CashFlowRE
Sign in Sign up
2224 Golden Falcon Dr
C Composite 55.2
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 +12.9/15.0
  • 1% rule +5.9/10.0
  • DSCR +5.4/10.0
  • Condition / age +4.0/5.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.7/5.0
  • Appreciation +0.0/10.0

$220,000

2224 Golden Falcon Dr · Ruskin, FL 33570
3 bd · 2.5 ba · 1,578 sqft · Townhouse · 73 Days on market
Built 2016 Good condition 1,764 sqft lot Garage $139/sqft · 12% below area Est $250k · 12% under $213/mo HOA · 9% of rent ↓ 10% since listing

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

Listing remarks

Virtually Staged. Welcome to this beautifully maintained 3-bedroom, 2.5-bath townhome nestled within the sought-after gated community of Hawks Point in Ruskin. Offering a low-maintenance lifestyle with resort-style amenities, this home is perfect for buyers seeking comfort, security, and convenience in one of Hillsborough County's most desirable master-planned communities. The open-concept main floor flows seamlessly from the living area to the kitchen and dining space, creating an ideal layout for both everyday living and entertaining. A convenient half bath is located downstairs for guests.

Key facts

  • Gated community
  • Community amenities
  • Resort style pool

Tags

GATED COMMUNITYRESORT STYLE AMENITIESOPEN CONCEPT MAIN FLOORPRIVATE RETREATCOMMUNITY AMENITIESRESORT STYLE POOL

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 3-bed/2.5-bath townhouse listed at $220k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $158 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).
  • Recommended offer: $207k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 4.3% in Ruskin — 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 71/100 on livability (#392 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute B+; Watch: amenities F, health & safety F.
  • Hillsborough (suburban): math 47% / reading 50% proficiency, ranked #41 of 73 in FL (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cypress Creek Elementary School (math 40% / reading 40%, grade F, #1,491 of 2,144 statewide, top 70%, 957 students, 63% FRL); Shields Middle School (math 29% / reading 27%, grade F, #486 of 571 statewide, top 86%, 1,867 students, 68% FRL); Lennard High School (math 30% / reading 46%, grade F, #328 of 667 statewide, top 50%, 2,404 students, 47% FRL).
  • Zoned-school proficiency averages 35% at this address vs 48% district-wide (-13 pts) — the specific schools serving this property underperform the Hillsborough average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 703 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 34d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,053 units permitted in Hillsborough County in 2024 (4,555 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($72k/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 $7k of value loss. Plan a longer hold.
  • Hillsborough County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($207k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,800 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.09%
Cap rate
7.15%
Cash-on-cash
3.08%
DSCR
1.14
GRM
7.7

CMA / ARV

ARV (median comp)
$250,102
List price
$220,000
Delta
-12.04%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5143 White Chicory Dr 0.26mi 3/2.0 1,451 (-8%) 0mo $288,000 $198 72
1004 Cristelle Jean Dr 0.79mi 3/2.0 1,617 (+2%) 3mo $280,000 $173 56
212 27th St SE 1.23mi 3/2.5 1,690 (+7%) 0mo $230,000 $136 53
1210 Casa Bonita Ave 1.46mi 4/2.0 (+1) 1,658 (+5%) 2mo $80,100 $48 48
221 Sunset Crest Ct 1.37mi 3/2.0 1,750 (+11%) 0mo $299,000 $171 45
5266 Colony Vista Dr 1.32mi 2/2.0 (-1) 1,707 (+8%) 0mo $376,893 $221 44
1420 Delano Trent St 0.86mi 4/2.0 (+1) 1,626 (+3%) 11mo $299,990 $184 44
5038 Cyan Loop Dr 0.89mi 3/2.5 1,790 (+13%) 0mo $346,499 $194 42
910 Brenton Leaf Dr 1.07mi 3/2.0 1,292 (-18%) 2mo $250,000 $193 37
1045 Brenton Leaf Dr 0.97mi 3/2.0 1,292 (-18%) 6mo $200,000 $155 33
1023 Chandler Snowden Ct 0.89mi 3/2.0 1,359 (-14%) 10mo $270,000 $199 32
211 Shell Creek Ct 1.38mi 4/2.0 (+1) 1,877 (+19%) 6mo $410,000 $218 28

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 · 0.9% rent growth · sell at horizon

5-year hold
IRR
-14.1%
Equity multiple
0.51×
Total profit
$-30,374
Equity at exit
$32,803
10-year hold
IRR
-9.5%
Equity multiple
0.48×
Total profit
$-32,307
Equity at exit
$19,022

