CashFlowRE
Sign in Sign up
1225 NW 21st St #3015 🌊 Lakefront
B+ Composite 76.04
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 +26.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +8.9/10.0
  • Schools +6.0/10.0
  • Condition / age +3.8/5.0
  • Livability +3.7/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$111,800

1225 NW 21st St #3015 · North River Shores, FL 34994
2 bd · 2.0 ba · 1,014 sqft · Condo · 76 Days on market
Built 1979 Good condition $110/sqft · 30% below area Est $159k · 30% under · waterfront $528/mo HOA · 26% of rent

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

Listing remarks

Welcome to Vista Del Lago, a vibrant community in the heart of Stuart, Florida. A light and bright, furnished 2-bedroom, 2-bathroom second-floor condo is a coastal gem, offering easy-care vinyl and laminate flooring throughout. The kitchen features white cabinetry and a stylish coastal backsplash and a pass through for the dining area. An enclosed balcony accessible from both bedrooms, is perfect for enjoying the peaceful surroundings. Recent updates include five impact-resistant windows, installed in 2023. Residents enjoy access to a range of amenities, including a clubhouse with a heated swimming pool, billiards room, bocce ball, shuffleboard, a library, and an on-site manager.

Key facts

  • Enclosed balcony
  • Public golf course
  • Billiards room

Tags

ENCLOSED BALCONYIMPACT-RESISTANT WINDOWSHEATED SWIMMING POOLBILLIARDS ROOMLIBRARYPUBLIC GOLF COURSE

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 condo listed at $112k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $289 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $112k).
  • Recommended offer: $105k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 6.0% in North River Shores — 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 74/100 on livability (#292 in FL, #4,906 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment B+; Watch: amenities F, commute F, health & safety D-.
  • Martin (suburban): math 52% / reading 53% proficiency, ranked #24 of 73 in FL (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Felix A Williams Elementary School (math 61% / reading 67%, grade B, #552 of 2,144 statewide, top 26%, 531 students, 40% FRL); Stuart Middle School (math 55% / reading 55%, grade B-, #180 of 571 statewide, top 32%, 867 students, 49% FRL); Jensen Beach High School (math 53% / reading 71%, grade B-, #98 of 667 statewide, top 15%, 1,584 students, 36% FRL) — zoned schools at 42% FRL track the district average.
  • Market conditions: Rents soft (-0.7%/yr); 370 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 62d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($63k/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 $773 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($105k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 18y 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.
  • Current owner paid $70k; list at $112k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 26% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,092 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  9. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  10. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  11. 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.
  12. 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.
  13. 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
1.80%
Cap rate
9.39%
Cash-on-cash
11.07%
DSCR
1.49
GRM
4.6

CMA / ARV

ARV (median comp)
$159,250
List price
$111,800
Delta
-29.80%
Verdict
UNDERPRICED
Comps
2 within 3.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-4.7%
Equity multiple
0.83×
Total profit
$-5,261
Equity at exit
$16,670
10-year hold
IRR
-1.3%
Equity multiple
0.93×
Total profit
$-2,237
Equity at exit
$9,666

Cash invested: $31,304 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

Active competition Active MLS

For sale now
1 active · 2 under contract
Median asking
$175,000 ($173/sqft)
Median days on market
118 d
This list price
lowest-priced of the active set
ARV vs active asking
-9.0% vs current asking $/sqft

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

ZIP-level market 34994

Home prices YoY
-27.1%
Rents YoY
-0.7%
Active inventory
370
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$2,012 high interval (Pro) →
Mortgage (P&I)
$586
Tax est. 1.5%
$140 /mo · $1,677/yr
Insurance
$47
HOA
$528
Vacancy / Maint / Mgmt
$423
Net cashflow
$289

Break-even live

Break-even rent $1,646
Max offer price $111,800
Occupancy floor 81%

Sensitivity live

Price -10% $366 -5% $327 +0% $289 +5% $250 +10% $212
Rent -10% $130 -5% $209 +0% $289 +5% $368 +10% $448
Rate -1.0pp $345 -0.5pp $317 base $289 +0.5pp $260 +1.0pp $230

