CashFlowRE
Sign in Sign up
2650 W Union Hills Dr #167
B Composite 72.12
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Condition / age +2.8/5.0
  • Schools +2.6/10.0
  • Appreciation +2.5/10.0
  • Rent growth +1.8/5.0
  • Manufactured-home adj. -6.3

$42,900

2650 W Union Hills Dr #167 · Phoenix, AZ 85027
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 175 Days on market
Manufactured home Built 1973 Average condition $30/sqft · 31% below area Est $62k · 31% under ↓ 37% since listing

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

Listing remarks MLS

Discover this charming 2-bedroom manufactured home in the popular Friendly Village of Orangewood! You'll be welcomed with a spacious, screened-in patio perfect for entertaining and relaxation, as well as convenient carport parking. Inside, you'll find spacious living areas with wood-look floors, tons of natural light, and neutral paint. Whip up your signature dishes in the well-appointed kitchen, equipped with ample cabinetry, plenty of counter space, and stainless steel appliances. Get a good night's rest in the main retreat, offering a private bathroom for added comfort. Don't forget to visit this vibrant adult community's pool, spa, clubhouse, and other amenities for fun times! Don't miss out on this gem!

Key facts

  • 3 parking spots
  • Community pool
  • Built 1973

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 2-bed/2.0-bath manufactured listed at $43k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $729 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $43k).
  • Recommended offer: $38k (12.0% below list) — sets the bar for market timing.
  • Cap rate 26.7% vs local median 3.2% in Phoenix — 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 75/100 on livability (#16 in AZ, #3,924 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: health & safety C-, crime F.
  • Deer Valley Unified District (4246) (urban): math 50% / reading 55% proficiency, ranked #33 of 249 in AZ (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Park Meadows Elementary School (math 47% / reading 51%, grade D, #289 of 1,109 statewide, top 27%, 600 students, 54% FRL); Deer Valley Middle School (math 20% / reading 30%, grade F, #105 of 218 statewide, top 49%, 537 students, 65% FRL); Barry Goldwater High School (math 24% / reading 29%, grade F, #147 of 381 statewide, top 38%, 1,641 students, 52% FRL) — zoned schools average 57% FRL vs 21% district-wide (36 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 52% district-wide (-19 pts) — the specific schools serving this property underperform the Deer Valley Unified District (4246) average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-2.8%/yr); 254 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 49d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $297 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Maricopa County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 175 days — a 12% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 2y ago; this cycle's ask has dropped $6k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $43k implies a 72% gain — meaningful room to come down on a strong offer.
Recommended offer $37,752 (12.0% below list)

Questions for the listing agent

  1. It's been on market 175 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
3.03%
Cap rate
26.69%
Cash-on-cash
72.86%
DSCR
4.24
GRM
2.8

CMA / ARV

ARV (median comp)
$62,000
List price
$42,900
Delta
-30.81%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2650 W Union Hills Dr #131 0.01mi 2/2.0 1,488 (+3%) 11mo $60,500 $41 85
2650 W Union Hills Dr #100 0.00mi 3/2.0 (+1) 1,440 (0%) 12mo $99,000 $69 85
2650 W Union Hills Dr #163 0.08mi 2/2.0 1,536 (+7%) 3mo $54,000 $35 83
2650 W Union Hills Dr #138 0.00mi 2/2.0 1,536 (+7%) 8mo $74,000 $48 82
2650 W Union Hills Dr #8 0.08mi 2/2.0 1,536 (+7%) 6mo $65,000 $42 81
2650 W Union Hills Dr #215 0.01mi 2/2.0 1,344 (-7%) 13mo $37,500 $28 78
2650 W Union Hills Dr #43 0.01mi 3/2.0 (+1) 1,344 (-7%) 7mo $50,000 $37 78
2650 W Union Hills Dr #258 0.01mi 3/2.0 (+1) 1,488 (+3%) 15mo $80,000 $54 76
2650 W Union Hills Dr #340 0.08mi 2/2.0 1,248 (-13%) 2mo $68,500 $55 73
2650 W Union Hills Dr #133 0.05mi 2/2.0 1,248 (-13%) 7mo $53,000 $42 69
2650 W Union Hills Dr #247 0.08mi 3/2.0 (+1) 1,250 (-13%) 5mo $62,000 $50 65
2650 W Union Hills Dr #257 0.05mi 2/2.0 1,248 (-13%) 12mo $79,000 $63 65

