CashFlowRE
Sign in Sign up
4801 3rd St NW Triplex
B+ Composite 76.91
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • Livability +3.7/5.0
  • Schools +3.6/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$699,000

4801 3rd St NW · Washington, DC 20011
10 bd · 5.1 ba · 4,074 sqft · MultiFamily · 74 Days on market
Built 1936 Fair condition 2,436 sqft lot $172/sqft · 23% below area Est $905k · 23% under ↓ 36% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Attention Investors — Exceptional Basis for a 5‑Unit Value‑Add Play in Petworth. 4801 3rd St NW presents a rare opportunity to acquire a five‑unit asset at a price point that supports meaningful repositioning and long‑term appreciation. The property is currently operated under a group‑rental structure with one long‑term tenant, generating a combined monthly income of $8,084. With three 3‑bedroom units and two 2‑bedroom units, the building is well‑positioned for an investor‑driven transition to the voucher program.

Key facts

  • 2,436 sq ft lot
  • Built 1936
  • Listed 74 days

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 × 3-bed/?-bath units multifamily listed at $699k. Condition is rated fair.
  • This rent per unit runs 37% of the median local income ($110k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Deal economics

  • At list price, monthly cash flow is $3k ($39k/yr) — positive. Per door: $1k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $699k).
  • Recommended offer: $657k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.8% vs local median 2.5% in Washington — 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 (#1 in DC) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • District Of Columbia Public Schools (urban): math 33% / reading 40% proficiency, ranked #8 of 32 in DC (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Barnard Es (580 students, 0% FRL); Macfarland Ms (528 students, 0% FRL); Roosevelt Hs (913 students, 0% FRL) — zoned schools average 0% FRL vs 65% district-wide (65 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.4%/yr); 530 active listings in the ZIP; high-income renter base; 1,737 units permitted in District of Columbia in 2024 (1,506 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.
  • District of Columbia County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.4% rent growth), your $196k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($657k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $657,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1936 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.46%
Cap rate
11.81%
Cash-on-cash
19.70%
DSCR
1.88
GRM
5.7

CMA / ARV

ARV (median comp)
$905,326
List price
$699,000
Delta
-22.79%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4820 New Hampshire Ave NW 0.04mi 8/— (-2) 2,987 (-27%) 5mo $790,000 $264 60
1310 Park Rd NW 1.47mi 8/5.5 (-2) 4,032 (-1%) 3mo $1,500,000 $372 49
1129 Girard St NW 1.71mi 8/3.5 (-2) 3,987 (-2%) 6mo $710,000 $178 40
640 Girard NE 1.82mi 12/— (+2) 3,716 (-9%) 2mo $1,375,000 $370 39
4629 9th St NW 0.53mi 8/5.0 (-2) 3,490 (-14%) 7mo $1,185,000 $340 35
4301 Kansas Ave NW 0.63mi 9/4.5 (-1) 4,733 (+16%) 4mo $1,505,000 $318 35
5407 1st St NW 0.54mi 8/— (-2) 3,164 (-22%) 9mo $750,000 $237 32
1302 Fairmont St NW 1.85mi 8/7.0 (-2) 3,765 (-8%) 4mo $1,140,000 $303 32
1501 Hamilton St NW 1.10mi 8/6.0 (-2) 4,438 (+9%) 7mo $1,750,000 $394 31
4020 8th St NE 1.26mi 12/— (+2) 3,488 (-14%) 1mo $1,109,000 $318 30
1500 Columbia Rd NW 1.87mi 12/— (+2) 2,909 (-29%) 2mo $1,810,000 $622 28
2005 1st St NW 2.18mi 8/4.0 (-2) 3,020 (-26%) 4mo $910,000 $301 22

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 · 1.45% rent growth · sell at horizon

5-year hold
IRR
10.0%
Equity multiple
1.39×
Total profit
$75,845
Equity at exit
$104,223
10-year hold
IRR
17.8%
Equity multiple
2.37×
Total profit
$267,923
Equity at exit
$60,437

Cash invested: $195,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State District of Columbia
12 Strongly Tenant-Friendly · D+43
County
— inherits STATE
City Washington
0 Strongly Tenant-Friendly · D+43
Rent Stabilization Program; TOPA gives tenants right of first refusal.

