19 Abbey Ln · Delray Beach, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 26 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +19.0/30.0
- ARV discount +15.0/15.0
- 1% rule +7.5/10.0
- DSCR +6.2/10.0
- Appreciation +5.3/10.0
- Schools +5.2/10.0
- Livability +3.9/5.0
- Condition / age +3.8/5.0
- Rent growth +2.6/5.0
$129,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Lovely 2/2 Condo in 55+ community. Located in Fabulous Delray Beach. Two bedroom Suites. formal dining area plus eat in kitchen. Lovely laminate wood floors in the latest gray tones so popular today, New Dining area lighting. paddle fans. Information is deemed to be reliable, but is not guaranteed.
Key facts
- $530 HOA
- Parking
- Built 1979
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath single-family listed at $130k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $230 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $130k).
- Recommended offer: $128k (1.5% below list) — sets the bar for market timing.
- Cap rate 8.4% vs local median 4.1% in Delray Beach — 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 77/100 on livability (#202 in FL, #3,160 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, commute A-; Watch: cost of living C-, crime D-, amenities F.
- Palm Beach (suburban): math 46% / reading 53% proficiency, ranked #34 of 73 in FL (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Hagen Road Elementary School (math 55% / reading 63%, grade B-, #722 of 2,144 statewide, top 34%, 773 students, 46% FRL); Carver Middle School (math 22% / reading 34%, grade F, #486 of 571 statewide, top 86%, 732 students, 73% FRL); Spanish River Community High School (math 64% / reading 74%, grade B, #63 of 667 statewide, top 10%, 2,578 students, 25% FRL) — zoned schools at 48% FRL track the district average.
- Market conditions: Rents flat; 810 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 54d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 72% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
- This rent runs 31% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $2k of equity ($898 loan paydown + $892 appreciation (0.7% local appreciation)).
- Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (0.7% appreciation + 0.5% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.
Negotiation context
- It's been on market 20 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 2y ago; this cycle's ask is 7323% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Risks & watch-outs
- Watch-outs: HOA is 25% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- Crime grade is D 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?
- 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.
- 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.
- 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
- 1.62% ✓
- Cap rate
- 8.42%
- Cash-on-cash
- 7.60%
- DSCR
- 1.34
- GRM
- 5.2
CMA / ARV
- ARV (median comp)
- $254,936
- List price
- $129,900
- Delta
- -49.05%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 49 Seville C | 0.35mi | 2/2.0 | 880 (-5%) | 2mo | $53,000 | $60 | 74 |
| 14745 Wildflower Ln | 0.27mi | 2/2.0 | 1,073 (+16%) | 6mo | $245,000 | $228 | 58 |
| 14712 Bonaire Blvd | 0.38mi | 2/2.0 | 1,100 (+19%) | 2mo | $296,000 | $269 | 56 |
| 9 Valencia Trl | 0.85mi | 2/2.0 | 883 (-4%) | 2mo | $88,000 | $100 | 55 |
| 14820 Wildflower Ln | 0.31mi | 2/2.0 | 1,073 (+16%) | 11mo | $300,000 | $280 | 52 |
