CashFlowRE
Sign in Sign up
10189 Monica St 🏷️ Likely Rental
B Composite 74.85
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Condition / age +3.8/5.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0

$69,000

10189 Monica St · Detroit, MI 48204 5300
4 bd · 1.5 ba · 1,593 sqft · SingleFamily public records · 102 Days on market
Built 1926 Good condition 3,484 sqft lot Garage $43/sqft · 33% below area

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

Listing remarks MLS

* * Tenant Occupied * * Large cross gabled, Tudor influenced brick bungalow rented for $1,200/mo with great tenant! Tenant pays all utilities. Home is in good condition with no known roof leaks, plumbing, HVAC or electrical issues. This home is just a few doors down from the gorgeous, newly developed 'Love Thy Neighborhood Park' and the home backs up to the developer, the prominent Straight Gate International Church. This area is well maintained and desirable. Get this deal while you still can for great ROI and future growth! Clear title with warranty deed and title insurance. Buyer to verify all information, taxes, room sizes, etc. Buyer to pay 495 compliance to list office.

Key facts

  • 3,484 sq ft lot
  • Garage
  • Built 1926

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $69,000 price doesn't fit this home's estimated sale value (~$170,063) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/1.5-bath single-family listed at $69k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $479 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $63k (9.0% below list) — sets the bar for market timing.
  • Cap rate 14.6% vs local median 9.6% in Detroit — 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 73/100 on livability (#218 in MI) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Detroit Public Schools Community District (urban): math 10% / reading 24% proficiency, ranked #499 of 540 in MI (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 90% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Durfee Elementarymiddle School (593 students, 91% FRL); Central High School (math 24% / reading 24%, grade F, #481 of 713 statewide, top 81%, 353 students, 89% FRL) — zoned schools at 90% FRL track the district average.
  • Market conditions: 1 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 108d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 92% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($477 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y ago; this cycle's ask has dropped $16k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $2k; list at $69k implies a 3350% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $62,790 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.93%
Cap rate
14.62%
Cash-on-cash
29.75%
DSCR
2.32
GRM
4.3

CMA / ARV

ARV (median comp)
$170,063
List price
$69,000
Delta
-59.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10155 Monica St 0.03mi 3/1.5 (-1) 1,535 (-4%) 11mo $46,000 $30 78
10163 Monica St 0.03mi 3/1.0 (-1) 1,486 (-7%) 11mo $46,000 $31 71
12066 Monica St 0.32mi 4/2.5 1,632 (+2%) 11mo $35,000 $21 68
12625 Monica St 0.63mi 3/1.5 (-1) 1,600 (+0%) 5mo $48,000 $30 61
11717 Cascade St 0.49mi 3/1.0 (-1) 1,536 (-4%) 5mo $81,000 $53 60
12076 Cloverlawn St 0.58mi 4/1.0 1,602 (+1%) 12mo $105,000 $66 60
4790 Sturtevant St 0.62mi 3/1.0 (-1) 1,645 (+3%) 3mo $60,000 $36 56
12739 Stoepel St 0.74mi 4/1.5 1,612 (+1%) 13mo $145,000 $90 52
4255 Webb St 0.72mi 3/1.5 (-1) 1,569 (-2%) 10mo $155,000 $99 50
9539 Beechwood St St 0.54mi 3/1.0 (-1) 1,440 (-10%) 5mo $36,000 $25 48
12303 Cloverlawn St 0.70mi 3/1.5 (-1) 1,454 (-9%) 7mo $58,500 $40 42
4762 Cortland St 0.60mi 3/1.5 (-1) 1,454 (-9%) 14mo $105,000 $72 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
35.7%
Equity multiple
3.01×
Total profit
$38,902
Equity at exit
$31,025
10-year hold
IRR
35.8%
Equity multiple
5.96×
Total profit
$95,852
Equity at exit
$47,814

Cash invested: $19,320 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Michigan
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
32 active · 21 under contract
Months of supply
9.6 mo (10%/mo absorbed)
Median asking
$66,950 ($47/sqft)
Median days on market
67 d
This list price
53% of active listings are priced below it
ARV vs active asking
+125.7% above current asking $/sqft

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

ZIP-level market 48204 5300

Active inventory
1
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,335 high interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$185 /mo · $2,220/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$479

