate
4.10%
Cash-on-cash
-7.85%
DSCR
0.65
GRM
12.0

CMA / ARV

ARV (median comp)
$409,945
List price
$345,000
Delta
-15.84%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2422 Napa Valley Dr 0.16mi 4/2.5 2,820 (-6%) 16mo $345,000 $122 69
2301 Vineyard Ct 0.29mi 4/3.0 2,622 (-13%) 2mo $330,000 $126 62
2503 Sonoma Vly 0.17mi 4/3.0 2,688 (-10%) 15mo $295,000 $110 60
2435 Napa Valley Dr 0.10mi 4/3.0 2,657 (-12%) 19mo $325,000 $122 58
9110 Brewer Rd 0.48mi 3/2.0 (-1) 2,732 (-9%) 7mo $240,000 $88 50
1093 S Creek Dr 0.65mi 5/3.0 (+1) 3,270 (+9%) 4mo $409,900 $125 45
1085 S Creek Dr 0.67mi 4/3.0 2,826 (-6%) 21mo $335,000 $119 40
1088 S Creek Dr 0.65mi 3/2.0 (-1) 2,579 (-14%) 7mo $281,000 $109 33
1048 S Creek Dr 0.69mi 3/2.0 (-1) 2,594 (-14%) 10mo $330,000 $127 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 · 2.42% rent growth · sell at horizon

5-year hold
IRR
-30.7%
Equity multiple
-0.01×
Total profit
$-97,404
Equity at exit
$51,441
10-year hold
IRR
-36.1%
Equity multiple
-0.47×
Total profit
$-141,763
Equity at exit
$29,829

Cash invested: $96,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30180

Home prices YoY
-12.8%
Rents YoY
2.4%
Active inventory
669
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$2,393 high interval (Pro) →
Mortgage (P&I)
$1,809
Tax from tax record
$537 /mo · $6,438/yr
Insurance
$144
HOA
$33
Vacancy / Maint / Mgmt
$503
Net cashflow
$-632

Break-even live

Break-even rent $3,193
Max offer price $233,412
Occupancy floor

Sensitivity live

Price -10% $-436 -5% $-534 +0% $-632 +5% $-729 +10% $-827
Rent -10% $-821 -5% $-726 +0% $-632 +5% $-537 +10% $-443
Rate -1.0pp $-458 -0.5pp $-544 base $-632 +0.5pp $-721 +1.0pp $-812

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
$86,250
Closing costs
$10,350
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2427 Napa Valley Dr Villa Rica, GA 4.0 2.5 2762 $2,381 $0.86 26d 1 0.11mi
1007 Rolling Meadows Rd Villa Rica, GA 5.0 3.5 2188 $1,995 $0.91 7d 1 1.01mi
639 Mackenzie Cv Villa Rica, GA 4.0 2.5 2231 $2,350 $1.05 7d 1 1.01mi
5001 Serenity Point Ln Villa Rica, GA 3.0 2.0 2274 $1,859 $0.82 14d 1 1.08mi
2043 Reflective Waters Rd Villa Rica, GA 4.0 2.5 2868 $1,975 $0.69 45d 1 1.09mi
3019 Chris Cir Villa Rica, GA 3.0 2.0 2363 $1,905 $0.81 17d 1 1.13mi
2031 Reflective Waters Rd Villa Rica, GA 5.0 3.0 3162 $2,450 $0.77 26d 1 1.16mi
3006 Chris Cir Villa Rica, GA 5.0 3.0 2384 $2,021 $0.85 24d 1 1.20mi
2021 Reflective Waters Rd Villa Rica, GA 5.0 3.0 3105 $2,565 $0.83 45d 1 1.22mi
2028 Sweet Bay Dr Villa Rica, GA 4.0 2.5 2933 $1,995 $0.68 45d 1 1.29mi

HOA detail

Monthly dues
$33 · $396/yr

Listing history 50 events

  1. 2026-05-13
    status Pending 837-char remark
    Show marketing remark (838 chars)