| 14928 Wildflower Ln | 0.33mi | 2/2.0 | 1,073 (+16%) | 16mo | $270,000 | $252 | 47 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
0.69% appreciation · 0.51% rent growth · sell at horizon
- IRR
- 5.9%
- Equity multiple
- 1.28×
- Total profit
- $10,349
- Equity at exit
- $42,241
- IRR
- 8.0%
- Equity multiple
- 1.86×
- Total profit
- $31,316
- Equity at exit
- $54,542
Cash invested: $36,372 (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
Active competition Active MLS
- For sale now
- 25 active · 12 under contract
- Months of supply
- 25.0 mo (4%/mo absorbed)
- Median asking
- $139,000 ($158/sqft)
- Median days on market
- 79 d
- This list price
- 44% of active listings are priced below it
- ARV vs active asking
- +74.0% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 33446
- Home prices YoY
- 0.3%
- Rents YoY
- 0.5%
- Active inventory
- 810
- Price-to-rent
- 5.2×
Monthly cashflow live
- Estimated rent
- $2,099 high interval (Pro) →
- Mortgage (P&I)
- −$681
- Tax est. 1.5%
- −$162 /mo · $1,948/yr
- Insurance
- −$54
- HOA
- −$530
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$441
- Net cashflow
- $230
Break-even live
Sensitivity live
| Price | -10% $320 | -5% $275 | +0% $230 | +5% $185 | +10% $141 |
|---|---|---|---|---|---|
| Rent | -10% $65 | -5% $147 | +0% $230 | +5% $313 | +10% $396 |
| Rate | -1.0pp $296 | -0.5pp $263 | base $230 | +0.5pp $197 | +1.0pp $162 |
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
- $32,475
- Closing costs
- $3,897
- Club membership (one-time)
- —
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 19 Abbey Ln Delray Beach, FL | 2.0 | 2.0 | 925 | $1,750 | $1.89 | 39d | 1 | 0.03mi |
| 19 Abbey Ln #206 Delray Beach, FL | 2.0 | 2.0 | 925 | $1,750 | $1.89 | 120d | 1 | 0.03mi |
| 20 Abbey Ln #102 Delray Beach, FL | 2.0 | 2.0 | 925 | $2,600 | $2.81 | 120d | 1 | 0.05mi |
| 15 Willowbrook Ln #204 Delray Beach, FL | 2.0 | 2.0 | 1005 | $2,800 | $2.79 | 12d | 1 | 0.06mi |
| 15 Willowbrook Ln Delray Beach, FL | 2.0 | 2.0 | 1005 | $2,999 | $2.98 | 63d | 1 | 0.07mi |
| 22 Abbey Ln #101 Delray Beach, FL | 2.0 | 2.0 | 925 | $2,100 | $2.27 | 12d | 1 | 0.08mi |
| 21 Abbey Ln #107 Delray Beach, FL | 2.0 | 2.0 | 925 | $1,700 | $1.84 | 54d | 1 | 0.08mi |
| 21 Abbey Ln Delray Beach, FL | 2.0 | 2.0 | 925 | $1,700 | $1.84 | 61d | 1 | 0.08mi |
| 21 Abbey Ln Delray Beach, FL | 2.0 | 2.0 | 925 | $1,700 | $1.84 | 51d | 1 | 0.08mi |
| 3 Abbey Ln #102 Delray Beach, FL | 2.0 | 2.0 | 925 | $2,500 | $2.70 | 120d | 1 | 0.09mi |
| 14 Willowbrook Ln #101 Delray Beach, FL | 2.0 | 2.0 | 1005 | $1,700 | $1.69 | 101d | 1 | 0.09mi |
| 6 Abbey Ln #207 Delray Beach, FL | 2.0 | 2.0 | 925 | $1,950 | $2.11 | 10d | 1 | 0.10mi |
| 10 Willowbrook Ln Delray Beach, FL | 2.0 | 2.0 | 1005 | $2,100 | $2.09 | 83d | 1 | 0.10mi |
| 10 Willowbrook Ln Delray Beach, FL | 2.0 | 2.0 | 1005 | $2,100 | $2.09 | 42d | 1 | 0.10mi |
| 10 Willowbrook Ln #105 Delray Beach, FL | 2.0 | 2.0 | 1005 | $2,100 | $2.09 | 106d | 1 | 0.10mi |
| 23 Abbey Ln #208 Delray Beach, FL | 2.0 | 2.0 | 925 | $1,500 | $1.62 | 98d | 1 | 0.10mi |
| 31 Abbey Ln #207 Delray Beach, FL | 2.0 | 2.0 | 925 | $1,300 | $1.41 | 120d | 1 | 0.12mi |
| 24 Abbey Ln #301 Delray Beach, FL | 2.0 | 2.0 | 1006 | $1,595 | $1.59 | 24d | 1 | 0.14mi |
| 32 Abbey Ln #207 Delray Beach, FL | 2.0 | 2.0 | 925 | $2,500 | $2.70 | 120d | 1 | 0.14mi |
| 14849 Cumberland Dr #1040 Delray Beach, FL | 1.0 | 2.0 | 912 | $2,100 | $2.30 | 54d | 1 | 0.15mi |