ZIP-level market 20011

Rents YoY
1.4%
Active inventory
530
Price-to-rent
17.2×

Monthly cashflow live

Estimated rent
$10,181 high interval (Pro) →
Mortgage (P&I)
$3,666
Tax est. 1.5%
$874 /mo · $10,485/yr
Insurance
$291
HOA
$0
Vacancy / Maint / Mgmt
$2,138
Net cashflow
$3,212

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $10,181

Break-even live

Break-even rent $6,115
Max offer price $699,000
Occupancy floor 63%

Sensitivity live

Price -10% $3,695 -5% $3,454 +0% $3,212 +5% $2,971 +10% $2,729
Rent -10% $2,408 -5% $2,810 +0% $3,212 +5% $3,615 +10% $4,017
Rate -1.0pp $3,564 -0.5pp $3,390 base $3,212 +0.5pp $3,031 +1.0pp $2,847

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
$174,750
Closing costs
$20,970
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
4809 3rd St NW #4 Washington, DC 2.0 2.0 715 $2,700 $3.78 114d 1 0.03mi
4837 3rd St NW Washington, DC 2.0 1.0 $1,650 120d 1 0.05mi
242 Emerson St NW Washington, DC 4.0 2.5 1800 $3,775 $2.10 114d 1 0.07mi
317 Decatur St NW Unit 4 Washington, DC 2.0 2.0 $1,850 81d 1 0.10mi
4713 3rd Pl NW Unit 2 Washington, DC 3.0 1.0 $3,800 49d 1 0.10mi
4713 3rd Pl NW Unit 1 Washington, DC 3.0 1.0 $3,800 120d 1 0.10mi
329 Delafield Pl NW Washington, DC 3.0 1.0 800 $4,500 $5.62 49d 1 0.10mi
333 Delafield Pl NW Washington, DC 3.0 2.0 $4,400 120d 1 0.10mi
333 Delafield Pl NW Washington, DC 3.0 2.0 900 $3,950 $4.39 81d 1 0.10mi
333 Delafield Pl NW Apt 1 Washington, DC 3.0 2.0 900 $3,950 $4.39 103d 1 0.10mi
4724 3rd Pl NW Unit 2 Washington, DC 3.0 1.0 $3,800 120d 1 0.11mi
4724 3rd Pl NW Apt 1 Washington, DC 3.0 1.0 $3,800 35d 1 0.11mi
4720 3rd Pl NW Unit 2 Washington, DC 3.0 1.0 $3,800 120d 1 0.11mi
4819 4th St NW Unit 1 Washington, DC 2.0 1.0 600 $2,500 $4.17 49d 1 0.12mi
4917 1st St NW Unit 6 Washington, DC 2.0 2.0 850 $2,225 $2.62 20d 1 0.15mi
4921 1st St NW Apt 3 Washington, DC 2.0 1.0 844 $2,195 $2.60 20d 1 0.15mi
4622 New Hampshire Ave NW Washington, DC 2.0 3.5 2491 $4,250 $1.71 28d 1 0.16mi
440 Delafield Pl NW Washington, DC 3.0 2.5 1384 $3,400 $2.46 44d 1 0.20mi
440 Delafield Pl NW Washington, DC 3.0 2.5 1564 $3,400 $2.17 114d 1 0.20mi
440 Delafield Pl NW Washington, DC 3.0 3.5 1564 $3,400 $2.17 114d 1 0.20mi
5009 1st St NW Unit 4 Washington, DC 3.0 1.0 900 $2,500 $2.78 120d 1 0.20mi
5009 1st St NW Unit 3 Washington, DC 3.0 1.0 900 $3,000 $3.33 120d 1 0.20mi
432 Emerson St NW Washington, DC 4.0 3.5 2340 $5,500 $2.35 90d 1 0.21mi
5020 2nd St NW Unit 3 Washington, DC 3.0 1.0 2880 $3,245 $1.13 120d 1 0.22mi
413 Buchanan St NW Washington, DC 3.0 2.5 1720 $3,900 $2.27 18d 1 0.23mi
220 Hamilton St NW Washington, DC 2.0 1.0–2.0 723 $2,225 $3.08 5d 1 0.28mi
5119 2nd St NW Unit 4 Washington, DC 2.0 1.0 900 $2,050 $2.28 120d 1 0.28mi
5131 2nd St NW Unit 5 Washington, DC 4.0 2.0 $4,950 55d 1 0.30mi
5131 2nd St NW Unit 2 Washington, DC 3.0 2.0 $4,250 11d 1 0.30mi
5201 2nd St NW Unit A Washington, DC 4.0 2.5 2000 $3,800 $1.90 81d 1 0.32mi
4920 N Capitol St NW Washington, DC 4.0 2.0 1320 $5,000 $3.79 58d 1 0.34mi
4330 3rd St NW Unit 1 Washington, DC 2.0 1.0 800 $2,000 $2.50 120d 1 0.34mi
623 Farragut St NW Washington, DC 3.0 1.5 1487 $2,850 $1.92 6d 1 0.35mi
4811 N Capitol St NE Washington, DC 2.0 1.0 575 $1,420 $2.47 49d 2 0.35mi
5231 Kansas Ave NW Washington, DC 3.0 1.5 1530 $3,495 $2.28 7d 1 0.36mi
4607 N Capitol St NE Washington, DC 3.0 1.5 1536 $2,975 $1.94 120d 1 0.37mi
5220 4th St NW Unit 3 Washington, DC 2.0 1.0 640 $1,850 $2.89 85d 1 0.37mi
4316 4th St NW Unit B Washington, DC 2.0 2.0 1100 $2,500 $2.27 7d 1 0.38mi
129 Varnum St NW #6 Washington, DC 2.0 2.0 820 $3,300 $4.02 7d 1 0.39mi
4312 4th St NW Unit 1 Washington, DC 2.0 1.0 $2,200 85d 1 0.39mi