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
69.2%
Equity multiple
3.97×
Total profit
$35,712
Equity at exit
$6,397
10-year hold
IRR
72.3%
Equity multiple
7.35×
Total profit
$76,282
Equity at exit
$3,709

Cash invested: $12,012 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Arizona
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
5-day pay-or-quit; AZ courts known for speed; no state rent control; cities preempted by state law.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
15 active · 4 under contract
Months of supply
18.0 mo (6%/mo absorbed)
Median asking
$65,000 ($49/sqft)
Median days on market
159 d
This list price
7% of active listings are priced below it
ARV vs active asking
-12.7% vs current asking $/sqft

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

ZIP-level market 85027

Rents YoY
-2.8%
Active inventory
254
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$1,298 high interval (Pro) →
Mortgage (P&I)
$225
Tax est. 1.5%
$54 /mo · $644/yr
Insurance
$18
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$729

Break-even live

Break-even rent $375
Max offer price $42,900
Occupancy floor 39%

Sensitivity live

Price -10% $759 -5% $744 +0% $729 +5% $714 +10% $700
Rent -10% $627 -5% $678 +0% $729 +5% $781 +10% $832
Rate -1.0pp $751 -0.5pp $740 base $729 +0.5pp $718 +1.0pp $707

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
$10,725
Closing costs
$1,287
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
18410 N 27th Ave Phoenix, AZ 2.0 2.0 900 $1,262 $1.40 3d 1 0.29mi
18250 N 25th Ave Phoenix, AZ 2.0 2.0 1110 $2,495 $2.25 5d 1 0.43mi
18250 N 25th Ave Phoenix, AZ 2.0 2.0 1110 $2,518 $2.27 7d 1 0.43mi
18250 N 25th Ave Phoenix, AZ 1.0–3.0 1.0–2.0 992 $1,714 $1.73 24d 16 0.43mi
2929 W Yorkshire Dr Phoenix, AZ 1.0–3.0 1.0–2.0 915 $1,550 $1.69 6d 8 0.46mi
2929 W Yorkshire Dr Phoenix, AZ 1.0–3.0 1.0–2.0 915 $1,398 $1.53 70d 4 0.46mi
2929 W Yorkshire Dr Phoenix, AZ 1.0–3.0 1.0–2.0 915 $1,398 $1.53 87d 4 0.46mi
18422 N 30th Ln Phoenix, AZ 3.0 2.5 1604 $2,275 $1.42 120d 1 0.53mi
17840 N Black Canyon Hwy Phoenix, AZ 1.0–2.0 1.0–2.0 880 $1,710 $1.94 5d 24 0.57mi
17840 N Black Canyon Hwy Phoenix, AZ 2.0 2.0 895 $1,349 $1.51 74d 1 0.57mi
