CashFlowRE
Sign in Sign up
5300 Washington St Unit H137
B Composite 73.86
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +8.8/10.0
  • 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

$86,500

5300 Washington St Unit H137 · Hollywood, FL 33021
1 bd · 1.5 ba · 720 sqft · Condo · 152 Days on market
Built 1969 Good condition 1-car garage $120/sqft · 18% below area Est $105k · 18% under $521/mo HOA · 31% of rent

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

Listing remarks MLS

FULLY FURNISHED. TILED THROUGHOUT! NEWER REFRIGERATOR AND A/C UNIT. SHUTTERS ON THE WINDOWS. ENJOY THE VIEW OF THE POOL AND GARDEN FROM THE SCREENED AND TILED PATIO. MANY SOCIAL ACTIVITIES TO ENJOY. ASSOCIATION REQUIRES 20% DOWN AND 1 YEARS MAINTENANCE.

Key facts

  • Stunning garden
  • Clubhouse
  • Pool view

Tags

POOL VIEWFULLY FURNISHEDSTUNNING GARDENPRIME LOCATIONCLUBHOUSELIBRARY

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 $86k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $220 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $86k).
  • Recommended offer: $76k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 3.2% 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); 734 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 84d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 78% 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 $598 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($76k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y ago; this cycle's ask has dropped $12k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $46k; list at $86k implies a 89% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 31% of rent.
Recommended offer $76,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 152 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.96%
Cap rate
9.34%
Cash-on-cash
10.88%
DSCR
1.48
GRM
4.3

CMA / ARV

ARV (median comp)
$104,923
List price
$86,500
Delta
-17.56%
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
5300 Washington St Unit O326 0.07mi 1/1.5 720 (0%) 2mo $73,000 $101 95
5300 Washington St Unit H134 0.11mi 1/1.0 720 (0%) 0mo $74,000 $103 93
1000 Hillcrest Ct #215 0.23mi 1/1.5 744 (+3%) 1mo $122,000 $164 83
6237 SW 23rd St 1.21mi 2/2.0 (+1) 750 (+4%) 0mo $425,000 $567 51
4330 Hillcrest Dr #807 0.80mi 1/1.5 844 (+17%) 0mo $105,000 $124 40
4001 Hillcrest Dr #614 0.91mi 1/1.5 844 (+17%) 1mo $95,000 $113 39
3800 Hillcrest Dr #310 0.97mi 1/1.5 844 (+17%) 1mo $140,000 $166 39
4100 SW 28th St 1.35mi 2/1.0 (+1) 800 (+11%) 1mo $350,000 $438 39
610 S Park Rd Unit 35-1 1.37mi 1/1.0 841 (+17%) 0mo $205,000 $244 38
510 S Park Rd Unit 25-10 1.33mi 1/1.0 841 (+17%) 0mo $205,000 $244 38
3850 Washington St #1115 0.94mi 1/1.5 844 (+17%) 3mo $152,000 $180 37
5026 SW 21st St SW 0.68mi 2/1.0 (+1) 618 (-14%) 1mo $365,000 $591 37

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
-0.7%
Equity multiple
0.97×
Total profit
$-682
Equity at exit
$12,897
10-year hold
IRR
8.2%
Equity multiple
1.61×
Total profit
$14,769
Equity at exit
$7,479

Cash invested: $24,220 (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
-37.4% 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
734
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,694 high interval (Pro) →
Mortgage (P&I)
$454
Tax est. 1.5%
$108 /mo · $1,298/yr
Insurance
$36
HOA
$521
Vacancy / Maint / Mgmt
$356
Net cashflow
$220

Break-even live

Break-even rent $1,416
Max offer price $86,500
Occupancy floor 82%

Sensitivity live

Price -10% $279 -5% $250 +0% $220 +5% $190 +10% $160
Rent -10% $86 -5% $153 +0% $220 +5% $287 +10% $353
Rate -1.0pp $263 -0.5pp $242 base $220 +0.5pp $197 +1.0pp $174