Property features AI

Finance

Other
Above-grade finished area approximately 2,861 (estimated)Below-grade finished area approximately 1,213 (estimated)Below-grade unfinished area approximately 185 (estimated)Total below-grade area reported as 1,398Soil study available
Financial info
Fee simple ownership

Exterior

Parking
On-street parking
Utilities
Public waterPublic sewerNatural gas service
Home design
Brick construction
Construction
Brick exteriorAbove-grade and below-grade structures presentYear built (estimated)
Exterior features
No tidal water on property

Interior

Bedrooms
Two 2-bedroom unitsThree 3-bedroom unitsFive total distinct units referenced (Unit 1, Unit 2, Unit 3, Unit 4, Unit 5)
Heating & cooling
Hot water heatingNatural gas heating and hot water
Interior features
Improved basementMultiple access exits (2+)

Listing history 50 events

  1. 2026-08-29
    days on market $699,000 Active 74 DOM
  2. 2026-08-28
    days on market $699,000 Active 73 DOM
  3. 2026-08-27
    days on market $699,000 Active 72 DOM
  4. 2026-08-25
    days on market $699,000 Active 70 DOM
  5. 2026-08-24
    days on market $699,000 Active 69 DOM
  6. 2026-08-23
    days on market $699,000 Active 68 DOM
  7. 2026-08-22
    days on market $699,000 Active 67 DOM
  8. 2026-08-21
    days on market $699,000 Active 66 DOM
  9. 2026-08-20
    days on market $699,000 Active 65 DOM
  10. 2026-08-19
    days on market $699,000 Active 64 DOM
  11. 2026-08-18
    days on market $699,000 Active 63 DOM
  12. 2026-08-17
    days on market $699,000 Active 62 DOM
  13. 2026-08-16
    days on market $699,000 Active 61 DOM
  14. 2026-08-15
    days on market $699,000 Active 60 DOM
  15. 2026-08-14
    days on market $699,000 Active 59 DOM
  16. 2026-08-13
    days on market $699,000 Active 58 DOM
  17. 2026-08-12
    days on market $699,000 Active 57 DOM
  18. 2026-08-11
    days on market $699,000 Active 56 DOM
  19. 2026-08-10
    days on market $699,000 Active 55 DOM
  20. 2026-08-09
    days on market $699,000 Active 54 DOM
  21. 2026-08-08
    days on market $699,000 Active 53 DOM
  22. 2026-08-06
    days on market $699,000 Active 51 DOM
  23. 2026-08-05
    days on market $699,000 Active 50 DOM
  24. 2026-08-04
    days on market $699,000 Active 49 DOM
  25. 2026-08-03
    days on market $699,000 Active 48 DOM
  26. 2026-07-31
    days on market $699,000 Active 45 DOM
  27. 2026-07-30
    days on market $699,000 Active 43 DOM
  28. 2026-07-28
    days on market $699,000 Active 42 DOM
  29. 2026-07-26
    days on market $699,000 Active 40 DOM
  30. 2026-07-24
    days on market $699,000 Active 38 DOM
  31. 2026-07-23
    days on market $699,000 Active 37 DOM
  32. 2026-07-22
    days on market $699,000 Active 36 DOM
  33. 2026-07-21
    days on market $699,000 Active 35 DOM
  34. 2026-07-20
    days on market $699,000 Active 34 DOM
  35. 2026-07-18
    days on market $699,000 Active 32 DOM
  36. 2026-07-18
    days on market $699,000 Active 31 DOM
  37. 2026-07-16
    days on market $699,000 Active 30 DOM
  38. 2026-07-15
    days on market $699,000 Active 29 DOM
  39. 2026-07-14
    days on market $699,000 Active 28 DOM
  40. 2026-07-13
    days on market $699,000 Active 27 DOM
  41. 2026-07-13
    days on market $699,000 Active 26 DOM
  42. 2026-07-11
    days on market $699,000 Active 25 DOM
  43. 2026-07-10
    days on market $699,000 Active 24 DOM
  44. 2026-07-09
    days on market $699,000 Active 23 DOM
  45. 2026-07-07
    days on market $699,000 Active 21 DOM
  46. 2026-07-06
    status $699,000 Active 20 DOM
  47. 2026-05-20
    historical Active Under Contract
  48. 2026-05-01
    listed $699,000 Active
  49. 2026-04-30
    historical $699,000
  50. 2025-10-02
    historical