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
$27,950
Closing costs
$3,354
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
1225 NW 21st St Unit 7-705 Stuart, FL 1.0 1.5 747 $1,550 $2.07 109d 1 0.10mi
1225 NW 21st St Unit 8-815 Stuart, FL 2.0 2.0 1014 $1,750 $1.73 6d 1 0.10mi
1225 NW 21st St Unit 35-3512 Stuart, FL 1.0 1.5 747 $1,395 $1.87 119d 1 0.10mi
1225 NW 21st St Unit 36-3609 Stuart, FL 2.0 2.0 1014 $1,700 $1.68 117d 1 0.10mi
1225 NW 21st St Unit 2105 Stuart, FL 1.0 1.5 747 $1,400 $1.87 62d 1 0.10mi
1225 NW 21st St Stuart, FL 1.0 1.5 773 $1,500 $1.94 117d 3 0.10mi
1225 NW 21st St Stuart, FL 1.0 1.5 773 $1,350 $1.75 109d 1 0.10mi
2201 NW Federal Hwy Stuart, FL 1.0–3.0 1.0–2.0 1102 $2,312 $2.10 0d 40 0.19mi
2201 NW Federal Hwy Stuart, FL 2.0 2.0 1282 $2,275 $1.77 3d 1 0.19mi
2201 NW Federal Hwy Stuart, FL 1.0 1.0 738 $1,875 $2.54 5d 1 0.19mi
2201 NW Federal Hwy Stuart, FL 2.0 2.0 1166 $2,330 $2.00 6d 1 0.19mi
1900 NW Federal Hwy Stuart, FL 1.0–2.0 1.0–2.0 1013 $3,973 $3.92 6d 18 0.25mi
1010 NW Fresco Way Jensen Beach, FL 1.0–3.0 1.0–2.0 1023 $2,142 $2.09 5d 21 0.53mi
2061 NW 21st Ter #108 Stuart, FL 2.0 2.0 1047 $2,500 $2.39 6d 1 0.70mi
2233 NW 22nd Ave #102 Stuart, FL 2.0 2.0 1030 $2,200 $2.14 117d 1 0.81mi
1003 NW Spruce Ridge Dr Apt 18 Stuart, FL 2.0 2.0 1000 $1,750 $1.75 6d 1 0.81mi
2071 NW 21st Ter Stuart, FL 2.0 2.0 1047 $2,000 $1.91 6d 1 0.81mi
2273 NW 22nd Ave #104 Stuart, FL 3.0 3.0 1388 $3,600 $2.59 119d 1 0.82mi
2283 NW 22nd Ave #104 Stuart, FL 2.0 2.0 1074 $2,100 $1.96 119d 1 0.83mi
983 NW Spruce Ridge Dr Stuart, FL 2.0 2.0 1025 $1,850 $1.80 6d 1 0.84mi
974 NW Spruce Ridge Dr Stuart, FL 2.0 2.0 1037 $2,100 $2.03 119d 1 0.86mi
885 NW River Shores Blvd Stuart, FL 2.0 1.0 958 $2,200 $2.30 6d 1 0.90mi
964 NW Spruce Ridge Dr Stuart, FL 2.0 2.0 1056 $2,400 $2.27 6d 1 0.91mi
964 NW Spruce Ridge Dr Unit D1 Stuart, FL 2.0 2.0 1056 $2,200 $2.08 119d 1 0.91mi
928 NW Spruce Ridge Dr Stuart, FL 2.0 2.0 1200 $2,650 $2.21 6d 1 0.95mi
312 NW Baker Rd Stuart, FL 3.0 2.0 1188 $2,500 $2.10 62d 1 0.95mi
1655 NW Fork Rd Stuart, FL 2.0 2.0 1390 $3,600 $2.59 119d 1 1.01mi
1297 NW Charlie Green Dr Stuart, FL 3.0 2.0 1200 $2,200 $1.83 0d 1 1.03mi
25 NE 17th St Stuart, FL 3.0 2.0 990 $2,000 $2.02 119d 1 1.07mi
800 NW Fork Rd Stuart, FL 1.0 1.0–1.5 746 $2,900 $3.89 6d 2 1.09mi
1398 NW Cavendish Ct Stuart, FL 2.0–3.0 2.5 1242 $2,393 $1.93 5d 23 1.10mi
3521 NW Treasure Coast Dr Jensen Beach, FL 1.0–2.0 1.0–2.0 854 $1,849 $2.17 0d 10 1.18mi
844 NW Fork Rd Stuart, FL 2.0 2.0 936 $1,775 $1.90 6d 1 1.21mi
1909 NW Sunset Blvd Jensen Beach, FL 2.0 1.0 924 $2,400 $2.60 62d 1 1.26mi
64 NE Acacia Trl Jensen Beach, FL 2.0 2.0 1000 $3,000 $3.00 119d 1 1.28mi
975 NW Flagler Ave #403 Stuart, FL 2.0 2.0 1082 $3,000 $2.77 119d 1 1.32mi
975 NW Flagler Ave #307 Stuart, FL 2.0 2.0 1226 $2,750 $2.24 119d 1 1.32mi
975 NW Flagler Ave Stuart, FL 2.0 2.0 1226 $2,800 $2.28 119d 1 1.32mi
975 NW Flagler Ave #306 Stuart, FL 2.0 2.0 1182 $2,500 $2.12 0d 1 1.32mi
975 NW Flagler Ave #306 Stuart, FL 2.0 2.0 1182 $2,500 $2.12 119d 1 1.32mi

