CashFlowRE
Sign in Sign up
11485 Oakhurst Rd #204
C+ Composite 61.16
Why this score? — see what drove the C+ 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 +22.5/30.0
  • 1% rule +7.5/10.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +4.1/5.0
  • Condition / age +3.8/5.0
  • Rent growth +3.0/5.0
  • Appreciation +0.0/10.0

$58,700

11485 Oakhurst Rd #204 · Largo, FL 33774
1 bd · 1.0 ba · 630 sqft · Condo · 64 Days on market
55+ age-restricted Built 1974 Good condition $93/sqft · 56% below area $675/mo HOA · 41% of rent ↓ 12% since listing

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

Listing remarks

Lowest priced in the Entire Complex! This 1 Bedroom, 1 Bath condo in the much desired WatersEdge 55+ Community. Winterized lanai adds perfect amount of square footage. Whether looking for a winter retreat or a full time home, this Community has it all. WatersEdge is beautifully maintained and conveniently located near shopping, dining, and major roadways, with quick access to Walsingham Road and Indian Rocks Beach. Perfect for full-time residents or seasonal snowbirds seeking a low-maintenance coastal lifestyle. * * HOA fee covers cable, internet, phone, water, sewer, trash, grounds maintenance, pool maintenance, and exterior building maintenance.

Key facts

  • Clubhouse
  • Updated kitchen
  • Beautiful pool

Tags

UPDATED KITCHENUPDATED BATHROOMCLUBHOUSEBEAUTIFUL POOLSPA WITH A VIEWSHUFFLEBOARD

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/1.0-bath condo listed at $59k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $59k).
  • Recommended offer: $55k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 4.0% in Largo — 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 82/100 on livability (#82 in FL, #1,240 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, amenities F.
  • Pinellas (suburban): math 51% / reading 51% proficiency, ranked #31 of 73 in FL (top 42%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Oakhurst Elementary School (math 72% / reading 68%, grade A-, #345 of 2,144 statewide, top 17%, 664 students, 38% FRL); Seminole Middle School (math 55% / reading 53%, grade B-, #196 of 571 statewide, top 36%, 824 students, 49% FRL); Seminole High School (math 26% / reading 47%, grade F, #351 of 667 statewide, top 54%, 1,546 students, 39% FRL).
  • Market conditions: Rents rising (+2.0%/yr); 271 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $406 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Pinellas County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 2.0% rent growth), your $16k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 22y ago 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: HOA is 41% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $55,178 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — 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
2.80%
Cap rate
10.74%
Cash-on-cash
15.88%
DSCR
1.71
GRM
3.0

CMA / ARV

ARV (median comp)
$132,539
List price
$58,700
Delta
-55.71%
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
14130 Rosemary Ln #3118 0.54mi 1/1.0 660 (+5%) 1mo $140,000 $212 66
11945 143rd St #7325 0.49mi 1/1.0 665 (+6%) 2mo $119,000 $179 66
11945 143rd St #7108 0.49mi 1/1.0 665 (+6%) 4mo $157,000 $236 64
13717 Mission Oaks Blvd 1.34mi 1/1.0 635 (+1%) 4mo $82,500 $130 60
12300 Vonn Rd #10201 0.82mi 1/1.0 675 (+7%) 4mo $135,000 $200 50
12300 Vonn Rd #8202 0.82mi 1/1.0 675 (+7%) 5mo $135,000 $200 49
200 10th Ave 1.49mi 2/1.0 (+1) 672 (+7%) 5mo $392,500 $584 45
14130 Rosemary Ln #4211 0.58mi 1/1.0 745 (+18%) 5mo $139,000 $187 44
14130 Rosemary Ln #3203 0.54mi 1/1.5 725 (+15%) 6mo $115,000 $159 43
1 Windrush Blvd #45 1.10mi 1/1.0 770 (+22%) 3mo $268,000 $348 38
800 E Gulf Blvd #5 1.38mi 2/1.0 (+1) 745 (+18%) 6mo $320,000 $430 30
15010 113th Ave #36 1.03mi 2/2.0 (+1) 784 (+24%) 6mo $135,000 $172 26