18001 N 29th Dr Phoenix, AZ 3.0 2.5 1500 $1,800 $1.20 139d 1 0.59mi
3010 W Yorkshire Dr Phoenix, AZ 1.0–3.0 1.0–2.0 975 $1,499 $1.54 0d 76 0.59mi
3137 W Wescott Dr Phoenix, AZ 3.0 2.0 1603 $2,300 $1.43 10d 1 0.63mi
2121 W Union Hills Dr #110 Phoenix, AZ 2.0 2.5 1274 $1,494 $1.17 10d 1 0.64mi
2146 W Utopia Rd Phoenix, AZ 3.0 2.0 1540 $1,850 $1.20 27d 1 0.72mi
2039 W Union Hills Dr Unit 15-204 Phoenix, AZ 2.0 1.0 1000 $1,245 $1.25 110d 1 0.73mi
2039 W Union Hills Dr Unit 39-143 Phoenix, AZ 2.0 2.0 1100 $1,345 $1.22 103d 1 0.73mi
2039 W Union Hills Dr Unit 39-117 Phoenix, AZ 2.0 1.0 1000 $1,000 $1.00 103d 1 0.73mi
2039 W Union Hills Dr Unit 15-001 Phoenix, AZ 2.0 2.0 1100 $1,345 $1.22 110d 1 0.73mi
2953 W Libby St Phoenix, AZ 3.0 2.0 1640 $2,095 $1.28 139d 1 0.74mi
2874 W Muriel Dr Phoenix, AZ 3.0 2.0 1444 $1,925 $1.33 40d 1 0.76mi
2020 W Union Hills Dr #254 Phoenix, AZ 2.0 2.0 1049 $1,650 $1.57 139d 1 0.76mi
3222 W Villa Maria Dr Phoenix, AZ 3.0 2.0 1160 $1,995 $1.72 54d 1 0.76mi
2020 W Union Hills Dr #256 Phoenix, AZ 2.0 1.0 1076 $1,597 $1.48 10d 1 0.78mi
2824 W Angela Dr Phoenix, AZ 3.0 2.0 1444 $2,198 $1.52 67d 1 0.80mi
2824 W Angela Dr Phoenix, AZ 3.0 2.0 1444 $2,198 $1.52 33d 1 0.80mi
19940 N 23rd Ave Phoenix, AZ 4.0 1.0–2.0 812 $1,411 $1.74 0d 31 0.82mi
3144 W Charleston Ave Phoenix, AZ 3.0 2.0 1085 $1,845 $1.70 112d 1 0.83mi
3320 W McRae Way #1 Phoenix, AZ 2.0 2.5 1200 $1,675 $1.40 49d 1 0.84mi
2015 W Union Hills Dr Phoenix, AZ 1.0–2.0 1.0–2.0 900 $1,345 $1.49 4d 11 0.84mi
2234 W Marco Polo Rd Phoenix, AZ 3.0 2.0 1400 $1,750 $1.25 32d 1 0.85mi
2234 W Marco Polo Rd Phoenix, AZ 3.0 2.0 1400 $1,750 $1.25 6d 1 0.85mi
2431 W Shady Glen Ave Phoenix, AZ 3.0 2.0 1586 $1,910 $1.20 40d 1 0.90mi
3411 W Morrow Dr #3 Phoenix, AZ 2.0 1.5 1056 $1,495 $1.42 139d 1 0.91mi
3137 W Campo Bello Dr Phoenix, AZ 3.0 2.0 1560 $2,000 $1.28 74d 1 1.05mi
18811 N 19th Ave Phoenix, AZ 1.0–2.0 1.0–2.0 885 $1,525 $1.72 97d 2 1.06mi
18811 N 19th Ave Phoenix, AZ 2.0 2.0 1022 $1,200 $1.17 24d 1 1.06mi
18811 N 19th Ave Phoenix, AZ 1.0–2.0 1.0–2.0 885 $1,395 $1.58 10d 2 1.06mi
3338 W Tonto Ln Phoenix, AZ 2.0 1.0 1206 $1,375 $1.14 103d 1 1.06mi
3227 W Helena Dr Phoenix, AZ 3.0 2.0 1268 $1,795 $1.42 60d 1 1.07mi