Property features AI

Finance

HOA & community
Has homeowners associationHOA fee includes management, insurance, laundry, grounds and structure maintenance, parking, pools, reserve fund, road maintenance, taxes, trash, and waterCommunity amenities include clubhouse, fitness center, pool, billiard room, library, bocce court, shuffleboard, barbecue, sidewalks, and laundry facilitiesSenior community

Exterior

Parking
Assigned parking
Utilities
Cable availablePublic water (connected)Public sewer (connected)
Home design
Single-storyResale property
Construction
Block and concrete construction
Exterior features
Community poolWorkshop (on property)

Interior

Kitchen
DishwasherElectric rangeRefrigerator
Flooring
Laminate flooringVinyl flooring
Bathrooms
2 full bathrooms
Heating & cooling
Electric heatingElectric cooling
Interior features
Impact glass windowsLiving/Dining room

HOA detail $528/mo · $6,336/yr condo

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

Listing history 50 events

  1. 2026-08-20
    days on market $111,800 Active 76 DOM
  2. 2026-08-19
    days on market $111,800 Active 75 DOM
  3. 2026-08-18
    days on market $111,800 Active 74 DOM
  4. 2026-08-17
    days on market $111,800 Active 73 DOM
  5. 2026-08-16
    days on market $111,800 Active 72 DOM
  6. 2026-08-15
    days on market $111,800 Active 71 DOM
  7. 2026-08-15
    days on market $111,800 Active 70 DOM
  8. 2026-08-13
    days on market $111,800 Active 69 DOM
  9. 2026-08-12
    days on market $111,800 Active 68 DOM
  10. 2026-08-11
    days on market $111,800 Active 67 DOM
  11. 2026-08-10
    days on market $111,800 Active 66 DOM
  12. 2026-08-09
    days on market $111,800 Active 65 DOM
  13. 2026-08-08
    days on market $111,800 Active 64 DOM
  14. 2026-08-07
    days on market $111,800 Active 63 DOM
  15. 2026-08-06
    days on market $111,800 Active 62 DOM
  16. 2026-08-05
    days on market $111,800 Active 61 DOM
  17. 2026-08-04
    days on market $111,800 Active 60 DOM
  18. 2026-08-03
    days on market $111,800 Active 59 DOM
  19. 2026-07-31
    days on market $111,800 Active 56 DOM
  20. 2026-07-29
    pricedays on market $111,800 Active 54 DOM
  21. 2026-07-27
    days on market $116,500 Active 52 DOM
  22. 2026-07-25
    days on market $116,500 Active 50 DOM
  23. 2026-07-23
    days on market $116,500 Active 48 DOM
  24. 2026-07-22
    days on market $116,500 Active 47 DOM
  25. 2026-07-21
    days on market $116,500 Active 46 DOM
  26. 2026-07-18
    days on market $116,500 Active 43 DOM
  27. 2026-07-16
    days on market $116,500 Active 41 DOM
  28. 2026-07-16
    days on market $116,500 Active 40 DOM
  29. 2026-07-14
    days on market $116,500 Active 39 DOM
  30. 2026-07-13
    days on market $116,500 Active 38 DOM
  31. 2026-07-12
    days on market $116,500 Active 37 DOM
  32. 2026-07-11
    days on market $116,500 Active 36 DOM
  33. 2026-07-10
    days on market $116,500 Active 35 DOM
  34. 2026-07-09
    days on market $116,500 Active 34 DOM
  35. 2026-07-08
    days on market $116,500 Active 33 DOM
  36. 2026-07-07
    days on market $116,500 Active 32 DOM
  37. 2026-07-07
    price $116,500 Active 31 DOM
  38. 2026-07-06
    days on market $117,600 Active 31 DOM
  39. 2026-07-05
    days on market $117,600 Active 30 DOM
  40. 2026-07-04
    days on market $117,600 Active 29 DOM
  41. 2026-07-03
    days on market $117,600 Active 28 DOM
  42. 2026-07-02
    days on market $117,600 Active 27 DOM
  43. 2026-07-01
    days on market $117,600 Active 26 DOM
  44. 2026-06-30
    days on market $117,600 Active 25 DOM
  45. 2026-06-29
    days on market $117,600 Active 24 DOM
  46. 2026-06-28
    days on market $117,600 Active 23 DOM
  47. 2026-06-28
    days on market $117,600 Active 22 DOM
  48. 2026-06-27
    days on market $117,600 Active 21 DOM
  49. 2026-06-25
    days on market $117,600 Active 19 DOM
  50. 2026-06-23
    days on market $117,600 Active 17 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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% 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
$24,144
− Mortgage interest
−$6,263
− Property taxes
−$1,677
− Insurance
−$559
− Repairs & maintenance
−$1,932
− Management
−$1,932
− HOA
−$6,336
− Depreciation
−$3,252
Taxable income
$2,194
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$527
After-tax cash flow
$2,940/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 75/100 Cosmetic rehab Est. rehab $5,070–$15,210 screening