    HUD case # 106-483408 managed by A Team and marketed by Southern Home Team. A beautifully maintained 4-bedroom, 2.5-bath home located in the peaceful Brandywine Lake community just minutes from Mirror Lake! This spacious two-story offers a bright, open-concept layout perfect for entertaining, a chef's kitchen with granite countertops and stainless-steel appliances, and a serene owner's suite with a soaking tub and walk-in closet. Enjoy morning coffee on the covered patio or host gatherings in the private, fenced backyard. The neighborhood features swim amenities and is conveniently located near I-20, shopping, dining, and top-rated schools. Property is FHA Insured and qualifies for $100 down program. Available to owner occupant buyers only during first bid cycle. Be sure to view the matterport 3D tour in the Virtual tour link

  2. 2026-05-13
    status Under Contract 838-char remark
    Show marketing remark (838 chars)

    HUD case # 106-483408 managed by A Team and marketed by Southern Home Team. A beautifully maintained 4-bedroom, 2.5-bath home located in the peaceful Brandywine Lake community just minutes from Mirror Lake! This spacious two-story offers a bright, open-concept layout perfect for entertaining, a chef's kitchen with granite countertops and stainless-steel appliances, and a serene owner's suite with a soaking tub and walk-in closet. Enjoy morning coffee on the covered patio or host gatherings in the private, fenced backyard. The neighborhood features swim amenities and is conveniently located near I-20, shopping, dining, and top-rated schools. Property is FHA Insured and qualifies for $100 down program. Available to owner occupant buyers only during first bid cycle. Be sure to view the matterport 3D tour in the Virtual tour link

  3. 2026-05-09
    price $345,000 837-char remark
    Show marketing remark (838 chars)

    HUD case # 106-483408 managed by A Team and marketed by Southern Home Team. A beautifully maintained 4-bedroom, 2.5-bath home located in the peaceful Brandywine Lake community just minutes from Mirror Lake! This spacious two-story offers a bright, open-concept layout perfect for entertaining, a chef's kitchen with granite countertops and stainless-steel appliances, and a serene owner's suite with a soaking tub and walk-in closet. Enjoy morning coffee on the covered patio or host gatherings in the private, fenced backyard. The neighborhood features swim amenities and is conveniently located near I-20, shopping, dining, and top-rated schools. Property is FHA Insured and qualifies for $100 down program. Available to owner occupant buyers only during first bid cycle. Be sure to view the matterport 3D tour in the Virtual tour link

  4. 2026-05-09
    price $345,000 838-char remark
    Show marketing remark (838 chars)

    HUD case # 106-483408 managed by A Team and marketed by Southern Home Team. A beautifully maintained 4-bedroom, 2.5-bath home located in the peaceful Brandywine Lake community just minutes from Mirror Lake! This spacious two-story offers a bright, open-concept layout perfect for entertaining, a chef's kitchen with granite countertops and stainless-steel appliances, and a serene owner's suite with a soaking tub and walk-in closet. Enjoy morning coffee on the covered patio or host gatherings in the private, fenced backyard. The neighborhood features swim amenities and is conveniently located near I-20, shopping, dining, and top-rated schools. Property is FHA Insured and qualifies for $100 down program. Available to owner occupant buyers only during first bid cycle. Be sure to view the matterport 3D tour in the Virtual tour link

  5. 2026-04-16
    historical
  6. 2026-04-16
    historical
  7. 2026-04-14
    listed $425,000 Active 837-char remark
    Show marketing remark (837 chars)

    HUD case # 106-483408 managed by A Team and marketed by Southern Home Team. A beautifully maintained 4-bedroom, 2.5-bath home located in the peaceful Brandywine Lake community just minutes from Mirror Lake! This spacious two-story offers a bright, open-concept layout perfect for entertaining, a chef's kitchen with granite countertops and stainless-steel appliances, and a serene owner's suite with a soaking tub and walk-in closet. Enjoy morning coffee on the covered patio or host gatherings in the private, fenced backyard. The neighborhood features swim amenities and is conveniently located near I-20, shopping, dining, and top-rated schools. Property is FHA Insured and qualifies for $100 down program. Available to owner occupant buyers only during first bid cycle. Be sure to view the matterport 3D tour in the Virtual tour link