Listing history 50 events

  1. 2026-09-23
    days on market $42,900 Active 175 DOM
  2. 2026-09-22
    days on market $42,900 Active 174 DOM
  3. 2026-09-21
    days on market $42,900 Active 173 DOM
  4. 2026-09-20
    days on market $42,900 Active 172 DOM
  5. 2026-09-19
    days on market $42,900 Active 171 DOM
  6. 2026-09-18
    days on market $42,900 Active 170 DOM
  7. 2026-09-17
    days on market $42,900 Active 169 DOM
  8. 2026-09-16
    days on market $42,900 Active 168 DOM
  9. 2026-09-15
    days on market $42,900 Active 167 DOM
  10. 2026-09-14
    days on market $42,900 Active 166 DOM
  11. 2026-09-13
    days on market $42,900 Active 165 DOM
  12. 2026-09-12
    days on market $42,900 Active 164 DOM
  13. 2026-09-11
    days on market $42,900 Active 163 DOM
  14. 2026-09-05
    days on market $42,900 Active 157 DOM
  15. 2026-09-04
    days on market $42,900 Active 156 DOM
  16. 2026-09-03
    days on market $42,900 Active 155 DOM
  17. 2026-08-31
    days on market $42,900 Active 152 DOM
  18. 2026-08-30
    days on market $42,900 Active 151 DOM
  19. 2026-08-29
    days on market $42,900 Active 150 DOM
  20. 2026-08-28
    days on market $42,900 Active 149 DOM
  21. 2026-08-27
    days on market $42,900 Active 148 DOM
  22. 2026-08-26
    days on market $42,900 Active 147 DOM
  23. 2026-08-25
    days on market $42,900 Active 146 DOM
  24. 2026-08-24
    days on market $42,900 Active 145 DOM
  25. 2026-08-23
    days on market $42,900 Active 144 DOM
  26. 2026-08-22
    days on market $42,900 Active 143 DOM
  27. 2026-08-21
    days on market $42,900 Active 142 DOM
  28. 2026-08-20
    days on market $42,900 Active 141 DOM
  29. 2026-08-19
    days on market $42,900 Active 140 DOM
  30. 2026-08-18
    days on market $42,900 Active 139 DOM
  31. 2026-08-17
    days on market $42,900 Active 138 DOM
  32. 2026-08-16
    days on market $42,900 Active 137 DOM
  33. 2026-08-15
    days on market $42,900 Active 136 DOM
  34. 2026-08-14
    days on market $42,900 Active 135 DOM
  35. 2026-08-13
    days on market $42,900 Active 134 DOM
  36. 2026-08-12
    days on market $42,900 Active 133 DOM
  37. 2026-08-11
    days on market $42,900 Active 132 DOM
  38. 2026-08-10
    days on market $42,900 Active 131 DOM
  39. 2026-08-09
    days on market $42,900 Active 130 DOM
  40. 2026-08-08
    days on market $42,900 Active 129 DOM
  41. 2026-08-06
    days on market $42,900 Active 127 DOM
  42. 2026-08-05
    days on market $42,900 Active 126 DOM
  43. 2026-08-04
    days on market $42,900 Active 125 DOM
  44. 2026-08-03
    days on market $42,900 Active 124 DOM
  45. 2026-07-31
    days on market $42,900 Active 121 DOM
  46. 2026-07-30
    days on market $42,900 Active 119 DOM
  47. 2026-07-28
    days on market $42,900 Active 118 DOM
  48. 2026-07-26
    pricedays on market $42,900 Active 116 DOM
  49. 2026-07-24
    days on market $45,000 Active 114 DOM
  50. 2026-07-23
    days on market $45,000 Active 113 DOM

ⓘ 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
$15,581
− Mortgage interest
−$2,403
− Property taxes
−$644
− Insurance
−$214
− Repairs & maintenance
−$1,247
− Management
−$1,247
− Depreciation
−$1,248
Taxable income
$8,579
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,059
After-tax cash flow
$6,693/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

Average 55/100 Cosmetic rehab Est. rehab $7,200–$21,600 screening

This charming 2-bedroom manufactured home in the Friendly Village of Orangewood requires some cosmetic updates, such as fresh paint and new kitchen cabinets, to enhance its resale and rental value.

