CashFlowRE
Sign in Sign up
6132 Harriet St
C- Composite 51.99
Why this score? — see what drove the C- 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 +17.2/30.0
  • ARV discount +13.6/15.0
  • 1% rule +6.4/10.0
  • DSCR +5.6/10.0
  • Livability +3.6/5.0
  • Schools +3.2/10.0
  • Condition / age +2.8/5.0
  • Appreciation +2.5/10.0
  • Rent growth +1.6/5.0
  • Manufactured-home adj. -4.5

$86,000

6132 Harriet St · Zephyrhills, FL 33542
2 bd · 1.0 ba · 888 sqft · Manufactured · 360 Days on market
Manufactured home 55+ age-restricted Built 1974 Average condition 1,756 sqft lot $97/sqft · 14% below area Est $100k · 14% under $178/mo HOA · 16% of rent ↓ 18% since listing

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

Listing remarks

Welcome to your Florida paradise nestled in Pinecrest Mobile Home Park, a vibrant 55+ community in Zephyrhills. Come see this beautifully maintained 2-bedroom, 1-bath home. Most of the rooms have been freshly painted. Walk into the spacious bonus room which houses the washer, dryer and slop sink with a tiled floor. This room could used for many things. The kitchen has so many cabinets and lots of counter space with a breakfast bar, newer refrigerator, new sink and is open to the dining space and living room which is perfect for entertaining. Step out to the large screened enclosure at the back of the home, an ideal spot for relaxing and soaking up the Florida sunshine.

Key facts

  • Spacious bonus room
  • Sizable storage shed
  • Tiled floor

Tags

PINECREST MOBILE HOME PARKSPACIOUS BONUS ROOMTILED FLOORBREAKFAST BARLARGE SCREENED ENCLOSURESIZABLE STORAGE SHED

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/1.0-bath manufactured listed at $86k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $97 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $86k).
  • Recommended offer: $76k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 3.9% in Zephyrhills — 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 72/100 on livability (#330 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: crime C-, amenities F, commute F.
  • Pasco (suburban): math 50% / reading 52% proficiency, ranked #32 of 73 in FL (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: West Zephyrhills Elementary School (math 27% / reading 32%, grade F, #1,896 of 2,144 statewide, top 90%, 615 students, 81% FRL); Raymond B. Stewart Middle School (math 33% / reading 30%, grade F, #453 of 571 statewide, top 81%, 988 students, 77% FRL); Zephyrhills High School (math 35% / reading 37%, grade F, #359 of 667 statewide, top 55%, 1,656 students, 70% FRL) — zoned schools average 76% FRL vs 48% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 32% at this address vs 51% district-wide (-19 pts) — the specific schools serving this property underperform the Pasco average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents falling (-3.6%/yr); 423 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 89d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 78% of comp listings sitting > 30 days — soft ceiling on asking rent; 6,765 units permitted in Pasco County in 2024 (1,250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $595 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Pasco County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 360 days — a 12% lower offer ($76k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,680 (12.0% below list)

Questions for the listing agent

  1. It's been on market 360 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 1974 — 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. 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. 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
1.28%
Cap rate
7.65%
Cash-on-cash
4.84%
DSCR
1.22
GRM
6.5

CMA / ARV

ARV (median comp)
$99,500
List price
$86,000
Delta
-13.57%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6054 Crestview Ln 0.30mi 2/2.0 888 (0%) 15mo $75,000 $84 69
6025 Ridgewood Dr 0.38mi 2/1.0 912 (+3%) 17mo $81,500 $89 64
6130 Crestview Ln 0.30mi 2/2.0 960 (+8%) 19mo $92,500 $96 53
6028 Ridgewood Dr 0.36mi 2/1.5 1,008 (+14%) 20mo $51,500 $51 42
6312 12th St 0.67mi 2/2.0 960 (+8%) 12mo $145,000 $151 41

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
-13.0%
Equity multiple
0.55×
Total profit
$-10,849
Equity at exit
$12,823
10-year hold
IRR
-11.2%
Equity multiple
0.44×
Total profit
$-13,434
Equity at exit
$7,436

Cash invested: $24,080 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
19 active · 15 under contract
Months of supply
7.1 mo (14%/mo absorbed)
Median asking
$89,999 ($106/sqft)
Median days on market
66 d
This list price
47% of active listings are priced below it
ARV vs active asking
+5.8% vs current asking $/sqft

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

ZIP-level market 33542

Home prices YoY
-20.6%
Rents YoY
-3.6%
Active inventory
423
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,101 high interval (Pro) →
Mortgage (P&I)
$451
Tax est. 1.5%
$108 /mo · $1,290/yr
Insurance
$36
HOA
$178
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$97

