CashFlowRE
Sign in Sign up
1474 Talia Wood Cir NW
D- Composite 35.51
Why this score? — see what drove the D- 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 +10.1/30.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Condition / age +4.0/5.0
  • 1% rule +3.5/10.0
  • Rent growth +3.1/5.0
  • DSCR +2.9/10.0
  • Schools +0.2/10.0
  • Appreciation +0.0/10.0

$289,900

1474 Talia Wood Cir NW · Atlanta, GA 30314
3 bd · 3.0 ba · 2,448 sqft · Townhouse · 203 Days on market
Built 2007 Good condition 871 sqft lot $118/sqft · 52% below area $100/mo HOA · 4% of rent ↓ 35% since listing

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

Listing remarks MLS

Fantastic Opportunity - NEW PRICE!!! $55,000 price reduction! LARGE 3 Level Townhome Style Condo. Possible 4 bedrooms (office currently). Main level: Entry Foyer, Bedroom and Full Bath, Laundry, and 2 Car rear entry garage. Middle level: Living room with Fireplace, Open Dining and Kitchen, large office (or possible 4th bedroom). Upper level: Enormous Master bedroom, on suite bath with double sink vanity, separate tub & shower. Additional spacious bedroom and full bath. Investor Owner/Seller, No Seller disclosures, No Seller financing, and property is being sold "AS IS" with no repairs. Supra lockbox only - You may schedule previews and showings through ShowingTime, for an instant No Blind Offers & No Seller Financing.

Key facts

  • $100 HOA
  • 2 garage spots
  • Built 2007

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/3.0-bath townhouse listed at $290k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-168 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $266k (8.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (15.5% below list).
  • Recommended offer: $245k (15.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.2% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-.
  • Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Kipp Ways Primary Charter School (math 5% / reading 5%, grade F, #1,160 of 1,228 statewide, top 98%, 477 students, 100% FRL, charter); Frederick Douglass High School (math 24%, 1,112 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 5% at this address vs 32% district-wide (-26 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.5%/yr); 361 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $2,450/mo this rent would consume 70% of the median local household income ($42k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 203 days — a 12% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 4y ago; this cycle's ask has dropped $90k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $244,977 (15.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 203 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.85%
Cap rate
5.60%
Cash-on-cash
-2.49%
DSCR
0.89
GRM
9.9

CMA / ARV

ARV (median comp)
$602,674
List price
$289,900
Delta
-51.90%
Verdict
UNDERPRICED
Comps
20 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1195 Warfield St NW 1.24mi 4/2.5 (+1) 2,452 (+0%) 3mo $701,424 $286 55
60 Newcastle St 1.24mi 4/3.5 (+1) 2,500 (+2%) 0mo $550,000 $220 54
370 Yonkers Ave NW 1.11mi 4/3.0 (+1) 2,400 (-2%) 3mo $448,000 $187 54
1271 Greenwich St SW 1.44mi 3/2.0 2,300 (-6%) 3mo $500,000 $217 49
1180 Warfield St NW 1.23mi 4/3.0 (+1) 2,220 (-9%) 2mo $590,000 $266 43
944 Herndon St NW 1.32mi 3/3.5 2,126 (-13%) 1mo $625,000 $294 40
680 Banton Dr NW #680 1.33mi 3/3.5 2,110 (-14%) 1mo $465,000 $220 39
923 Tilden St NW 1.23mi 3/2.5 1,982 (-19%) 0mo $435,000 $219 38
1373 M L King Jr Dr 0.73mi 3/2.5 2,054 (-16%) 2mo $407,000 $198 37
108 Burbank Dr SW 0.96mi 4/3.0 (+1) 1,962 (-20%) 2mo $440,000 $224 34
945 Longley Ave NW 1.31mi 4/2.5 (+1) 1,956 (-20%) 2mo $587,500 $300 31
2174 Penelope St NW 1.43mi 4/4.0 (+1) 1,872 (-24%) 1mo $335,000 $179 30

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 · 2.53% rent growth · sell at horizon

5-year hold
IRR
-20.9%
Equity multiple
0.28×
Total profit
$-58,738
Equity at exit
$43,225
10-year hold
IRR
-15.4%
Equity multiple
0.15×
Total profit
$-69,223
Equity at exit
$25,065