Break-even live

Break-even rent $729
Max offer price $69,000
Occupancy floor 59%

Sensitivity live

Price -10% $518 -5% $499 +0% $479 +5% $459 +10% $440
Rent -10% $374 -5% $426 +0% $479 +5% $532 +10% $584
Rate -1.0pp $514 -0.5pp $497 base $479 +0.5pp $461 +1.0pp $443

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
$17,250
Closing costs
$2,070
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
11125 Cloverlawn St Detroit, MI 3.0 2.0 1900 $1,350 $0.71 10d 1 0.53mi
11704 Broadstreet Ave Detroit, MI 3.0 1.0 1200 $1,050 $0.88 139d 1 0.57mi
12303 Cloverlawn St Detroit, MI 3.0 1.5 1454 $1,400 $0.96 139d 1 0.66mi
12546 Broadstreet Ave Detroit, MI 3.0 1.5 1899 $1,250 $0.66 140d 1 0.70mi
4341 Glendale St Detroit, MI 4.0 2.5 1832 $1,680 $0.92 100d 1 0.83mi
13225 Santa Rosa Dr Detroit, MI 5.0 2.0 2100 $1,600 $0.76 42d 1 0.89mi
4336 Buena Vista St Detroit, MI 3.0 1.0 1300 $1,100 $0.85 139d 1 0.89mi
12144 Washburn St Detroit, MI 3.0 1.0 1200 $1,200 $1.00 84d 1 0.96mi
12700 Wyoming St Detroit, MI 3.0 1.0 1100 $1,000 $0.91 61d 1 1.06mi
13620 Tuller St Detroit, MI 4.0 1.0 1064 $1,374 $1.29 108d 1 1.06mi
5236 S Clarendon St Detroit, MI 4.0 2.0 1259 $1,823 $1.45 67d 1 1.07mi
4243 Clements St Detroit, MI 3.0 1.0 1100 $1,150 $1.05 89d 1 1.10mi
3322 Webb St Detroit, MI 3.0 1.0 1600 $1,200 $0.75 89d 1 1.10mi
3322 Webb St Unit 1 Detroit, MI 3.0 1.0 1656 $1,350 $0.82 139d 1 1.10mi
3322 Webb St Unit 2 Detroit, MI 3.0 1.0 1656 $1,350 $0.82 139d 1 1.10mi
4287 W Grand St Unit 4289 Detroit, MI 3.0 1.0 1250 $1,000 $0.80 139d 1 1.12mi
13911 Tuller St Detroit, MI 4.0 1.0 1080 $1,450 $1.34 67d 1 1.13mi
9024 Quincy St Detroit, MI 4.0 1.0 1410 $1,350 $0.96 89d 1 1.15mi
8544 Cloverlawn St Detroit, MI 4.0 2.0 1200 $1,400 $1.17 34d 1 1.16mi
12650 Griggs St Detroit, MI 3.0 2.0 1628 $1,375 $0.84 120d 1 1.17mi
3266 Calvert Ave Fl 2 Detroit, MI 3.0 1.0 1279 $1,300 $1.02 120d 1 1.18mi
3740 Tyler St Unit 1 Detroit, MI 3.0 1.0 1300 $1,200 $0.92 89d 1 1.20mi
3328 Leslie St Detroit, MI 3.0 1.5 1677 $1,500 $0.89 63d 1 1.21mi
3226 Calvert Ave Detroit, MI 3.0 1.0 1100 $1,200 $1.09 108d 1 1.22mi
3224 Calvert St Detroit, MI 3.0 1.0 1150 $1,150 $1.00 139d 1 1.22mi
12772 Griggs St Detroit, MI 4.0 1.5 1486 $1,500 $1.01 40d 1 1.23mi
3422 Edison St Detroit, MI 3.0 1.0 1300 $1,295 $1.00 112d 1 1.24mi
3239 Fullerton Ave Unit 1 Detroit, MI 3.0 1.0 1400 $1,295 $0.93 10d 1 1.25mi
3031 Lawrence St Detroit, MI 4.0 1.0 1700 $1,600 $0.94 112d 1 1.26mi
10002 Manor Unit 2 Detroit, MI 3.0 1.0 1100 $1,150 $1.05 139d 1 1.27mi
8320 Northlawn St Detroit, MI 3.0 1.0 1737 $1,550 $0.89 116d 1 1.27mi
5315 Spokane St Detroit, MI 3.0 1.0 2110 $1,200 $0.57 112d 1 1.28mi
14011 Roselawn St Detroit, MI 4.0 1.5 1300 $1,450 $1.12 113d 1 1.28mi
14011 Roselawn St Detroit, MI 4.0 1.5 1300 $1,450 $1.12 97d 1 1.28mi
12645 Mendota St Detroit, MI 4.0 1.0 1350 $1,400 $1.04 24d 1 1.29mi
4915 Maplewood St Detroit, MI 3.0 1.0 1324 $1,100 $0.83 112d 1 1.29mi
13620 Kentucky St Detroit, MI 3.0 1.0 1248 $1,200 $0.96 100d 1 1.31mi
3329 Waverly St Unit 2 Detroit, MI 3.0 1.0 1300 $1,125 $0.87 57d 1 1.31mi
3821 Pasadena St Detroit, MI 4.0 2.5 1758 $1,800 $1.02 34d 1 1.31mi
13979 Cherrylawn St Detroit, MI 3.0 1.0 1296 $1,334 $1.03 116d 1 1.32mi

