CashFlowRE
Sign in Sign up
5300 Washington St Unit H137
B+ Composite 78.34
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 +29.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Schools +3.0/10.0
  • Appreciation +0.0/10.0

$77,000

5300 Washington St Unit H137 · Hollywood, FL 33021
1 bd · 1.5 ba · 720 sqft · Condo · 30 Days on market
Built 1969 Good condition $107/sqft · 26% below area Est $104k · 26% under $521/mo HOA · 31% of rent

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

Listing remarks

Welcome to Beverly Hills Condominium in Hollywood, Florida! This move-in-ready one-bedroom, one full bathroom, and a half bathroom residence is located in a gated community offering comfort, convenience, and an active South Florida lifestyle. Enjoy peaceful pool and garden views from your screened-in balcony. New blinds and storm shutters provide added convenience and protection during storm season. Wi-Fi is included, offering extra value. The community features a heated pool, clubhouse, fitness center, and billiards room.

Key facts

  • Gated community
  • Fitness center
  • Clubhouse

Tags

GATED COMMUNITYSCREENED IN BALCONYSWIMMING POOLLANDSCAPED GARDENSCLUBHOUSEFITNESS CENTER

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 1-bed/1.5-bath condo listed at $77k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $275 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $77k).
  • Recommended offer: $76k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 3.3% in Hollywood — 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 76/100 on livability (#232 in FL, #3,548 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, crime B+; Watch: amenities D.
  • Broward (suburban): math 42% / reading 53% proficiency, ranked #46 of 73 in FL (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Nova Blanche Forman Elementary (math 35% / reading 55%, grade D-, #1,271 of 2,144 statewide, top 60%, 769 students, 72% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); Nova High School (math 22% / reading 56%, grade F, #312 of 667 statewide, top 48%, 2,227 students, 59% FRL) — zoned schools average 66% FRL vs 51% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.4%/yr); 806 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 82d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $532 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Broward County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.4% rent growth), your $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($76k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 14y ago; this cycle's ask has dropped $8k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $46k; list at $77k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 31% of rent.
Recommended offer $75,845 (1.5% below list)

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
2.18% ✓
Cap rate
10.58%
Cash-on-cash
15.32%
DSCR
1.68
GRM
3.8

CMA / ARV

ARV (median comp)
$103,676
List price
$77,000
Delta
-25.73%
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
1200 Hillcrest Ct #306 0.28mi 1/1.0 672 (-7%) 1mo $150,000 $223 73
5300 Washington St Unit D206 0.07mi 2/2.0 (+1) 880 (+22%) 1mo $90,000 $102 64
5012 SW 22nd St 0.75mi 2/1.0 (+1) 660 (-8%) 1mo $360,000 $545 44
3850 Washington St #215 0.94mi 1/1.5 844 (+17%) 0mo $165,000 $195 40
3850 Washington St #409 0.94mi 1/1.5 844 (+17%) 0mo $95,000 $113 40
6100 Monroe St 0.85mi 2/1.0 (+1) 640 (-11%) 0mo $335,000 $523 39
4001 Hillcrest Dr #609 0.91mi 1/1.5 844 (+17%) 1mo $90,000 $107 39
420 S Park Rd #108 1.36mi 2/2.0 (+1) 820 (+14%) 1mo $228,000 $278 34
440 S Park Rd Unit 4-102 1.28mi 2/2.0 (+1) 867 (+20%) 0mo $242,000 $279 33
5829 Hayes St 1.38mi 2/1.0 (+1) 830 (+15%) 1mo $382,500 $461 32
3600 Harrison St Unit 16B 1.22mi 2/1.0 (+1) 850 (+18%) 1mo $140,000 $165 32
470 S Park Rd Unit 7-104 1.39mi 2/1.0 (+1) 838 (+16%) 1mo $215,000 $257 32

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 · 2.41% rent growth · sell at horizon

5-year hold
IRR
5.3%
Equity multiple
1.20×
Total profit
$4,408
Equity at exit
$11,481
10-year hold
IRR
14.2%
Equity multiple
2.10×
Total profit
$23,795
Equity at exit
$6,658

Cash invested: $21,560 (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
2 active · 5 under contract
Median asking
$156,400 ($233/sqft)
Median days on market
222 d
This list price
lowest-priced of the active set
ARV vs active asking
-38.1% vs current asking $/sqft

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

ZIP-level market 33021

Rents YoY
2.4%
Active inventory
806
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,682 high interval (Pro) →
Mortgage (P&I)
−$404
Tax est. 1.5%
−$96 /mo · $1,155/yr
Insurance
−$32
HOA
−$521
Vacancy / Maint / Mgmt
−$353
Net cashflow
$275