Cash invested: $81,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30314

Home prices YoY
-22.9%
Rents YoY
2.5%
Active inventory
361
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,450 high interval (Pro) →
Mortgage (P&I)
$1,520
Tax est. 1.5%
$362 /mo · $4,348/yr
Insurance
$121
HOA
$100
Vacancy / Maint / Mgmt
$514
Net cashflow
$-168

Break-even live

Break-even rent $2,663
Max offer price $265,573
Occupancy floor

Sensitivity live

Price -10% $32 -5% $-68 +0% $-168 +5% $-268 +10% $-368
Rent -10% $-362 -5% $-265 +0% $-168 +5% $-71 +10% $25
Rate -1.0pp $-22 -0.5pp $-94 base $-168 +0.5pp $-243 +1.0pp $-320

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
$72,475
Closing costs
$8,697
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
1456 Kennesaw Dr NW Atlanta, GA 4.0 2.5 1632 $2,200 $1.35 18d 1 0.17mi
1396 Kennesaw Dr NW Unit B Atlanta, GA 4.0 3.0 3000 $3,000 $1.00 73d 1 0.19mi
1400 North Ave NW Unit A Atlanta, GA 3.0 2.0 2456 $2,600 $1.06 73d 1 0.27mi
198 W Lake Dr NW Atlanta, GA 4.0 4.0 2546 $2,975 $1.17 4d 1 0.35mi
492 Pierce Ave NW Unit A Atlanta, GA 4.0 2.5 2470 $1,800 $0.73 68d 1 0.37mi
257 W Lake Ave NW Unit A Atlanta, GA 4.0 3.0 2068 $1,050 $0.51 24d 1 0.40mi
559 Woodlawn Ave NW Unit B Atlanta, GA 4.0 3.0 2820 $2,800 $0.99 7d 1 0.43mi
559 Woodlawn Ave NW Unit B Atlanta, GA 4.0 3.0 2820 $2,800 $0.99 43d 1 0.43mi
66 Holly Rd NW Atlanta, GA 3.0 2.5 1632 $2,228 $1.37 51d 1 0.51mi
56 Holly Rd NW Atlanta, GA 4.0 2.0 3089 $2,850 $0.92 73d 1 0.55mi
221 Stafford St NW Atlanta, GA 3.0 2.0 2293 $2,400 $1.05 73d 1 0.63mi
29 Chappell Rd NW Atlanta, GA 3.0 2.0 1670 $1,953 $1.17 71d 1 0.63mi
360 Simpson Ter NW Atlanta, GA 3.0 2.5 1661 $1,900 $1.14 25d 1 0.73mi
1064 Westmoor Dr NW Atlanta, GA 3.0 3.0 1770 $2,300 $1.30 73d 1 0.77mi
1853 North Ave NW Atlanta, GA 4.0 3.0 2150 $3,248 $1.51 28d 1 0.80mi
1070 Harwell St NW Atlanta, GA 3.0 2.5 1584 $2,595 $1.64 4d 1 0.91mi
1380 Mozley Pl SW Atlanta, GA 3.0 2.0 1941 $1,400 $0.72 57d 1 0.91mi
167 Rockmart Dr SW Atlanta, GA 4.0 3.5 2356 $3,033 $1.29 43d 1 0.96mi
167 Rockmart Dr SW Atlanta, GA 4.0 3.5 2347 $3,033 $1.29 73d 1 0.96mi
1511 Mims St SW Atlanta, GA 3.0 2.0 2017 $1,700 $0.84 4d 1 0.98mi
1911 Baker Rd NW Atlanta, GA 3.0 2.5 2200 $2,450 $1.11 0d 1 0.98mi
788 W Marietta St NW Atlanta, GA 1.0–3.0 1.0–3.0 1227 $3,650 $2.97 1d 4 0.99mi
198 Wellington St SW Atlanta, GA 3.0 2.5 1787 $2,700 $1.51 73d 1 0.99mi
167 Racine St SW Atlanta, GA 3.0 2.5 1750 $2,300 $1.31 3d 1 0.99mi
15 Ollie St NW Atlanta, GA 3.0 2.5 1594 $3,150 $1.98 73d 1 1.00mi
990 Lena St NW Atlanta, GA 3.0 2.5 1989 $2,728 $1.37 7d 1 1.02mi
1024 Robert Smalls Way Atlanta, GA 3.0 3.5 2294 $4,395 $1.92 38d 1 1.03mi
2001 Chicago Ave NW Atlanta, GA 4.0 3.0 2504 $2,278 $0.91 48d 1 1.04mi
2001 Chicago Ave NW Atlanta, GA 4.0 3.0 2504 $2,278 $0.91 23d 1 1.04mi
455 Joseph E Lowery Blvd NW Atlanta, GA 3.0 2.5 1890 $1,950 $1.03 62d 1 1.05mi
255 Mathewson Pl SW Atlanta, GA 4.0 3.0 3300 $5,000 $1.52 73d 1 1.10mi
220 Napoleon Dr SW Atlanta, GA 4.0 3.0 2500 $2,950 $1.18 36d 1 1.14mi
7 Edwin Pl NW Atlanta, GA 4.0 2.5 2600 $2,250 $0.87 39d 1 1.16mi
1003 Parsons St SW Atlanta, GA 3.0 2.0 1875 $2,500 $1.33 7d 1 1.20mi
996 Palmetto Ave SW Atlanta, GA 4.0 3.5 2450 $2,800 $1.14 4d 1 1.20mi
1081 Fair St SW Atlanta, GA 4.0 3.0 1600 $1,200 $0.75 19d 1 1.23mi
809 Spencer St NW Atlanta, GA 3.0 2.5 2048 $2,300 $1.12 2d 1 1.24mi
740 Liberty Commons Dr NW #1101 Atlanta, GA 3.0 3.5 1890 $2,600 $1.38 73d 1 1.25mi
539 Paines Ave NW Apt 1 Atlanta, GA 2.0 1.0 2520 $1,450 $0.58 73d 1 1.26mi
539 Paines Ave NW Unit 3 Atlanta, GA 2.0 1.0 2520 $1,550 $0.62 73d 1 1.26mi