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 · 2.01% rent growth · sell at horizon

5-year hold
IRR
5.1%
Equity multiple
1.19×
Total profit
$3,163
Equity at exit
$8,752
10-year hold
IRR
13.0%
Equity multiple
1.97×
Total profit
$15,862
Equity at exit
$5,075

Cash invested: $16,436 (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
0 active · 1 under contract

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

ZIP-level market 33774

Rents YoY
2.0%
Active inventory
271
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,643 high interval (Pro) →
Mortgage (P&I)
$308
Tax est. 1.5%
$73 /mo · $880/yr
Insurance
$24
HOA
$675
Vacancy / Maint / Mgmt
$345
Net cashflow
$218

Break-even live

Break-even rent $1,368
Max offer price $58,700
Occupancy floor 82%

Sensitivity live

Price -10% $258 -5% $238 +0% $218 +5% $197 +10% $177
Rent -10% $88 -5% $153 +0% $218 +5% $282 +10% $347
Rate -1.0pp $247 -0.5pp $232 base $218 +0.5pp $202 +1.0pp $187

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
$14,675
Closing costs
$1,761
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11444 137th St N Largo, FL 1.0 1.0 501 $1,384 $2.76 5d 5 0.14mi
14130 Rosemary Ln Largo, FL 1.0–2.0 1.0–1.5 770 $1,395 $1.81 2d 4 0.51mi
14531 Walsingham Rd Largo, FL 2.0 1.0–2.0 657 $2,200 $3.35 120d 3 0.62mi
14531 Walsingham Rd Largo, FL 1.0–2.0 1.0–2.0 784 $2,500 $3.19 7d 3 0.62mi
12760 Indian Rocks Rd Largo, FL 1.0–2.0 1.0–2.0 923 $1,395 $1.51 5d 10 0.96mi
12760 Indian Rocks Rd Largo, FL 1.0–2.0 1.0–2.0 923 $1,450 $1.57 94d 5 0.96mi
12800 Vonn Rd Largo, FL 1.0–2.0 1.0 810 $1,145 $1.41 2d 14 0.98mi
350 Gulf Blvd Unit 1 Indian Rocks Beach, FL 1.0 1.0 750 $2,000 $2.67 74d 1 1.26mi
717 E Gulf Blvd Apt 2 Indian Rocks Beach, FL 1.0 400 $1,500 $3.75 115d 1 1.29mi
701 1st St Unit 705-3 Indian Rocks Beach, FL 1.0 1.0 750 $1,650 $2.20 6d 1 1.32mi
701 1st St Unit 705-4 Indian Rocks Beach, FL 1.0 1.0 750 $1,695 $2.26 43d 1 1.32mi
720 E Gulf Blvd Unit B Indian Rocks Beach, FL 2.0 1.0 748 $2,400 $3.21 7d 1 1.32mi
705 1st St Unit 4 Indian Rocks Beach, FL 1.0 1.0 750 $1,650 $2.20 6d 1 1.32mi
206 Bates Ave Unit E Indian Rocks Beach, FL 1.0 1.0 600 $1,945 $3.24 100d 1 1.33mi
206 Bates Ave Indian Rocks Beach, FL 1.0 1.0 600 $1,825 $3.04 7d 1 1.33mi
206 Bates Ave Indian Rocks Beach, FL 1.0 1.0 600 $1,945 $3.24 94d 1 1.33mi
2200 Gladys St Largo, FL 1.0–2.0 1.0 677 $1,102 $1.63 2d 8 1.40mi
2200 Gladys St Largo, FL 1.0–2.0 1.0–1.5 745 $1,195 $1.60 32d 1 1.40mi