  8. 2026-04-13
    listed $425,000 New 838-char remark
    Show marketing remark (838 chars)

    HUD case # 106-483408 managed by A Team and marketed by Southern Home Team. A beautifully maintained 4-bedroom, 2.5-bath home located in the peaceful Brandywine Lake community just minutes from Mirror Lake! This spacious two-story offers a bright, open-concept layout perfect for entertaining, a chef's kitchen with granite countertops and stainless-steel appliances, and a serene owner's suite with a soaking tub and walk-in closet. Enjoy morning coffee on the covered patio or host gatherings in the private, fenced backyard. The neighborhood features swim amenities and is conveniently located near I-20, shopping, dining, and top-rated schools. Property is FHA Insured and qualifies for $100 down program. Available to owner occupant buyers only during first bid cycle. Be sure to view the matterport 3D tour in the Virtual tour link

  9. 2025-07-25
    listed $440,000 Active
  10. 2025-07-25
    listed $440,000 New
  11. 2025-04-30
    historical
  12. 2025-04-30
    historical
  13. 2025-03-22
    listed $459,990 Active
  14. 2025-03-22
    listed $459,990 New
  15. 2025-03-18
    historical
  16. 2025-03-18
    historical
  17. 2025-01-04
    price $459,990
  18. 2025-01-04
    listed $464,900 New
  19. 2025-01-04
    listed $459,990 Active
  20. 2024-12-31
    historical
  21. 2024-12-31
    historical
  22. 2024-09-27
    price $464,900
  23. 2024-09-27
    price $464,900
  24. 2024-09-15
    price $468,900
  25. 2024-09-15
    price $468,900
  26. 2024-09-15
    status Active
  27. 2024-09-05
    listed $469,000 Active
  28. 2024-09-05
    price $469,000
  29. 2024-09-05
    historical
  30. 2024-09-04
    historical
  31. 2024-09-03
    listed $469,000 Price Change
  32. 2024-08-21
    price $474,900
  33. 2024-07-15
    listed $479,900 Active
  34. 2024-07-09
    historical
  35. 2023-05-08
    soldstatus $435,000
  36. 2023-05-05
    soldstatus $435,000 Sold
  37. 2023-05-05
    soldstatus $435,000 Closed
  38. 2023-04-17
    status Pending
  39. 2023-04-17
    status Under Contract
  40. 2023-03-28
    listed $435,000 New
  41. 2023-03-28
    listed $435,000 Active
  42. 2020-07-06
    soldstatus $220,000
  43. 2020-06-30
    soldstatus $220,000 Closed
  44. 2020-05-03
    status Active Under Contract
  45. 2020-04-26
    historical Hold
  46. 2020-04-24
    price $225,000
  47. 2020-04-21
    price $234,000
  48. 2020-04-21
    price $134,000
  49. 2020-04-05
    listed $240,000 Active
  50. 2009-05-14
    soldstatus $147,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$6,438 · $537/mo
Projected year-2 tax
$6,438 · $537/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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$28,721
− Mortgage interest
−$19,325
− Property taxes
−$6,438
− Insurance
−$1,725
− Repairs & maintenance
−$2,298
− Management
−$2,298
− HOA
−$396
− Depreciation
−$10,036
Taxable loss
−$13,795
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,311
After-tax cash flow
$-4,269/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
Douglas County
NCES district ID
1301860
Math proficiency
23% ▼ -16.00%
Reading proficiency
35% ▼ -11.00%
Median HH income
$55,335
Composite
25.84/100
National rank
#7353
State rank
#92 of 174 in GA

Livability — Villa Rica

Score
65/100
State rank
#224
US rank
#13182

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Villa Rica, GA
County
Carroll County · 124,888 people
City population
43,013
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
43,013
Household income
$88,514
Rent vs Own
22.4% rent · 77.6% own
Severe rent burden
853.0