Cash invested: $61,600 (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
8 active · 4 under contract
Median asking
$237,400 ($147/sqft)
Median days on market
20 d
This list price
25% of active listings are priced below it
ARV vs active asking
+7.5% vs current asking $/sqft

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

ZIP-level market 33570

Home prices YoY
-28.8%
Rents YoY
0.9%
Active inventory
703
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,394 high interval (Pro) →
Mortgage (P&I)
$1,154
Tax est. 1.5%
$275 /mo · $3,300/yr
Insurance
$92
HOA
$213
Vacancy / Maint / Mgmt
$503
Net cashflow
$158

Break-even live

Break-even rent $2,194
Max offer price $220,000
Occupancy floor 88%

Sensitivity live

Price -10% $310 -5% $234 +0% $158 +5% $82 +10% $6
Rent -10% $-31 -5% $63 +0% $158 +5% $253 +10% $347
Rate -1.0pp $269 -0.5pp $214 base $158 +0.5pp $101 +1.0pp $43

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
$55,000
Closing costs
$6,600
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
5025 White Chicory Dr Apollo Beach, FL 4.0 2.0 1935 $3,000 $1.55 73d 1 0.19mi
1827 Harbour Blue St Ruskin, FL 3.0 2.0 1352 $1,995 $1.48 73d 1 0.20mi
5001 White Chicory Dr Apollo Beach, FL 4.0 2.0 1936 $2,076 $1.07 42d 1 0.23mi
1966 Hawks View Dr Ruskin, FL 3.0 2.5 1936 $3,200 $1.65 42d 1 0.26mi
4906 White Chicory Dr Apollo Beach, FL 4.0 2.5 1914 $2,449 $1.28 16d 1 0.27mi
1941 Hawks View Dr Ruskin, FL 4.0 2.5 2098 $2,614 $1.25 28d 1 0.30mi
5524 Rainwood Meadows Dr Apollo Beach, FL 3.0 2.0 1935 $2,505 $1.29 35d 1 0.39mi
5524 Rainwood Meadows Dr Apollo Beach, FL 4.0 2.0 1935 $2,320 $1.20 8d 1 0.39mi
234 Star Shell Dr Apollo Beach, FL 3.0 2.0 1880 $1,996 $1.06 71d 1 0.42mi
966 Kelly Fern Loop Ruskin, FL 3.0 2.0 1412 $1,935 $1.37 15d 1 0.51mi
962 Kelly Fern Loop Ruskin, FL 3.0 2.5 1826 $2,260 $1.24 8d 1 0.52mi
1019 Kelly Fern Loop Ruskin, FL 4.0 2.0 1827 $2,350 $1.29 13d 1 0.56mi
5109 Butterfly Shell Dr Apollo Beach, FL 3.0 2.0 1844 $2,400 $1.30 28d 1 0.57mi
2025 Broad Winged Hawk Dr Ruskin, FL 4.0 2.0 1948 $2,249 $1.15 23d 1 0.59mi
2052 Harris Hawk Ave Ruskin, FL 3.0 2.5 1826 $2,260 $1.24 8d 1 0.64mi
2458 Dovesong Trace Dr Ruskin, FL 3.0 2.0 1689 $2,195 $1.30 60d 1 0.65mi
2340 Harris Hawk Ave Ruskin, FL 3.0 2.0 1420 $2,049 $1.44 73d 1 0.65mi
1762 Broad Winged Hawk Dr Ruskin, FL 4.0 2.0 1899 $2,400 $1.26 67d 1 0.69mi
1606 Delano Trent St Ruskin, FL 4.0 2.5 2102 $2,100 $1.00 73d 1 0.69mi
2389 Harris Hawk Ave Unit Labs Ruskin, FL 4.0 3.0 1913 $2,460 $1.29 35d 1 0.69mi
903 Zone Tailed Hawk Pl Ruskin, FL 4.0 2.0 1935 $2,200 $1.14 73d 1 0.73mi
1309 Alhambra Crest Dr Ruskin, FL 4.0 2.0 2010 $2,150 $1.07 9d 1 0.75mi
1609 Carson White Ln Ruskin, FL 4.0 3.0 1808 $2,090 $1.16 19d 1 0.79mi
1724 Broad Winged Hawk Dr Ruskin, FL 4.0 2.0 1817 $2,099 $1.16 13d 1 0.81mi
1740 Chatham Green Cir Ruskin, FL 3.0 2.0 1378 $2,200 $1.60 52d 1 0.83mi
107 Slipper Key Rd Apollo Beach, FL 3.0 2.0 1994 $2,250 $1.13 31d 1 0.83mi
811 15th St NE Ruskin, FL 3.0 3.0 1870 $2,076 $1.11 63d 1 0.84mi
1411 Delano Trent St Ruskin, FL 4.0 2.0 1342 $2,055 $1.53 21d 1 0.87mi
1409 Delano Trent St Ruskin, FL 3.0 2.0 1238 $1,800 $1.45 54d 1 0.88mi
1823 Atlantic Dr Ruskin, FL 4.0 3.0 1944 $1,500 $0.77 19d 1 0.89mi
837 Chatham Walk Dr Ruskin, FL 3.0 2.0 1404 $2,350 $1.67 73d 1 0.90mi
1113 Brenton Leaf Dr Ruskin, FL 3.0 2.0 1383 $1,985 $1.44 69d 1 0.90mi
727 Cristelle Jean Dr Ruskin, FL 4.0 2.0 1365 $1,955 $1.43 30d 1 0.95mi
403 Royal Empress Dr Ruskin, FL 4.0 2.5 1914 $2,500 $1.31 27d 1 1.20mi
720 Chatham Walk Dr Ruskin, FL 3.0 2.0 1404 $1,860 $1.32 34d 1 1.23mi
2516 Sunray Venus Way Ruskin, FL 3.0 2.5 1634 $2,200 $1.35 38d 1 1.24mi
946 Royal Empress Dr Ruskin, FL 3.0 2.0 1796 $2,203 $1.23 15d 1 1.25mi
1221 Barclay Wood Dr Ruskin, FL 4.0 2.0 2169 $2,260 $1.04 9d 1 1.26mi
2655 Buttercup Lucine Ln Ruskin, FL 2.0 2.5 1540 $2,000 $1.30 60d 1 1.26mi
2665 Buttercup Lucine Ln Ruskin, FL 3.0 2.5 1634 $2,000 $1.22 28d 1 1.26mi