Repairs flagged

  • Minor kitchen cabinets — Appears dated and could be refreshed
  • Minor bathroom paint — Needs fresh paint

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace kitchen cabinets — Modernizing the kitchen can significantly increase both resale and rental value

ⓘ 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

Middle Deer Valley Middle School F AZ #105/218 Nat'l #10,338/14,009 High Barry Goldwater High School F AZ #147/381 Nat'l #12,196/17,239

Schools (NCES district)

District
Deer Valley Unified District (4246)
NCES district ID
0407750
Math proficiency
50% ▼ -9.00%
Reading proficiency
55% ▼ -6.00%
Median HH income
$72,516
Composite
47.0/100
National rank
#2346
State rank
#33 of 249 in AZ
B Composite livability gradescore 75/100

Livability — Phoenix

Score
75/100
State rank
#16
US rank
#3924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Phoenix, AZ
County
Maricopa County · 4,979,203 people
City population
1,500,198
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
39,487
Household income
$76,605
Rent vs Own
43.5% rent · 56.5% own
Severe rent burden
8% of renters

Population outlook (Maricopa County) Hauer SSP2

Today (2025)
4,979,203 people
By 2030
5,378,229 · +8.0%
By 2040
6,156,598 · +23.6%
By 2050
6,872,376 · +38.0%
By 2075
8,401,270 · +68.7%
By 2100
9,247,439 · +85.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 61% Hispanic / Latino 22% Two or more races 13% Asian 7% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Common ancestry
Lithuanian 2% Romanian 2% Italian 2%
Foreign-born
16% · Canada, China
Languages at home
77% English-only · Spanish 10% Other Indo-European 4% Other Asian/Pacific 3%

Political lean MEDSL · Maricopa

2024 margin
Toss-up / Even · D 47.7% · R 51.2% · Other 1.1%
2008→2024 swing
+7.1pp toward D · 2008: -10.6pp · 2024: -3.5pp
All cycles
2024: R+3.5 2020: D+2.2 2016: R+3.5 2012: R+12.0 2008: R+10.6

Not yet ingested

Civics

Price history

-37.3% since first listed
31 events — show timeline
  • 2026-05-14 Price Changed $47,000 ARMLS
  • 2026-03-26 Listed $49,000 ARMLS
  • 2025-03-18 Sold (MLS) $25,000 ARMLS
  • 2025-03-17 Pending ARMLS
  • 2025-02-24 Rental Removed $1,400 APPFOLIO
  • 2025-02-13 Contingent ARMLS
  • 2025-02-02 Price Changed $25,000 ARMLS
  • 2025-01-08 Price Changed $1,400 APPFOLIO
  • 2025-01-08 Rental Removed $1,400 ARMLS
  • 2025-01-08 Listed for Rent $1,400 ARMLS
  • 2025-01-05 Relisted ARMLS
  • 2024-12-11 Pending ARMLS
  • 2024-11-21 Price Changed $39,999 ARMLS
  • 2024-11-12 Price Changed $1,595 APPFOLIO
  • 2024-10-17 Rental Removed $1,699 ARMLS
  • 2024-10-16 Price Changed $1,699 APPFOLIO
  • 2024-10-16 Listed for Rent $1,750 ARMLS
  • 2024-10-13 Price Changed $49,900 ARMLS
  • 2024-09-10 Listed for Rent $1,750 APPFOLIO
  • 2024-09-10 Rental Removed $1,750 ARMLS
  • 2024-09-10 Listed for Rent $1,750 ARMLS
  • 2024-08-22 Relisted ARMLS
  • 2024-08-08 Pending ARMLS
  • 2024-08-08 Contingent ARMLS
  • 2024-07-29 Price Changed $55,500 ARMLS
  • 2024-06-13 Price Changed $55,900 ARMLS
  • 2024-05-01 Price Changed $59,900 ARMLS
  • 2024-04-01 Price Changed $62,500 ARMLS
  • 2024-02-24 Price Changed $67,250 ARMLS
  • 2024-02-05 Price Changed $67,500 ARMLS
  • 2024-01-09 Listed $75,000 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…