Property features AI

Exterior

Parking
Detached garageDriveway1 garage space
Utilities
Public waterPublic sewer
Home design
Single-family residenceTwo levelsGround-level entry with stepsBrick and vinyl siding exterior
Construction
Block foundation
Exterior features
Paved road accessLot approximately 0.08 acres (35 x 101.64)

Interior

Bedrooms
Total of 4 rooms (bedroom count not specified)
Bathrooms
1 full bathroom1 half bathroom
Heating & cooling
Forced air heating (natural gas)No central cooling
Interior features
Full, unfinished basement

Listing history 50 events

  1. 2026-09-23
    days on market $69,000 Active 102 DOM
  2. 2026-09-22
    days on market $69,000 Active 101 DOM
  3. 2026-09-21
    days on market $69,000 Active 100 DOM
  4. 2026-09-20
    days on market $69,000 Active 99 DOM
  5. 2026-09-19
    days on market $69,000 Active 98 DOM
  6. 2026-09-18
    days on market $69,000 Active 97 DOM
  7. 2026-09-17
    days on market $69,000 Active 96 DOM
  8. 2026-09-16
    days on market $69,000 Active 95 DOM
  9. 2026-09-15
    pricedays on market $69,000 Active 94 DOM
  10. 2026-09-14
    days on market $75,000 Active 93 DOM
  11. 2026-09-13
    days on market $75,000 Active 92 DOM
  12. 2026-09-12
    days on market $75,000 Active 91 DOM
  13. 2026-09-11
    days on market $75,000 Active 90 DOM
  14. 2026-09-05
    days on market $75,000 Active 84 DOM
  15. 2026-09-04
    days on market $75,000 Active 83 DOM
  16. 2026-09-03
    days on market $75,000 Active 82 DOM
  17. 2026-08-31
    days on market $75,000 Active 79 DOM
  18. 2026-08-30
    days on market $75,000 Active 78 DOM
  19. 2026-08-29
    days on market $75,000 Active 77 DOM
  20. 2026-08-28
    days on market $75,000 Active 76 DOM
  21. 2026-08-27
    days on market $75,000 Active 75 DOM
  22. 2026-08-26
    days on market $75,000 Active 74 DOM
  23. 2026-08-25
    days on market $75,000 Active 73 DOM
  24. 2026-08-24
    days on market $75,000 Active 72 DOM
  25. 2026-08-23
    days on market $75,000 Active 71 DOM
  26. 2026-08-22
    days on market $75,000 Active 70 DOM
  27. 2026-08-21
    days on market $75,000 Active 69 DOM
  28. 2026-08-20
    days on market $75,000 Active 68 DOM
  29. 2026-08-19
    days on market $75,000 Active 67 DOM
  30. 2026-08-18
    days on market $75,000 Active 66 DOM
  31. 2026-08-17
    days on market $75,000 Active 65 DOM
  32. 2026-08-16
    days on market $75,000 Active 64 DOM
  33. 2026-08-14
    days on market $75,000 Active 62 DOM
  34. 2026-08-13
    days on market $75,000 Active 61 DOM
  35. 2026-08-12
    days on market $75,000 Active 60 DOM
  36. 2026-08-11
    days on market $75,000 Active 59 DOM
  37. 2026-08-10
    days on market $75,000 Active 58 DOM
  38. 2026-08-09
    days on market $75,000 Active 57 DOM
  39. 2026-08-08
    pricedays on market $75,000 Active 56 DOM
  40. 2026-08-06
    days on market $85,000 Active 54 DOM
  41. 2026-08-05
    days on market $85,000 Active 53 DOM
  42. 2026-08-04
    days on market $85,000 Active 52 DOM
  43. 2026-08-03
    days on market $85,000 Active 51 DOM
  44. 2026-07-31
    days on market $85,000 Active 48 DOM
  45. 2026-07-30
    days on market $85,000 Active 47 DOM
  46. 2026-07-30
    days on market $85,000 Active 46 DOM
  47. 2026-07-28
    days on market $85,000 Active 45 DOM
  48. 2026-07-26
    days on market $85,000 Active 43 DOM
  49. 2026-07-24
    days on market $85,000 Active 41 DOM
  50. 2026-07-23
    days on marketlisting id $85,000 Active 40 DOM