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
$21,625
Closing costs
$2,595
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 1.5–2.0 899 $1,600 $1.78 74d 4 0.06mi
5300 Washington St Hollywood, FL 1.0–2.0 1.5–2.0 899 $1,650 $1.84 19d 3 0.06mi
5500 Washington St Hollywood, FL 1.0–3.0 1.0–2.0 1000 $1,590 $1.59 5d 11 0.11mi
981 Hillcrest Ct #115 Hollywood, FL 1.0 1.5 744 $1,599 $2.15 2d 1 0.28mi
4917 Washington St Hollywood, FL 1.0 1.0 600 $1,300 $2.17 103d 1 0.30mi
5769 Washington St Unit G21 Hollywood, FL 1.0 1.0 670 $1,650 $2.46 26d 1 0.32mi
5685 Flagler St Unit 2 Hollywood, FL 2.0 1.0 420 $1,800 $4.29 78d 1 0.36mi
5685 Flagler St Unit 2 Hollywood, FL 2.0 1.0 420 $1,900 $4.52 109d 1 0.36mi
5821 Washington St Hollywood, FL 1.0 1.0 650 $1,775 $2.73 120d 2 0.37mi
5712 Mayo St Unit 1 Hollywood, FL 2.0 1.0 685 $2,550 $3.72 36d 1 0.38mi
5825 Washington St Unit 40-B Hollywood, FL 1.0 1.0 650 $1,650 $2.54 11d 1 0.39mi
5855 Washington St Hollywood, FL 1.0 1.0 450 $1,450 $3.22 6d 1 0.40mi
5835 Washington St #52 Hollywood, FL 1.0 1.0 650 $1,550 $2.38 85d 1 0.40mi
5835 Washington St #52 Hollywood, FL 1.0 1.0 650 $1,625 $2.50 106d 1 0.40mi
5901 Washington St #247 Hollywood, FL 1.0 1.0 650 $1,600 $2.46 120d 1 0.41mi
5901 Washington St #247 Hollywood, FL 1.0 1.0 650 $1,650 $2.54 103d 1 0.41mi
5841 Washington St #60 Hollywood, FL 1.0 1.0 650 $1,690 $2.60 76d 1 0.42mi
5740 Mayo St #4 Hollywood, FL 2.0 1.0 550 $1,895 $3.45 120d 1 0.43mi
5731 Flagler St Apt 3 Hollywood, FL 1.0 1.0 450 $1,650 $3.67 11d 1 0.44mi
5981 Washington St #219 Hollywood, FL 1.0 1.0 450 $1,500 $3.33 120d 1 0.48mi
5849 Wiley St Hollywood, FL 1.0 1.0 350 $1,475 $4.21 120d 1 0.53mi
5836 Mayo St Unit 2 Hollywood, FL 1.0 600 $1,200 $2.00 72d 1 0.54mi
4912 Van Buren St Unit B Hollywood, FL 1.0 500 $1,350 $2.70 27d 1 0.56mi
5401 SW 20th St Unit B West Park, FL 1.0 1.0 600 $1,500 $2.50 120d 1 0.57mi
5931 Wiley St Unit 5931 Hollywood, FL 1.0 1.0 650 $1,600 $2.46 120d 1 0.60mi
900 Tallwood Ave #207 Hollywood, FL 1.0 1.0 640 $1,500 $2.34 39d 1 0.60mi
900 Tallwood Ave #207 Hollywood, FL 1.0 1.0 640 $1,575 $2.46 116d 1 0.60mi
5420 Hollywood Blvd Unit 208 Hollywood, FL 1.0 1.0 650 $1,750 $2.69 34d 1 0.61mi
5420 Hollywood Blvd Unit 208 Hollywood, FL 1.0 1.0 700 $1,775 $2.54 98d 1 0.61mi
5420 Hollywood Blvd Unit 208 Hollywood, FL 1.0 1.0 700 $1,775 $2.54 99d 1 0.61mi
5420 Hollywood Blvd Unit 202 Hollywood, FL 1.0 1.0 650 $1,750 $2.69 55d 1 0.62mi
5230 Hollywood Blvd Hollywood, FL 1.0–4.0 1.0–2.0 956 $1,500 $1.57 84d 1 0.62mi
5450 Hollywood Blvd #108 Hollywood, FL 1.0 1.0 650 $1,895 $2.92 44d 1 0.62mi
5450 Hollywood Blvd Unit 107 Hollywood, FL 1.0 1.0 650 $1,895 $2.92 55d 1 0.62mi
5450 Hollywood Blvd Unit 202 Hollywood, FL 1.0 1.0 650 $1,750 $2.69 55d 1 0.62mi
5112 Hollywood Blvd Hollywood, FL 1.0–2.0 1.0 727 $1,600 $2.20 114d 2 0.62mi
5112 Hollywood Blvd #3 Hollywood, FL 1.0 1.0 650 $1,550 $2.38 112d 1 0.62mi
4928 Hollywood Blvd Apt 10 Hollywood, FL 1.0 1.0 680 $1,500 $2.21 24d 1 0.66mi
5141 Hollywood Blvd Unit 209 Hollywood, FL 2.0 1.0 700 $2,175 $3.11 98d 1 0.67mi
5141 Hollywood Blvd Apt 206 Hollywood, FL 1.0 1.0 700 $1,825 $2.61 98d 1 0.67mi

Property features AI

Finance

Financial info
Lease consideredNo pets allowed
HOA & community
Monthly association feeAssociation amenities: laundry, pool, elevatorsAssociation fee covers common areas, internet, laundry, grounds maintenance, structure maintenance, pest control, pool(s), and water

Exterior

Parking
1 covered parking space1-car garage
Security
Closed-circuit camerasComplex fencedSmoke detectors
Utilities
Cable available
Home design
Attached property3-story buildingEntry level: 2
Construction
Block constructionEffective year built
Exterior features
Enclosed porchScreened porchPatioBarbecue areaFenceExterior lightingAssociation pool