Break-even live

Break-even rent $978
Max offer price $86,000
Occupancy floor 86%

Sensitivity live

Price -10% $157 -5% $127 +0% $97 +5% $67 +10% $38
Rent -10% $10 -5% $54 +0% $97 +5% $141 +10% $184
Rate -1.0pp $140 -0.5pp $119 base $97 +0.5pp $75 +1.0pp $52

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
$21,500
Closing costs
$2,580
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
37732 Cecil Ln Zephyrhills, FL 3.0 1.0 1040 $1,800 $1.73 120d 1 0.19mi
5931 Plaza View Dr Unit 5931 Zephyrhills, FL 1.0 1.0 744 $1,050 $1.41 44d 1 0.33mi
37812 15th Ave Zephyrhills, FL 2.0 2.0 1000 $1,850 $1.85 120d 1 0.40mi
38010 14th Ave Apt 3 Zephyrhills, FL 1.0 1.0 537 $995 $1.85 6d 1 0.45mi
6035 10th St Zephyrhills, FL 2.0 1.0 780 $1,650 $2.12 89d 1 0.49mi
6052 10th St Zephyrhills, FL 2.0 1.0 644 $1,200 $1.86 120d 1 0.51mi
5611 1st St Zephyrhills, FL 2.0 1.0 800 $1,395 $1.74 54d 1 0.56mi
5739 9th St Zephyrhills, FL 1.0 1.0 1040 $950 $0.91 7d 1 0.60mi
5739 9th St Unit 1 Zephyrhills, FL 1.0 1.0 1040 $995 $0.96 10d 1 0.60mi
6302 Abbott Station Dr Zephyrhills, FL 3.0 1.0–2.5 859 $1,618 $1.88 6d 90 0.62mi
38350 Ironwood Pl #5 Zephyrhills, FL 2.0 2.0 1094 $1,400 $1.28 32d 1 0.62mi
38485 County Road 54 Zephyrhills, FL 2.0 1.0 800 $1,100 $1.38 120d 1 0.68mi
5441 6th St Zephyrhills, FL 2.0 1.0 1014 $1,650 $1.63 120d 1 0.75mi
5621 10th St Zephyrhills, FL 2.0 2.0 704 $1,595 $2.27 75d 1 0.80mi
38621 Rose Ln Zephyrhills, FL 2.0 1.0 1040 $1,395 $1.34 32d 1 0.80mi
6788 Basswood Cir Zephyrhills, FL 2.0 2.0 1067 $1,250 $1.17 120d 1 0.81mi
6788 Basswood Cir Zephyrhills, FL 2.0 2.0 1067 $1,650 $1.55 32d 1 0.81mi
38647 Rose Ln Zephyrhills, FL 2.0 1.0 814 $1,300 $1.60 78d 1 0.81mi
37826 Daughtery Rd Zephyrhills, FL 2.0 2.0 720 $1,295 $1.80 10d 1 0.81mi
37814 Daughtery Rd Zephyrhills, FL 2.0 1.0 1070 $1,250 $1.17 89d 1 0.82mi
38070 Daughtery Rd Unit 37710 Zephyrhills, FL 2.0 2.0 980 $1,520 $1.55 32d 1 0.86mi
5521 Barbara St Zephyrhills, FL 2.0 2.0 1056 $1,800 $1.70 120d 1 0.87mi
5249 Vineyard St Unit 5249 Zephyrhills, FL 2.0 2.0 1000 $1,300 $1.30 24d 1 0.89mi
5237 1st St Zephyrhills, FL 3.0 1.0 964 $1,700 $1.76 120d 1 0.91mi
38748 Calumet Ave Zephyrhills, FL 2.0 1.0 750 $1,050 $1.40 82d 1 0.92mi
5213 Court St Zephyrhills, FL 2.0 2.0 960 $1,700 $1.77 10d 1 0.95mi
7037 Naranja St Zephyrhills, FL 2.0 2.0 816 $1,600 $1.96 0d 1 0.97mi
38443 6th Ave Zephyrhills, FL 1.0 1.0 642 $1,095 $1.71 89d 1 0.98mi
37902 7th Ave Zephyrhills, FL 3.0 1.0 900 $1,775 $1.97 120d 1 0.99mi
5716 Pawnee St Zephyrhills, FL 2.0 2.0 1048 $1,675 $1.60 7d 1 1.04mi
5150 6th St Zephyrhills, FL 1.0 1.0 600 $925 $1.54 120d 1 1.09mi
5150 6th St Zephyrhills, FL 1.0 1.0 600 $1,000 $1.67 44d 1 1.09mi
38939 North Ave Unit 2 Zephyrhills, FL 2.0 1.0 870 $1,300 $1.49 113d 1 1.09mi
6039 20th St Zephyrhills, FL 2.0 1.5 924 $1,750 $1.89 56d 1 1.10mi
5208 7th St Zephyrhills, FL 1.0 1.0 550 $1,100 $2.00 94d 1 1.11mi
5214 7th St Zephyrhills, FL 1.0 1.0 550 $1,100 $2.00 112d 1 1.11mi
5214 7th St Zephyrhills, FL 1.0 1.0 550 $950 $1.73 100d 1 1.11mi
5206 7th St Zephyrhills, FL 1.0 1.0 550 $1,100 $2.00 94d 1 1.11mi
5652 18th St Zephyrhills, FL 2.0 1.0 976 $1,200 $1.23 120d 1 1.12mi
38112 Townview Ave Zephyrhills, FL 1.0 1.0 700 $1,100 $1.57 120d 1 1.13mi