Population outlook (Douglas County) Hauer SSP2

Today (2025)
163,022 people
By 2030
173,956 · +6.7%
By 2040
196,859 · +20.8%
By 2050
220,017 · +35.0%
By 2075
279,831 · +71.7%
By 2100
322,702 · +97.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 57% Black 29% Hispanic / Latino 7% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
German 1% Slovak 1% Italian 1%
Foreign-born
8% · Canada
Languages at home
92% English-only · Spanish 5% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · Douglas

2024 margin
Solid D (+31.4) · D 65.4% · R 33.9%
2008→2024 swing
+29.6pp toward D · 2008: 1.8pp · 2024: 31.4pp
All cycles
2024: D+31.4 2020: D+25.1 2016: D+10.8 2012: D+4.0 2008: D+1.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.97%
Current HPI
321.1874
Rent YoY
▲ 2.42%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-80.6% since first listed
54 events — show timeline
  • 2026-05-13 Pending FMLS
  • 2026-05-13 Pending GAMLS
  • 2026-05-09 Price Changed $345,000 FMLS
  • 2026-05-09 Price Changed $345,000 GAMLS
  • 2026-04-16 Listing Removed GAMLS
  • 2026-04-16 Listing Removed FMLS
  • 2026-04-14 Listed $425,000 FMLS
  • 2026-04-13 Listed $425,000 GAMLS
  • 2025-07-25 Listed $440,000 GAMLS
  • 2025-07-25 Listed $440,000 FMLS
  • 2025-04-30 Listing Removed GAMLS
  • 2025-04-30 Listing Removed FMLS
  • 2025-03-22 Listed $459,990 GAMLS
  • 2025-03-22 Listed $459,990 FMLS
  • 2025-03-18 Listing Removed FMLS
  • 2025-03-18 Listing Removed GAMLS
  • 2025-01-04 Price Changed $459,990 GAMLS
  • 2025-01-04 Listed $459,990 FMLS
  • 2025-01-04 Listed $464,900 GAMLS
  • 2024-12-31 Listing Removed FMLS
  • 2024-12-31 Listing Removed GAMLS
  • 2024-09-27 Price Changed $464,900 GAMLS
  • 2024-09-27 Price Changed $464,900 FMLS
  • 2024-09-15 Price Changed $468,900 GAMLS
  • 2024-09-15 Price Changed $468,900 FMLS
  • 2024-09-15 Relisted FMLS
  • 2024-09-05 Listed $469,000 FMLS
  • 2024-09-05 Price Changed $469,000 FMLS
  • 2024-09-05 Coming Soon FMLS
  • 2024-09-04 Listing Removed FMLS
  • 2024-09-03 Listed $469,000 GAMLS
  • 2024-08-21 Price Changed $474,900 FMLS
  • 2024-07-15 Listed $479,900 FMLS
  • 2024-07-09 Coming Soon FMLS
  • 2023-05-08 Sold (Public Records) $435,000 Public Records
  • 2023-05-05 Sold (MLS) $435,000 FMLS
  • 2023-05-05 Sold (MLS) $435,000 GAMLS
  • 2023-04-17 Pending FMLS
  • 2023-04-17 Pending GAMLS
  • 2023-03-28 Listed $435,000 FMLS
  • 2023-03-28 Listed $435,000 GAMLS
  • 2020-07-06 Sold (Public Records) $220,000 Public Records
  • 2020-06-30 Sold (MLS) $220,000 FMLS
  • 2020-05-03 Relisted FMLS
  • 2020-04-26 Delisted FMLS
  • 2020-04-24 Price Changed $225,000 FMLS
  • 2020-04-21 Price Changed $234,000 FMLS
  • 2020-04-21 Price Changed $134,000 FMLS
  • 2020-04-05 Listed $240,000 FMLS
  • 2009-05-14 Sold (Public Records) $147,000 Public Records
  • 2009-05-11 Sold (MLS) $147,000 FMLS
  • 2008-12-31 Listed $155,000 FMLS
  • 2005-10-14 Sold (Public Records) $4,300,000 Public Records
  • 2003-01-06 Sold (Public Records) $1,776,100 Public Records

Property tax history

+4.6%/yr

Latest (2025): $6,438 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…