Break-even live

Break-even rent $1,333
Max offer price $77,000
Occupancy floor 79%

Sensitivity live

Price -10% $328 -5% $302 +0% $275 +5% $249 +10% $222
Rent -10% $142 -5% $209 +0% $275 +5% $342 +10% $408
Rate -1.0pp $314 -0.5pp $295 base $275 +0.5pp $255 +1.0pp $235

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
$19,250
Closing costs
$2,310
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
5300 Washington St Hollywood, FL 1.0–2.0 1.5–2.0 844 $1,650 $1.95 29d 2 0.06mi
5300 Washington St Hollywood, FL 1.0–2.0 1.5–2.0 899 $1,600 $1.78 119d 4 0.06mi
5500 Washington St Hollywood, FL 1.0–3.0 1.0–2.0 1000 $1,595 $1.59 0d 11 0.11mi
981 Hillcrest Ct #115 Hollywood, FL 1.0 1.5 744 $1,550 $2.08 43d 1 0.28mi
4917 Washington St Hollywood, FL 1.0 1.0 600 $1,300 $2.17 148d 1 0.30mi
5769 Washington St Unit G21 Hollywood, FL 1.0 1.0 670 $1,650 $2.46 71d 1 0.32mi
5685 Flagler St Unit 2 Hollywood, FL 2.0 1.0 420 $1,800 $4.29 5d 1 0.36mi
5685 Flagler St Unit 2 Hollywood, FL 2.0 1.0 420 $1,800 $4.29 10d 1 0.36mi
5821 Washington St Hollywood, FL 1.0 1.0 650 $1,775 $2.73 165d 2 0.37mi
5712 Mayo St Unit 1 Hollywood, FL 2.0 1.0 685 $2,550 $3.72 81d 1 0.38mi
5712 Mayo St Unit 1 Hollywood, FL 2.0 1.0 685 $2,550 $3.72 5d 1 0.38mi
5825 Washington St Unit 40-B Hollywood, FL 1.0 1.0 650 $1,650 $2.54 57d 1 0.39mi
5855 Washington St Hollywood, FL 1.0 1.0 450 $1,450 $3.22 7d 1 0.40mi
5835 Washington St #52 Hollywood, FL 1.0 1.0 650 $1,550 $2.38 130d 1 0.40mi
5835 Washington St #52 Hollywood, FL 1.0 1.0 650 $1,625 $2.50 151d 1 0.40mi
5901 Washington St #247 Hollywood, FL 1.0 1.0 650 $1,650 $2.54 148d 1 0.41mi
5901 Washington St #247 Hollywood, FL 1.0 1.0 650 $1,600 $2.46 165d 1 0.41mi
5841 Washington St #60 Hollywood, FL 1.0 1.0 650 $1,690 $2.60 10d 1 0.42mi
5740 Mayo St #4 Hollywood, FL 2.0 1.0 550 $1,895 $3.45 165d 1 0.43mi
5731 Flagler St Apt 3 Hollywood, FL 1.0 1.0 450 $1,450 $3.22 43d 1 0.44mi
5981 Washington St #219 Hollywood, FL 1.0 1.0 450 $1,500 $3.33 165d 1 0.48mi
5433 SW 19th St West Park, FL 1.0 1.0 481 $1,350 $2.81 6d 1 0.52mi
5849 Wiley St Hollywood, FL 1.0 1.0 350 $1,475 $4.21 165d 1 0.53mi
5836 Mayo St Unit 2 Hollywood, FL — 1.0 600 $1,200 $2.00 117d 1 0.54mi
4912 Van Buren St Unit B Hollywood, FL — 1.0 500 $1,350 $2.70 10d 1 0.56mi
4912 Van Buren St Unit Efficiency Hollywood, FL — 1.0 399 $1,400 $3.51 10d 1 0.56mi
5401 SW 20th St Unit B West Park, FL 1.0 1.0 600 $1,500 $2.50 165d 1 0.57mi
5931 Wiley St Unit 5931 Hollywood, FL 1.0 1.0 650 $1,600 $2.46 165d 1 0.60mi
900 Tallwood Ave #305 Hollywood, FL 1.0 1.0 640 $1,350 $2.11 3d 1 0.60mi
900 Tallwood Ave #207 Hollywood, FL 1.0 1.0 640 $1,500 $2.34 85d 1 0.60mi
900 Tallwood Ave #207 Hollywood, FL 1.0 1.0 640 $1,575 $2.46 161d 1 0.60mi
900 Tallwood Ave #305 Hollywood, FL 1.0 1.0 640 $1,350 $2.11 10d 1 0.60mi
5300 Hollywood Blvd #10 Hollywood, FL 1.0 1.0 750 $1,500 $2.00 36d 1 0.61mi
5300 Hollywood Blvd #10 Hollywood, FL 1.0 1.0 750 $1,500 $2.00 10d 1 0.61mi
5420 Hollywood Blvd Unit 208 Hollywood, FL 1.0 1.0 650 $1,750 $2.69 79d 1 0.61mi
5420 Hollywood Blvd Unit 208 Hollywood, FL 1.0 1.0 700 $1,775 $2.54 145d 1 0.61mi
5420 Hollywood Blvd Unit 208 Hollywood, FL 1.0 1.0 700 $1,775 $2.54 143d 1 0.61mi
5420 Hollywood Blvd Unit 202 Hollywood, FL 1.0 1.0 650 $1,750 $2.69 100d 1 0.62mi
5230 Hollywood Blvd Hollywood, FL 1.0–4.0 1.0–2.0 956 $1,500 $1.57 10d 1 0.62mi
5450 Hollywood Blvd Unit 107 Hollywood, FL 1.0 1.0 650 $1,895 $2.92 100d 1 0.62mi