Interior

Kitchen
Gas rangeMicrowaveRefrigerator
Flooring
Ceramic tile
Bathrooms
1 full bathroom1 half bathroom
Heating & cooling
Electric heatingElectric coolingCeiling fans
Interior features
Handicap accessibleCeramic tile flooring
Laundry & utility
Community / common area laundry

HOA detail $521/mo · $6,252/yr condo

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

Listing history 50 events

  1. 2026-09-23
    days on market $86,500 Active 152 DOM
  2. 2026-09-22
    days on market $86,500 Active 151 DOM
  3. 2026-09-21
    days on market $86,500 Active 150 DOM
  4. 2026-09-20
    days on market $86,500 Active 149 DOM
  5. 2026-09-18
    days on market $86,500 Active 147 DOM
  6. 2026-09-17
    pricedays on market $86,500 Active 146 DOM
  7. 2026-09-16
    days on market $94,900 Active 145 DOM
  8. 2026-09-15
    days on market $94,900 Active 144 DOM
  9. 2026-09-14
    days on market $94,900 Active 143 DOM
  10. 2026-09-13
    days on market $94,900 Active 142 DOM
  11. 2026-09-12
    days on market $94,900 Active 141 DOM
  12. 2026-09-11
    days on market $94,900 Active 140 DOM
  13. 2026-09-05
    days on market $94,900 Active 134 DOM
  14. 2026-09-04
    days on market $94,900 Active 133 DOM
  15. 2026-09-03
    days on market $94,900 Active 132 DOM
  16. 2026-08-31
    days on market $94,900 Active 129 DOM
  17. 2026-08-29
    days on market $94,900 Active 127 DOM
  18. 2026-08-28
    days on market $94,900 Active 126 DOM
  19. 2026-08-27
    days on market $94,900 Active 125 DOM
  20. 2026-08-25
    days on market $94,900 Active 123 DOM
  21. 2026-08-24
    days on market $94,900 Active 122 DOM
  22. 2026-08-23
    days on market $94,900 Active 121 DOM
  23. 2026-08-22
    days on market $94,900 Active 120 DOM
  24. 2026-08-21
    days on market $94,900 Active 119 DOM
  25. 2026-08-20
    days on market $94,900 Active 118 DOM
  26. 2026-08-19
    days on market $94,900 Active 117 DOM
  27. 2026-08-18
    days on market $94,900 Active 116 DOM
  28. 2026-08-17
    days on market $94,900 Active 115 DOM
  29. 2026-08-16
    days on market $94,900 Active 114 DOM
  30. 2026-08-15
    days on market $94,900 Active 113 DOM
  31. 2026-08-14
    days on market $94,900 Active 112 DOM
  32. 2026-08-13
    days on market $94,900 Active 111 DOM
  33. 2026-08-12
    days on market $94,900 Active 110 DOM
  34. 2026-08-11
    days on market $94,900 Active 109 DOM
  35. 2026-08-10
    days on market $94,900 Active 108 DOM
  36. 2026-08-09
    days on market $94,900 Active 107 DOM
  37. 2026-08-08
    pricedays on market $94,900 Active 106 DOM
  38. 2026-08-06
    days on market $98,500 Active 104 DOM
  39. 2026-08-05
    days on market $98,500 Active 103 DOM
  40. 2026-08-03
    days on market $98,500 Active 101 DOM
  41. 2026-07-31
    days on market $98,500 Active 98 DOM
  42. 2026-07-28
    days on market $98,500 Active 95 DOM
  43. 2026-07-26
    days on market $98,500 Active 93 DOM
  44. 2026-07-24
    days on market $98,500 Active 91 DOM
  45. 2026-07-23
    days on market $98,500 Active 90 DOM
  46. 2026-07-22
    days on market $98,500 Active 89 DOM
  47. 2026-07-21
    days on market $98,500 Active 88 DOM
  48. 2026-07-20
    days on market $98,500 Active 87 DOM
  49. 2026-07-18
    days on market $98,500 Active 84 DOM
  50. 2026-07-16
    days on market $98,500 Active 83 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
$20,330
− Mortgage interest
−$4,845
− Property taxes
−$1,298
− Insurance
−$432
− Repairs & maintenance
−$1,626
− Management
−$1,626
− HOA
−$6,252
− Depreciation
−$2,516
Taxable income
$1,734
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$416
After-tax cash flow
$2,220/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%
Common ancestry
Romanian 3% Scotch-Irish 2% Hispanic 2%
Foreign-born
35% · Canada, Jamaica, Dominican Republic
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

+79.4% since first listed
9 events — show timeline
  • 2026-04-20 Listed $98,500 MARMLS
  • 2026-04-18 Listing Removed MARMLS
  • 2026-04-17 Relisted 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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…