| 14747 Cumberland Dr #301 Delray Beach, FL | 2.0 | 2.0 | 1044 | $1,900 | $1.82 | 120d | 1 | 0.21mi |
| 14723 Cumberland Dr Unit 404 B Delray Beach, FL | 1.0 | 2.0 | 912 | $1,850 | $2.03 | 120d | 1 | 0.22mi |
| 14671 Bonaire Blvd #709 Delray Beach, FL | 2.0 | 2.0 | 1060 | $1,900 | $1.79 | 35d | 1 | 0.25mi |
| 14671 Bonaire Blvd #505 Delray Beach, FL | 1.0 | 2.0 | 925 | $1,600 | $1.73 | 120d | 1 | 0.25mi |
| 14735 Wildflower Ln Delray Beach, FL | 2.0 | 2.0 | 1073 | $2,350 | $2.19 | 83d | 1 | 0.26mi |
| 14623 Bonaire Blvd Delray Beach, FL | 1.0 | 2.0 | 925 | $1,800 | $1.95 | 39d | 1 | 0.27mi |
| 14623 Bonaire Blvd #502 Delray Beach, FL | 2.0 | 2.0 | 1060 | $1,750 | $1.65 | 3d | 1 | 0.27mi |
| 6650 S Oriole Blvd #1030 Delray Beach, FL | 2.0 | 2.0 | 1044 | $1,900 | $1.82 | 6d | 1 | 0.28mi |
| 6650 S Oriole Blvd #2070 Delray Beach, FL | 2.0 | 2.0 | 1044 | $1,700 | $1.63 | 0d | 1 | 0.28mi |
| 14790 Bonaire Blvd #202 Delray Beach, FL | 1.0 | 1.5 | 765 | $1,700 | $2.22 | 33d | 1 | 0.29mi |
| 6675 S Oriole Blvd Apt 205 Delray Beach, FL | 2.0 | 2.0 | 1044 | $1,700 | $1.63 | 5d | 1 | 0.30mi |
| 14896 Bal Moral Ln #104 Delray Beach, FL | 2.0 | 2.0 | 1040 | $2,500 | $2.40 | 36d | 1 | 0.31mi |
| 189 Seville Ter Unit 189 Delray Beach, FL | 2.0 | 2.0 | 880 | $1,800 | $2.05 | 55d | 1 | 0.31mi |
| 14896 Bal Moral Ln Delray Beach, FL | 2.0 | 2.0 | 1040 | $2,200 | $2.12 | 11d | 1 | 0.32mi |
| 14896 Bal Moral Ln Delray Beach, FL | 2.0 | 2.0 | 1040 | $2,200 | $2.12 | 120d | 1 | 0.32mi |
| 14575 Bonaire Blvd #309 Delray Beach, FL | 2.0 | 2.0 | 1060 | $1,800 | $1.70 | 20d | 1 | 0.32mi |
| 143 Seville E Delray Beach, FL | 1.0 | 1.5 | 720 | $1,700 | $2.36 | 63d | 1 | 0.33mi |
| 14832 Wildflower Ln Delray Beach, FL | 2.0 | 2.0 | 1073 | $2,500 | $2.33 | 113d | 1 | 0.34mi |
| 14858 Wildflower Ln Delray Beach, FL | 2.0 | 2.0 | 1073 | $1,850 | $1.72 | 12d | 1 | 0.34mi |
| 14893 Wedgefield Dr Delray Beach, FL | 2.0 | 2.0 | 1040 | $2,000 | $1.92 | 45d | 1 | 0.38mi |
Property features AI
Finance
- Other
- Pets not allowed
- HOA & community
- Homeowners association with monthly feeMonthly association fee includes cable TVAssociation amenities: clubhouse, fitness center, sauna, shuffleboard court, storage, community room, libraryCommunity of about 240 unitsSenior community
Exterior
- Parking
- Guest parking (one parking space total)
- Utilities
- Public waterPublic sewerNo listed community utilities
- Home design
- CondominiumResale propertyTwo-story buildingFaces northeastLocated west of US-1
- Construction
- CBS constructionShingle roofBuilding area approximately 1,009 (public records)
- Exterior features
- Covered patioScreened porchPatioPorchGlass-enclosed porch
Interior
- Kitchen
- DisposalRefrigerator
- Bedrooms
- One main-level bedroom
- Flooring
- Laminate flooringWood flooring
- Bathrooms
- Two full bathrooms (one on main level)
- Heating & cooling
- Central heatingReverse cycle cooling
- Interior features
- Walk-in closetsSplit bedroom layoutDome kitchen
Listing history 16 events
-
2026-06-04days on market $129,900 Active 20 DOM
-
2026-06-03days on market $129,900 Active 19 DOM
-
2026-06-02days on market $129,900 Active 18 DOM
-
2026-06-01days on market $129,900 Active 17 DOM
-
2026-05-31days on market $129,900 Active 16 DOM
-
2026-05-15$129,900 Active
-
2026-04-09historical $1,750
-
2026-03-24$1,750
-
2024-09-14historical $1,590
-
2024-08-28$1,590
-
2024-07-19historical $1,590