Property features AI

Finance

Other
Partially furnishedHome is homesteaded
Financial info
Lease restrictions applyTotal annual HOA fees $2,136Association fee required
HOA & community
Monthly HOA fee of $178 (includes grounds maintenance, sewer, trash, water)Association amenities: clubhouse, shuffleboard courtBuyer approval requiredDeed restrictionsCommunity mailboxSenior communityPets allowedAssociation approval required

Exterior

Parking
Covered parkingCarport with 1 space
Utilities
Private waterPublic sewerElectricity connectedPhone availableSewer connectedWater connected
Home design
Mobile home (single wide)One storyFaces westCrawlspace foundation
Construction
Metal sidingVinyl sidingMetal roofRoof over
Exterior features
Rear screened porchAwning(s)Rain guttersStorage shedCorner lotPaved road access

Interior

Kitchen
DishwasherRangeMicrowaveRefrigerator
Bedrooms
2 bedrooms
Flooring
CarpetTile
Bathrooms
1 full bathroom
Heating & cooling
Central heatingCentral air conditioning
Interior features
Built-in featuresCeiling fansLiving room/dining room comboOpen floorplanFlorida roomInside utility/storage
Laundry & utility
Inside laundry roomWasherDryer

Listing history 50 events

  1. 2026-08-31
    days on market $86,000 Active 360 DOM
  2. 2026-08-30
    days on market $86,000 Active 359 DOM
  3. 2026-08-29
    days on market $86,000 Active 358 DOM
  4. 2026-08-28
    days on market $86,000 Active 357 DOM
  5. 2026-08-26
    days on market $86,000 Active 355 DOM
  6. 2026-08-25
    days on market $86,000 Active 354 DOM
  7. 2026-08-24
    days on market $86,000 Active 353 DOM
  8. 2026-08-23
    days on market $86,000 Active 352 DOM
  9. 2026-08-22
    days on market $86,000 Active 351 DOM
  10. 2026-08-20
    days on market $86,000 Active 349 DOM
  11. 2026-08-19
    days on market $86,000 Active 348 DOM
  12. 2026-08-18
    days on market $86,000 Active 347 DOM
  13. 2026-08-17
    days on market $86,000 Active 346 DOM
  14. 2026-08-16
    days on market $86,000 Active 345 DOM
  15. 2026-08-15
    days on market $86,000 Active 344 DOM
  16. 2026-08-14
    days on market $86,000 Active 343 DOM
  17. 2026-08-13
    days on market $86,000 Active 342 DOM
  18. 2026-08-12
    days on market $86,000 Active 341 DOM
  19. 2026-08-11
    days on market $86,000 Active 340 DOM
  20. 2026-08-10
    days on market $86,000 Active 339 DOM
  21. 2026-08-09
    days on market $86,000 Active 338 DOM
  22. 2026-08-08
    days on market $86,000 Active 337 DOM
  23. 2026-08-06
    days on market $86,000 Active 335 DOM
  24. 2026-08-05
    days on market $86,000 Active 334 DOM
  25. 2026-08-04
    days on market $86,000 Active 333 DOM
  26. 2026-08-03
    days on market $86,000 Active 332 DOM
  27. 2026-07-31
    days on market $86,000 Active 329 DOM
  28. 2026-07-30
    days on market $86,000 Active 327 DOM
  29. 2026-07-28
    days on market $86,000 Active 326 DOM
  30. 2026-07-26
    days on market $86,000 Active 324 DOM
  31. 2026-07-24
    days on market $86,000 Active 322 DOM
  32. 2026-07-23
    days on market $86,000 Active 321 DOM
  33. 2026-07-22
    days on market $86,000 Active 320 DOM
  34. 2026-07-21
    days on market $86,000 Active 319 DOM
  35. 2026-07-20
    days on market $86,000 Active 318 DOM
  36. 2026-07-18
    days on market $86,000 Active 315 DOM
  37. 2026-07-16
    days on market $86,000 Active 314 DOM
  38. 2026-07-15
    days on market $86,000 Active 313 DOM
  39. 2026-07-13
    days on market $86,000 Active 311 DOM
  40. 2026-07-13
    days on market $86,000 Active 310 DOM
  41. 2026-07-11
    days on market $86,000 Active 309 DOM
  42. 2026-07-10
    days on market $86,000 Active 308 DOM
  43. 2026-07-09
    days on market $86,000 Active 307 DOM
  44. 2026-07-07
    days on market $86,000 Active 305 DOM
  45. 2026-07-06
    days on market $86,000 Active 304 DOM
  46. 2026-07-06
    days on market $86,000 Active 303 DOM
  47. 2026-07-05
    days on market $86,000 Active 302 DOM
  48. 2026-07-03
    days on market $86,000 Active 301 DOM
  49. 2026-07-03
    days on market $86,000 Active 300 DOM
  50. 2026-07-01
    days on market $86,000 Active 299 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 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,207
− Mortgage interest
−$4,817
− Property taxes
−$1,290
− Insurance
−$430
− Repairs & maintenance
−$1,057
− Management
−$1,057
− HOA
−$2,136
− Depreciation
−$2,502
Taxable loss
−$81
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$20
After-tax cash flow
$1,185/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 · 14 photos