Property features AI

Finance

HOA & community
Senior communityMonthly association fee includes management, amenities, common areas, internet, laundry, legal/accounting, grounds and building maintenance, parking, pest control, pool, recreation facilities, reserve fund, roof, sewer, trash, and waterCommunity amenities include a billiard room, clubhouse, fitness center, laundry, barbecue, picnic area, pool, shuffleboard court, vehicle wash area, and elevatorsPets are not allowed

Exterior

Parking
Assigned parkingGuest parkingOne parking space
Security
Fenced complexSmoke detectorsStorm/security shutters
Home design
Three storiesFirst-floor entry
Construction
Block constructionResale
Exterior features
CourtyardHeated association pool

Interior

Kitchen
Built-in ovenElectric rangeMicrowaveRefrigerator
Bedrooms
Bedroom on the main level
Flooring
Tile flooring
Bathrooms
1 full bathroom1 half bathroom
Heating & cooling
Central electric heatingCentral air conditioningElectric coolingCeiling fans
Interior features
Family/dining roomLiving/dining roomFirst-floor entryWalk-in closetTub/shower
Laundry & utility
Common-area laundry

HOA detail $521/mo · $6,252/yr condo

Likely covers
internetpoolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-11-08
    days on market $77,000 Active 30 DOM
  2. 2026-11-07
    days on market $77,000 Active 29 DOM
  3. 2026-11-06
    days on market $77,000 Active 28 DOM
  4. 2026-11-05
    days on market $77,000 Active 27 DOM
  5. 2026-11-04
    days on market $77,000 Active 26 DOM
  6. 2026-11-02
    days on market $77,000 Active 24 DOM
  7. 2026-11-02
    price $77,000 Active 23 DOM
  8. 2026-11-01
    days on market $85,000 Active 23 DOM
  9. 2026-10-31
    days on market $85,000 Active 22 DOM
  10. 2026-10-30
    days on market $85,000 Active 21 DOM
  11. 2026-10-29
    days on market $85,000 Active 20 DOM
  12. 2026-10-28
    days on market $85,000 Active 19 DOM
  13. 2026-10-27
    days on market $85,000 Active 18 DOM
  14. 2026-10-26
    days on market $85,000 Active 17 DOM
  15. 2026-10-26
    days on market $85,000 Active 16 DOM
  16. 2026-10-24
    days on market $85,000 Active 15 DOM
  17. 2026-10-23
    days on market $85,000 Active 14 DOM
  18. 2026-10-22
    days on market $85,000 Active 13 DOM
  19. 2026-10-21
    days on market $85,000 Active 12 DOM
  20. 2026-10-20
    days on market $85,000 Active 11 DOM
  21. 2026-10-19
    days on market $85,000 Active 10 DOM
  22. 2026-10-18
    days on market $85,000 Active 9 DOM
  23. 2026-10-17
    days on market $85,000 Active 8 DOM
  24. 2026-10-16
    days on market $85,000 Active 7 DOM
  25. 2026-10-15
    days on market $85,000 Active 6 DOM
  26. 2026-10-14
    days on market $85,000 Active 5 DOM
  27. 2026-10-13
    days on market $85,000 Active 4 DOM
  28. 2026-10-12
    days on market $85,000 Active 3 DOM
  29. 2026-10-11
    days on market $85,000 Active 2 DOM
  30. 2026-10-10
    remarks 693-char remark
  31. 2026-10-10
    pricedays on marketlisting id $85,000 Active 1 DOM
  32. 2026-10-07
    days on market $86,500 Active 166 DOM
  33. 2026-10-06
    days on market $86,500 Active 165 DOM
  34. 2026-10-05
    days on market $86,500 Active 164 DOM
  35. 2026-10-04
    days on market $86,500 Active 163 DOM
  36. 2026-10-03
    days on market $86,500 Active 162 DOM
  37. 2026-10-02
    days on market $86,500 Active 161 DOM
  38. 2026-09-29
    days on market $86,500 Active 158 DOM
  39. 2026-09-27
    days on market $86,500 Active 156 DOM
  40. 2026-09-23
    days on market $86,500 Active 152 DOM
  41. 2026-09-22
    days on market $86,500 Active 151 DOM
  42. 2026-09-21
    days on market $86,500 Active 150 DOM
  43. 2026-09-20
    days on market $86,500 Active 149 DOM
  44. 2026-09-18
    days on market $86,500 Active 147 DOM
  45. 2026-09-17
    pricedays on market $86,500 Active 146 DOM
  46. 2026-09-16
    days on market $94,900 Active 145 DOM
  47. 2026-09-15
    days on market $94,900 Active 144 DOM
  48. 2026-09-14
    days on market $94,900 Active 143 DOM
  49. 2026-09-13
    days on market $94,900 Active 142 DOM
  50. 2026-09-12
    days on market $94,900 Active 141 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,178
− Mortgage interest
−$4,313
− Property taxes
−$1,155
− Insurance
−$385
− Repairs & maintenance
−$1,614
− Management
−$1,614
− HOA
−$6,252
− Depreciation
−$2,240
Taxable income
$2,605
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$625
After-tax cash flow
$2,678/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 · 11 photos