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

Tax reassessment forecast MI · Partial reset (capped growth)

Current annual tax
$2,220 · $185/mo
Projected year-2 tax
$2,220 · $185/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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$16,019
− Mortgage interest
−$3,865
− Property taxes
−$2,220
− Insurance
−$345
− Repairs & maintenance
−$1,282
− Management
−$1,282
− Depreciation
−$2,007
Taxable income
$5,019
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,205
After-tax cash flow
$4,544/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 · 9 photos

Good 75/100 Cosmetic rehab Est. rehab $7,965–$23,895 screening

This single-family home is in good condition with no major repairs needed. It has a good exterior and interior, and is located in a desirable neighborhood with a newly developed park nearby. Painting the exterior and maintaining the landscaping can further increase its value.

Components & finishes AI

Roof asphalt shingle · good Flooring laminate

Deferred maintenance Est. $3,000–$12,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear
  • Minor Windows (windows) — No visible signs of damage or wear
  • Minor Electrical (electrical) — No visible signs of damage or wear
  • Minor Plumbing (plumbing) — No visible signs of damage or wear
  • Minor Exterior (exterior) — No visible signs of damage or wear
  • Minor Other — No visible signs of damage or wear

Value-add opportunities

  • Both Paint the exterior of the house — Painting the exterior can improve the curb appeal and increase both resale and rental value.
  • Both Clean the gutters — Clean gutters can prevent water damage and improve the overall appearance of the house.
  • Both Trim the bushes and trees — Trimming bushes and trees can improve the curb appeal and increase both resale and rental value.
  • Rental Check and replace the air filter — A clean air filter can improve the air quality inside the house and make it more comfortable for 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 24/100

Zoned Schools

Elementary Durfee Elementarymiddle School High Central High School F MI #481/713 Nat'l #12,478/17,239

Schools (NCES district)

District
Detroit Public Schools Community District
NCES district ID
2601103
Math proficiency
10% ▼ -2.00%
Reading proficiency
24% ▲ 6.00%
Median HH income
$25,815
Composite
13.06/100
National rank
#9564
State rank
#499 of 540 in MI
B Composite livability gradescore 73/100

Livability — Detroit

Score
73/100
State rank
#218
US rank
#5427

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Detroit, MI

Population outlook (Wayne County) Hauer SSP2

Today (2025)
1,675,273 people
By 2030
1,620,300 · -3.3%
By 2040
1,502,341 · -10.3%
By 2050
1,384,039 · -17.4%
By 2075
1,124,592 · -32.9%
By 2100
881,193 · -47.4%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Price history

+4150.0% since first listed
8 events — show timeline
  • 2026-06-22 Pending MiRealSource-MiMLS
  • 2026-06-22 Pending REALCOMP
  • 2026-06-01 Listed $85,000 REALCOMP
  • 2026-06-01 Listed $85,000 MiRealSource-MiMLS
  • 2014-02-19 Sold (MLS) $2,000 REALCOMP
  • 2014-02-19 Sold (MLS) $2,000 MiRealSource-MiMLS
  • 2013-12-05 Listed $2,000 REALCOMP
  • 2013-12-05 Listed $2,000 MiRealSource-MiMLS

Property tax history

+6.4%/yr

Latest (2025): $2,220 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…