Average 55/100 Cosmetic rehab Est. rehab $4,440–$13,320 screening

This home is in average condition with some cosmetic repairs and maintenance needed. Painting, landscaping, and HVAC service can significantly boost its value for resale or rental.

Repairs flagged

  • Minor Paint — Chipped paint on exterior and interior walls
  • Minor Landscaping — Overgrown grass and some dead trees

Value-add opportunities

  • Resale Painting the exterior and interior walls — Fresh paint can significantly improve curb appeal and home value
  • Both Landscaping and tree removal — A well-maintained yard and healthy trees can enhance both resale and rental value
  • Rental HVAC service — A functional HVAC system is crucial for rental properties and can attract tenants

ⓘ 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 32/100

Zoned Schools

Elementary West Zephyrhills Elementary School F FL #1,896/2,144 Nat'l #26,716/41,679 Middle Raymond B. Stewart Middle School F FL #453/571 Nat'l #8,497/14,009 High Zephyrhills High School F FL #359/667 Nat'l #9,405/17,239

Schools (NCES district)

District
Pasco
NCES district ID
1201530
Math proficiency
50% ▼ -10.00%
Reading proficiency
52% ▼ -5.00%
Median HH income
$45,039
Composite
43.14/100
National rank
#3074
State rank
#32 of 73 in FL
B Composite livability gradescore 72/100

Livability — Zephyrhills

Score
72/100
State rank
#330
US rank
#5760

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Zephyrhills, FL
County
Pasco County · 570,045 people
City population
48,266
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
23,612
Household income
$49,316
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
6% of renters

Population outlook (Pasco County) Hauer SSP2

Today (2025)
570,045 people
By 2030
605,844 · +6.3%
By 2040
674,806 · +18.4%
By 2050
736,022 · +29.1%
By 2075
862,900 · +51.4%
By 2100
906,364 · +59.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 17% Two or more races 8% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 10%
Common ancestry
Lithuanian 3% Romanian 2% Iranian 2%
Foreign-born
5% · Canada, Jamaica
Languages at home
86% English-only · Spanish 12% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Pasco

2024 margin
Strong R (+25.2) · D 36.9% · R 62.1% · Other 1.0%
2008→2024 swing
-21.6pp toward R · 2008: -3.6pp · 2024: -25.2pp
All cycles
2024: R+25.2 2020: R+20.1 2016: R+21.6 2012: R+6.7 2008: R+3.6

Not yet ingested

Civics

Price history

-18.1% since first listed
10 events — show timeline
  • 2026-05-21 Price Changed $86,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-11 Price Changed $88,999 Stellar MLS as Distributed by MLS Grid
  • 2026-03-27 Price Changed $89,999 Stellar MLS as Distributed by MLS Grid
  • 2026-03-14 Price Changed $94,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-27 Price Changed $96,500 Stellar MLS as Distributed by MLS Grid
  • 2026-02-11 Price Changed $98,999 Stellar MLS as Distributed by MLS Grid
  • 2025-12-26 Price Changed $100,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-02 Price Changed $103,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-17 Price Changed $104,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-02 Listed $105,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…