Listing history 50 events

  1. 2026-08-08
    days on market $289,900 Active 203 DOM
  2. 2026-08-06
    days on market $289,900 Active 201 DOM
  3. 2026-08-05
    days on market $289,900 Active 200 DOM
  4. 2026-08-04
    days on market $289,900 Active 199 DOM
  5. 2026-08-03
    days on market $289,900 Active 198 DOM
  6. 2026-07-31
    days on market $289,900 Active 195 DOM
  7. 2026-07-30
    pricedays on market $289,900 Active 193 DOM
  8. 2026-07-26
    days on market $299,900 Active 190 DOM
  9. 2026-07-24
    days on market $299,900 Active 188 DOM
  10. 2026-07-22
    days on market $299,900 Active 187 DOM
  11. 2026-07-21
    days on market $299,900 Active 186 DOM
  12. 2026-07-20
    days on market $299,900 Active 185 DOM
  13. 2026-07-18
    days on market $299,900 Active 183 DOM
  14. 2026-07-18
    days on market $299,900 Active 182 DOM
  15. 2026-07-16
    days on market $299,900 Active 181 DOM
  16. 2026-07-15
    days on market $299,900 Active 180 DOM
  17. 2026-07-14
    days on market $299,900 Active 179 DOM
  18. 2026-07-13
    days on market $299,900 Active 178 DOM
  19. 2026-07-13
    days on market $299,900 Active 177 DOM
  20. 2026-07-11
    days on market $299,900 Active 176 DOM
  21. 2026-07-10
    days on market $299,900 Active 175 DOM
  22. 2026-07-09
    days on market $299,900 Active 174 DOM
  23. 2026-07-07
    days on market $299,900 Active 172 DOM
  24. 2026-07-06
    days on market $299,900 Active 171 DOM
  25. 2026-07-06
    days on market $299,900 Active 170 DOM
  26. 2026-07-05
    days on market $299,900 Active 169 DOM
  27. 2026-07-03
    days on market $299,900 Active 168 DOM
  28. 2026-07-02
    days on market $299,900 Active 167 DOM
  29. 2026-07-01
    days on market $299,900 Active 166 DOM
  30. 2026-06-30
    remarks 695-char remark
  31. 2026-06-30
    days on market $299,900 Active 165 DOM
  32. 2026-06-29
    days on market $299,900 Active 164 DOM
  33. 2026-06-28
    days on market $299,900 Active 163 DOM
  34. 2026-06-27
    days on market $299,900 Active 162 DOM
  35. 2026-06-26
    pricedays on market $299,900 Active 161 DOM
  36. 2026-06-24
    days on market $309,900 Active 159 DOM
  37. 2026-06-22
    days on market $309,900 Active 157 DOM
  38. 2026-06-21
    days on market $309,900 Active 156 DOM
  39. 2026-06-18
    days on market $309,900 Active 153 DOM
  40. 2026-06-17
    days on market $309,900 Active 152 DOM
  41. 2026-06-16
    days on market $309,900 Active 151 DOM
  42. 2026-06-15
    days on market $309,900 Active 150 DOM
  43. 2026-06-13
    days on market $309,900 Active 148 DOM
  44. 2026-06-13
    days on market $309,900 Active 147 DOM
  45. 2026-06-09
    days on market $309,900 Active 144 DOM
  46. 2026-06-08
    days on market $309,900 Active 143 DOM
  47. 2026-06-07
    days on market $309,900 Active 142 DOM
  48. 2026-06-04
    days on market $309,900 Active 139 DOM
  49. 2026-06-03
    days on market $309,900 Active 138 DOM
  50. 2026-06-02
    days on market $309,900 Active 137 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 5/10 Major 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$29,397
− Mortgage interest
−$16,239
− Property taxes
−$4,348
− Insurance
−$1,450
− Repairs & maintenance
−$2,352
− Management
−$2,352
− HOA
−$1,200
− Depreciation
−$8,433
Taxable loss
−$6,977
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,674
After-tax cash flow
$-343/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 80/100 Cosmetic rehab Est. rehab $12,240–$36,720 screening