This well-maintained, second-floor condo in Vista Del Lago offers a good condition with recent updates and access to community amenities. It is ready for a fresh coat of paint and new flooring to further enhance its value.

Value-add opportunities

  • Both Paint interior walls — Fresh paint can enhance the home's curb appeal and interior aesthetics.
  • Both Replace flooring — New flooring can improve the home's appearance and increase its value.
  • Both Update kitchen appliances — Modern appliances can make the kitchen more functional and appealing to potential buyers/renters.

ⓘ 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.

C Composite school gradezoned avg 60/100

Zoned Schools

Elementary Felix A Williams Elementary School B FL #552/2,144 Nat'l #5,798/41,679 Middle Stuart Middle School B- FL #180/571 Nat'l #2,482/14,009 High Jensen Beach High School B- FL #98/667 Nat'l #3,220/17,239

Schools (NCES district)

District
Martin
NCES district ID
1201290
Math proficiency
52% ▼ -14.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$52,482
Composite
45.1/100
National rank
#2690
State rank
#24 of 73 in FL
B Composite livability gradescore 74/100

Livability — North River Shores

Score
74/100
State rank
#292
US rank
#4906

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North River Shores, FL
County
Martin County · 172,383 people
Metro
Port St. Lucie, FL
Population (ZIP)
18,737
Household income
$62,533
Rent vs Own
42.1% rent · 57.9% own
Severe rent burden
14% of renters

Population outlook (Martin County) Hauer SSP2

Today (2025)
172,383 people
By 2030
180,192 · +4.5%
By 2040
194,114 · +12.6%
By 2050
204,992 · +18.9%
By 2075
229,641 · +33.2%
By 2100
232,146 · +34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 21% Two or more races 12% Black 11%
Hispanic origin (detail)
Mexican 6% Puerto Rican 5% Cuban 1%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
12% · Canada
Languages at home
80% English-only · Spanish 16% Russian/Polish/Slavic 2% Other Indo-European 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+31.1) · D 34.1% · R 65.2%
2008→2024 swing
-17.5pp toward R · 2008: -13.6pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+24.6 2016: R+26.9 2012: R+22.9 2008: R+13.6

Not yet ingested

Civics

Price history

+29.6% since first listed
25 events — show timeline
  • 2026-07-06 Price Changed $116,500 MCRTC
  • 2026-06-05 Listed $117,600 MCRTC
  • 2025-08-12 Relisted MCRTC
  • 2025-08-12 Price Changed $128,000 MCRTC
  • 2025-06-12 Listed $136,600 MCRTC
  • 2025-03-01 Listing Removed Beaches MLS
  • 2025-01-08 Price Changed $162,900 Beaches MLS
  • 2025-01-08 Price Changed $162,900 MCRTC
  • 2024-11-12 Price Changed $164,900 Beaches MLS
  • 2024-11-12 Price Changed $164,900 MCRTC
  • 2024-11-05 Price Changed $168,000 Beaches MLS
  • 2024-11-05 Price Changed $168,000 MCRTC
  • 2024-10-23 Listed $175,000 Beaches MLS
  • 2024-10-02 Listed $175,000 MCRTC
  • 2016-06-26 Listing Removed MCRTC
  • 2016-05-25 Sold (MLS) $69,900 MCRTC
  • 2016-03-23 Pending MCRTC
  • 2016-03-18 Contingent MCRTC
  • 2016-02-22 Listed $69,900 MCRTC
  • 2013-04-01 Sold (MLS) $48,000 Beaches MLS
  • 2013-02-13 Listing Removed Beaches MLS
  • 2012-10-08 Listed $52,000 Beaches MLS
  • 2011-12-20 Listing Removed MCRTC
  • 2011-06-20 Listed $57,000 MCRTC
  • 2008-04-07 Listed $89,900 MCRTC

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…