Property features AI

Finance

Other
Total acreage: 0.04 acresLot size approximately 0.04 acres (about 164 sq meters)No lease restrictions indicatedUnfurnished
Financial info
Other annual assessment $1,203Tax year 2025 noted
HOA & community
HOA required (Hawks Point Ph N Twnhms)Association fee $640 quarterly (approximately $213.33/month)Association fee includes: OtherCommunity allows petsCDD present

Exterior

Parking
Attached garage (1 car)
Utilities
Public waterPublic sewerPublic utilities
Home design
TownhouseResidential propertyTwo-storyFaces southEntry level information not provided
Construction
Stucco constructionShingle roofSlab foundationBuilt on public records area of 1578 (building area)
Exterior features
Other exterior featuresAsphalt road surface

Interior

Kitchen
DishwasherRangeRefrigerator
Bedrooms
3 bedrooms
Flooring
CarpetTile
Bathrooms
2 full bathrooms1 half bathroom
Heating & cooling
Central heatingCentral air conditioning
Interior features
Ceiling fansThermostat
Laundry & utility
Laundry closet

HOA detail $213/mo · $2,556/yr

Likely covers
security

Listing history 44 events

  1. 2026-08-08
    days on market $220,000 Active 73 DOM
  2. 2026-08-06
    days on market $220,000 Active 71 DOM
  3. 2026-08-05
    days on market $220,000 Active 70 DOM
  4. 2026-08-04
    days on market $220,000 Active 69 DOM
  5. 2026-08-03
    days on market $220,000 Active 68 DOM
  6. 2026-07-31
    days on market $220,000 Active 65 DOM
  7. 2026-07-30
    days on market $220,000 Active 63 DOM
  8. 2026-07-28
    days on market $220,000 Active 62 DOM
  9. 2026-07-26
    days on market $220,000 Active 60 DOM
  10. 2026-07-24
    days on market $220,000 Active 58 DOM
  11. 2026-07-23
    days on market $220,000 Active 57 DOM
  12. 2026-07-22
    days on market $220,000 Active 56 DOM
  13. 2026-07-21
    days on market $220,000 Active 55 DOM
  14. 2026-07-20
    days on market $220,000 Active 54 DOM
  15. 2026-07-18
    days on market $220,000 Active 51 DOM
  16. 2026-07-16
    pricedays on market $220,000 Active 50 DOM
  17. 2026-07-15
    days on market $230,000 Active 49 DOM
  18. 2026-07-13
    days on market $230,000 Active 47 DOM
  19. 2026-07-13
    days on market $230,000 Active 46 DOM
  20. 2026-07-11
    days on market $230,000 Active 45 DOM
  21. 2026-07-10
    days on market $230,000 Active 44 DOM
  22. 2026-07-09
    days on market $230,000 Active 43 DOM
  23. 2026-07-07
    days on market $230,000 Active 41 DOM
  24. 2026-07-06
    days on market $230,000 Active 40 DOM
  25. 2026-07-06
    days on market $230,000 Active 39 DOM
  26. 2026-07-05
    days on market $230,000 Active 38 DOM
  27. 2026-07-03
    days on market $230,000 Active 37 DOM
  28. 2026-07-02
    pricedays on market $230,000 Active 36 DOM
  29. 2026-07-01
    days on market $239,900 Active 35 DOM
  30. 2026-06-30
    days on market $239,900 Active 34 DOM
  31. 2026-06-29
    days on market $239,900 Active 33 DOM
  32. 2026-06-28
    days on market $239,900 Active 32 DOM
  33. 2026-06-27
    days on market $239,900 Active 31 DOM
  34. 2026-06-26
    days on market $239,900 Active 30 DOM
  35. 2026-06-24
    days on market $239,900 Active 28 DOM
  36. 2026-06-22
    days on market $239,900 Active 26 DOM
  37. 2026-06-21
    days on market $239,900 Active 25 DOM