This multi-family unit is in good condition with modern finishes and a good layout. It is ready for a new owner to move in and enjoy.

Value-add opportunities

  • Both Painting the exterior — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value
  • Both New flooring in bathrooms — Improves aesthetics and functionality
  • Both New kitchen appliances — Modernizes the space and adds 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 2/100

Zoned Schools

Elementary Woodson Park Academy School F GA #1,204/1,228 Nat'l #41,309/41,679 High Frederick Douglass High School

Schools (NCES district)

District
Atlanta Public Schools
NCES district ID
1300120
Math proficiency
28% ▼ -6.00%
Reading proficiency
35% ▼ -2.00%
Median HH income
$48,306
Composite
27.27/100
National rank
#7006
State rank
#80 of 174 in GA
A Composite livability gradescore 83/100

Livability — Atlanta

Score
83/100
State rank
#6
US rank
#919

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Atlanta, GA
County
Fulton County · 1,203,707 people
City population
629,525
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
23,333
Household income
$42,089
Rent vs Own
56.7% rent · 43.3% own
Severe rent burden
12% of renters

Population outlook (Fulton County) Hauer SSP2

Today (2025)
1,203,707 people
By 2030
1,299,706 · +8.0%
By 2040
1,488,256 · +23.6%
By 2050
1,664,580 · +38.3%
By 2075
2,036,072 · +69.2%
By 2100
2,222,402 · +84.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (76%)
Race & ethnicity
Black 76% White 11% Hispanic / Latino 7% Asian 4% Two or more races 3%
Hispanic origin (detail)
Mexican 4% Dominican 1%
Common ancestry
Lithuanian 1%
Foreign-born
6% · Canada, China, South Korea
Languages at home
89% English-only · Spanish 5% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Fulton

2024 margin
Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
2008→2024 swing
+9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
All cycles
2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0

Not yet ingested

Civics

Price history

-35.0% since first listed
22 events — show timeline
  • 2026-04-29 Price Changed $324,900 GAMLS
  • 2026-04-29 Price Changed $324,900 FMLS
  • 2026-04-04 Price Changed $339,900 GAMLS
  • 2026-04-04 Price Changed $339,900 FMLS
  • 2026-03-07 Price Changed $354,900 GAMLS
  • 2026-03-07 Price Changed $354,900 FMLS
  • 2026-02-09 Price Changed $369,900 GAMLS
  • 2026-02-09 Price Changed $369,900 FMLS
  • 2026-01-15 Listed $379,900 FMLS
  • 2026-01-15 Listed $379,900 GAMLS
  • 2024-06-24 Listing Removed GAMLS
  • 2024-06-24 Listing Removed FMLS
  • 2024-06-24 Listing Removed GAMLS
  • 2024-06-24 Listing Removed FMLS
  • 2024-05-23 Listed $439,900 GAMLS
  • 2024-05-23 Listed $439,900 FMLS
  • 2024-05-23 Listed $439,900 GAMLS
  • 2024-05-23 Listed $439,900 FMLS
  • 2022-10-02 Relisted GAMLS
  • 2022-10-02 Listing Removed GAMLS
  • 2022-07-27 Pending GAMLS
  • 2022-06-20 Listed $499,900 GAMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…