ⓘ 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 6/10 Major 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$122,172
− Mortgage interest
−$39,155
− Property taxes
−$10,485
− Insurance
−$3,495
− Repairs & maintenance
−$9,774
− Management
−$9,774
− Depreciation
−$20,335
Taxable income
$29,155
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,997
After-tax cash flow
$31,551/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 · 10 photos

Fair 45/100 Moderate rehab Est. rehab $101,850–$183,330 screening

This multi-family property requires significant repairs and maintenance, including painting, landscaping, roof replacement, and HVAC system upgrade. While it has potential, the current state significantly impacts its value.

Repairs flagged

  • Major Brick facade — Severe weathering and staining
  • Major Roof — Appears old and possibly leaking
  • Major Paint — Chipped and worn
  • Major Basement area — Cluttered with old appliances and tools

Value-add opportunities

  • Both Painting and repainting — Fresh paint can improve curb appeal and interior aesthetics
  • Both Landscaping — Well-maintained landscaping can enhance curb appeal and property value
  • Both Roof replacement — A new roof can significantly increase the property's value and reduce maintenance costs
  • Both HVAC system upgrade — A modern HVAC system can improve comfort and energy efficiency
  • Both Exterior repairs — Repairing the brick facade and roof can improve the property's appearance and value

ⓘ Rehab cost is a screening estimate — Moderate 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.

Zoned Schools

Elementary Barnard Es Middle Macfarland Ms High Roosevelt Hs

Schools (NCES district)

District
District Of Columbia Public Schools
NCES district ID
1100030
Math proficiency
33% ▲ 3.00%
Reading proficiency
40% ▲ 5.00%
Median HH income
$67,671
Composite
35.84/100
National rank
#9606
State rank
#8 of 32 in DC
B Composite livability gradescore 73/100

Livability — Washington

Score
73/100
State rank
#1
US rank
#5327

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Washington, DC
County
District of Columbia · 821,926 people
City population
671,873
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
Population (ZIP)
67,434
Household income
$110,309
Rent vs Own
43.8% rent · 56.2% own
Severe rent burden
9% of renters

Population outlook (District of Columbia County) Hauer SSP2

Today (2025)
821,926 people
By 2030
899,517 · +9.4%
By 2040
1,061,162 · +29.1%
By 2050
1,231,493 · +49.8%
By 2075
1,603,312 · +95.1%
By 2100
1,847,141 · +124.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Black 50% Hispanic / Latino 23% White 20% Two or more races 10% Asian 2%
Hispanic origin (detail)
Mexican 2% Dominican 1%
Common ancestry
Lithuanian 1% Romanian 1% Slovak 1%
Foreign-born
21% · Canada
Languages at home
70% English-only · Spanish 20% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · District of Columbia

2024 margin
Solid D (+86.1) · D 91.2% · R 5.1% · Other 3.8%
2008→2024 swing
+0.1pp no change · 2008: 85.9pp · 2024: 86.1pp
All cycles
2024: D+86.1 2020: D+86.8 2016: D+88.7 2012: D+84.2 2008: D+85.9

Not yet ingested

Civics

Price history

-36.5% since first listed
14 events — show timeline
  • 2026-06-23 Listing Removed BRIGHT MLS
  • 2026-05-20 Contingent BRIGHT MLS
  • 2026-05-01 Listed $699,000 BRIGHT MLS
  • 2026-04-30 Coming Soon BRIGHT MLS
  • 2025-10-02 Listing Removed BRIGHT MLS
  • 2025-04-16 Relisted BRIGHT MLS
  • 2025-04-14 Listing Removed BRIGHT MLS
  • 2025-03-23 Listed $990,000 BRIGHT MLS
  • 2025-03-23 Coming Soon BRIGHT MLS
  • 2025-03-20 Listing Removed BRIGHT MLS
  • 2025-02-05 Listing Removed BRIGHT MLS
  • 2025-02-05 Listed $999,900 BRIGHT MLS
  • 2025-01-03 Listed $1,100,000 BRIGHT MLS
  • 2025-01-03 Coming Soon BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…