  38. 2026-06-18
    days on market $239,900 Active 22 DOM
  39. 2026-06-17
    days on market $239,900 Active 21 DOM
  40. 2026-06-16
    days on market $239,900 Active 20 DOM
  41. 2026-06-15
    days on market $239,900 Active 19 DOM
  42. 2026-06-13
    days on market $239,900 Active 17 DOM
  43. 2026-06-13
    remarks 699-char remark
  44. 2026-06-13
    listed $239,900 Active 16 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 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$28,730
− Mortgage interest
−$12,323
− Property taxes
−$3,300
− Insurance
−$1,100
− Repairs & maintenance
−$2,298
− Management
−$2,298
− HOA
−$2,556
− Depreciation
−$6,400
Taxable loss
−$1,546
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$371
After-tax cash flow
$2,267/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 · 13 photos

Good 80/100 Cosmetic rehab Est. rehab $7,890–$23,670 screening

This well-maintained townhouse in a desirable gated community offers a low-maintenance lifestyle with modern updates and a good condition score.

Value-add opportunities

  • Resale paint exterior — enhances curb appeal
  • Rental trim landscaping — improves curb appeal and enhances property 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 35/100

Zoned Schools

Elementary Cypress Creek Elementary School F FL #1,491/2,144 Nat'l #19,354/41,679 Middle Shields Middle School F FL #486/571 Nat'l #9,545/14,009 High Lennard High School F FL #328/667 Nat'l #8,877/17,239

Schools (NCES district)

District
Hillsborough
NCES district ID
1200870
Math proficiency
47% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$50,622
Composite
41.6/100
National rank
#3435
State rank
#41 of 73 in FL
B Composite livability gradescore 71/100

Livability — Ruskin

Score
71/100
State rank
#392
US rank
#6879

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ruskin, FL
County
Hillsborough County · 1,607,022 people
City population
33,319
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
33,319
Household income
$72,172
Rent vs Own
23.0% rent · 77.0% own
Severe rent burden
15% of renters

Population outlook (Hillsborough County) Hauer SSP2

Today (2025)
1,607,022 people
By 2030
1,733,968 · +7.9%
By 2040
1,979,565 · +23.2%
By 2050
2,203,427 · +37.1%
By 2075
2,667,893 · +66.0%
By 2100
2,891,558 · +79.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 40% Hispanic / Latino 32% Black 23% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 16% Puerto Rican 6% Cuban 1% Dominican 4%
Common ancestry
Italian 2% Romanian 2% Hispanic 2%
Foreign-born
13% · Canada, Jamaica
Languages at home
72% English-only · Spanish 23% French/Haitian/Cajun 2%

Political lean MEDSL · Hillsborough

2024 margin
Toss-up / Even · D 47.8% · R 50.9% · Other 1.3%
2008→2024 swing
-10.2pp toward R · 2008: 7.1pp · 2024: -3.1pp
All cycles
2024: R+3.1 2020: D+6.9 2016: D+6.8 2012: D+6.7 2008: D+7.1

Not yet ingested

Civics

Price history

-10.2% since first listed
4 events — show timeline
  • 2026-07-16 Price Changed $220,000 Stellar MLS as Distributed by MLS Grid
  • 2026-07-02 Price Changed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2026-06-10 Price Changed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-27 Listed $245,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…