-
2024-07-18$1,590
-
2024-04-18historical $2,100
-
2024-04-18$2,100
-
2024-03-19historical $2,100
-
2024-03-11$2,100
ⓘ 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 9/10 Extreme 7 d/yr ≥107°F today · 26 d/yr by 30 yrs out
- Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
- $25,186
- − Mortgage interest
- −$7,276
- − Property taxes
- −$1,948
- − Insurance
- −$650
- − Repairs & maintenance
- −$2,015
- − Management
- −$2,015
- − HOA
- −$6,360
- − Depreciation
- −$3,779
- Taxable income
- $1,143
- Est. tax owed @ 24.0%
- −$274
- After-tax cash flow
- $2,490/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
This 2/2 condo in a 55+ community is in good condition with modern updates and a well-maintained exterior. It offers a good investment opportunity with potential for value enhancement through minor updates.
Value-add opportunities
- Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
- Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value. ↑
- Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers and renters. ↑
- Resale Upgrading the bathroom fixtures — Modern fixtures can improve the overall appeal and functionality of the bathroom. ↑
ⓘ 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.
Zoned Schools
Schools (NCES district)
- District
- Palm Beach
- NCES district ID
- 1201500
- Math proficiency
- 46% ▼ -16.00%
- Reading proficiency
- 53% ▼ -4.00%
- Median HH income
- $53,943
- Composite
- 42.72/100
- National rank
- #3160
- State rank
- #34 of 73 in FL
Livability — Delray Beach
- Score
- 77/100
- State rank
- #202
- US rank
- #3160
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Palm Beach County · 1,637,487 people
- City population
- 123,167
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- Population (ZIP)
- 28,431
- Household income
- $80,187
- Rent vs Own
- Severe rent burden
- 24% of renters
Population outlook (Palm Beach County) Hauer SSP2
- Today (2025)
- 1,637,487 people
- By 2030
- 1,743,255 · +6.5%
- By 2040
- 1,948,712 · +19.0%
- By 2050
- 2,132,979 · +30.3%
- By 2075
- 2,530,027 · +54.5%
- By 2100
- 2,706,979 · +65.3%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (79%)
- Race & ethnicity
- White 79% Hispanic / Latino 13% Two or more races 9% Black 4%
- Hispanic origin (detail)
- Puerto Rican 3% Dominican 1%
- Common ancestry
- Romanian 9% Scotch-Irish 9% Italian 2%
- Foreign-born
- 20% · Canada, Jamaica, Guatemala
- Languages at home
- 80% English-only · Spanish 12% Other Indo-European 2% French/Haitian/Cajun 2%
Political lean MEDSL · Palm Beach
- 2024 margin
- Toss-up / Even · D 50.0% · R 49.2%
- 2008→2024 swing
- -22.1pp toward R · 2008: 22.9pp · 2024: 0.8pp
- All cycles
- 2024: D+0.8 2020: D+12.8 2016: D+15.3 2012: D+17.0 2008: D+22.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 0.69%
- Current HPI
- 242.5138
- Rent YoY
- ▲ 0.51%
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-16.7% since first listed10 events — show timeline
- 2026-04-09 Rental Removed $1,750 SHOWMOJO
- 2026-03-24 Listed for Rent $1,750 SHOWMOJO
- 2024-09-14 Rental Removed $1,590 APPFOLIO
- 2024-08-28 Listed for Rent $1,590 APPFOLIO
- 2024-07-19 Rental Removed $1,590 APPFOLIO
- 2024-07-18 Listed for Rent $1,590 APPFOLIO
- 2024-04-18 Rental Removed $2,100 RMLSFL
- 2024-04-18 Listed for Rent $2,100 RMLSFL
- 2024-03-19 Rental Removed $2,100 RMLSFL
- 2024-03-11 Listed for Rent $2,100 RMLSFL
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…