Good 80/100 Cosmetic rehab Est. rehab $3,600–$10,800 screening

This charming 1-bedroom, 1.5-bathroom condo is in excellent condition with a good location and amenities. It's ready for a new owner to move in and enjoy the community's offerings.

Value-add opportunities

  • Both Paint touch-ups — Fresh paint enhances curb appeal and interior aesthetics. ↑
  • Both Landscaping improvements — Enhances curb appeal and adds value to the property. ↑

ⓘ 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 30/100

Zoned Schools

Elementary Orange Brook Elementary School F FL #1,862/2,144 Nat'l #26,279/41,679 Middle Apollo Middle School F FL #353/571 Nat'l #5,727/14,009 High Hallandale High School F FL #597/667 Nat'l #15,029/17,239

Schools (NCES district)

District
Broward
NCES district ID
1200180
Math proficiency
42% ▼ -18.00%
Reading proficiency
53% ▼ -5.00%
Median HH income
$52,139
Composite
40.88/100
National rank
#3621
State rank
#46 of 73 in FL
B Composite livability gradescore 76/100

Livability — Hollywood

Score
76/100
State rank
#232
US rank
#3548

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hollywood, FL
County
Broward County · 2,207,033 people
City population
109,079
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
48,464
Household income
$71,318
Rent vs Own
32.1% rent · 67.9% own
Severe rent burden
20% of renters

Population outlook (Broward County) Hauer SSP2

Today (2025)
2,207,033 people
By 2030
2,360,704 · +7.0%
By 2040
2,661,208 · +20.6%
By 2050
2,946,698 · +33.5%
By 2075
3,602,273 · +63.2%
By 2100
3,970,984 · +79.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 45% Hispanic / Latino 37% Two or more races 17% Black 13% Asian 3%
Hispanic origin (detail)
Puerto Rican 5% Cuban 10% Dominican 2%
Languages at home
53% English-only · Spanish 33% French/Haitian/Cajun 4% Russian/Polish/Slavic 2%

Political lean MEDSL · Broward

2024 margin
D (+17.0) · D 58.0% · R 41.0%
2008→2024 swing
-17.8pp toward R · 2008: 34.7pp · 2024: 17.0pp
All cycles
2024: D+17.0 2020: D+29.8 2016: D+35.0 2012: D+34.9 2008: D+34.7

Not yet ingested

Civics
—

Price history

+73.5% since first listed
17 events — show timeline
  • 2026-10-09 Listed $85,000 MARMLS
  • 2026-10-07 Listing Removed — MARMLS
  • 2026-09-16 Price Changed $86,500 MARMLS
  • 2026-08-07 Price Changed $94,900 MARMLS
  • 2026-04-20 Listed $98,500 MARMLS
  • 2026-04-18 Listing Removed — MARMLS
  • 2026-04-08 Contingent — MARMLS
  • 2025-10-25 Listed $105,000 MARMLS
  • 2014-09-15 Listing Removed — Beaches MLS
  • 2014-09-05 Sold (MLS) $45,750 Beaches MLS
  • 2014-08-08 Pending — Beaches MLS
  • 2014-05-22 Listed $54,900 Beaches MLS
  • 2014-01-01 Listing Removed — Beaches MLS
  • 2013-09-21 Listing Removed — Beaches MLS
  • 2013-06-22 Price Changed $49,900 Beaches MLS
  • 2013-06-06 Contingent — Beaches MLS
  • 2012-09-21 Listed $49,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…