Property features AI

Finance

Other
Unfurnished
Financial info
Total monthly fees: $675Total annual fees: $8,100Lease restrictions apply
HOA & community
Monthly condo fee: $675 (includes cable TV, pool, internet, structure and grounds maintenance, sewer, trash, water)Association name: Resourse Property Managment/Samantha WendlingBuyer approval requiredClubhousePoolSenior community

Exterior

Parking
No parking details provided
Utilities
Public waterPublic sewerPublic utilities
Home design
CondominiumAttached propertyCompleted conditionFaces westOne levelLocated on 2nd floor
Construction
Block constructionOther roof typeSlab foundationNew construction
Exterior features
Paved asphalt roads

Interior

Kitchen
DishwasherMicrowaveRangeRefrigerator
Bedrooms
1 bedroom
Flooring
Laminate
Bathrooms
1 full bathroom
Heating & cooling
Central heatingCentral air conditioning
Interior features
Living room/dining room comboSolid wood cabinetsBuilding has elevator
Laundry & utility
Electric water heater

HOA detail $675/mo · $8,100/yr condo

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

Listing history 50 events

  1. 2026-09-24
    days on market $58,700 Active 64 DOM
  2. 2026-09-23
    days on market $58,700 Active 63 DOM
  3. 2026-09-22
    days on market $58,700 Active 62 DOM
  4. 2026-09-21
    days on market $58,700 Active 61 DOM
  5. 2026-09-20
    days on market $58,700 Active 60 DOM
  6. 2026-09-19
    days on market $58,700 Active 59 DOM
  7. 2026-09-18
    days on market $58,700 Active 58 DOM
  8. 2026-09-17
    days on market $58,700 Active 57 DOM
  9. 2026-09-16
    days on market $58,700 Active 56 DOM
  10. 2026-09-15
    days on market $58,700 Active 55 DOM
  11. 2026-09-14
    days on market $58,700 Active 54 DOM
  12. 2026-09-13
    days on market $58,700 Active 53 DOM
  13. 2026-09-12
    days on market $58,700 Active 52 DOM
  14. 2026-09-11
    days on market $58,700 Active 51 DOM
  15. 2026-09-05
    days on market $58,700 Active 45 DOM
  16. 2026-09-04
    days on market $58,700 Active 44 DOM
  17. 2026-09-03
    pricedays on market $58,700 Active 43 DOM
  18. 2026-08-31
    days on market $59,800 Active 40 DOM
  19. 2026-08-30
    days on market $59,800 Active 39 DOM
  20. 2026-08-29
    days on market $59,800 Active 38 DOM
  21. 2026-08-28
    days on market $59,800 Active 37 DOM
  22. 2026-08-27
    days on market $59,800 Active 36 DOM
  23. 2026-08-25
    days on market $59,800 Active 34 DOM
  24. 2026-08-24
    days on market $59,800 Active 33 DOM
  25. 2026-08-23
    days on market $59,800 Active 32 DOM
  26. 2026-08-22
    days on market $59,800 Active 31 DOM
  27. 2026-08-21
    days on market $59,800 Active 30 DOM
  28. 2026-08-20
    days on market $59,800 Active 29 DOM
  29. 2026-08-19
    days on market $59,800 Active 28 DOM
  30. 2026-08-18
    days on market $59,800 Active 27 DOM
  31. 2026-08-17
    days on market $59,800 Active 26 DOM
  32. 2026-08-16
    days on market $59,800 Active 25 DOM
  33. 2026-08-15
    days on market $59,800 Active 24 DOM
  34. 2026-08-14
    days on market $59,800 Active 23 DOM
  35. 2026-08-13
    days on market $59,800 Active 22 DOM
  36. 2026-08-12
    days on market $59,800 Active 21 DOM
  37. 2026-08-11
    days on market $59,800 Active 20 DOM
  38. 2026-08-10
    days on market $59,800 Active 19 DOM
  39. 2026-08-09
    days on market $59,800 Active 18 DOM
  40. 2026-08-08
    days on market $59,800 Active 17 DOM
  41. 2026-08-06
    days on market $59,800 Active 15 DOM
  42. 2026-08-05
    days on market $59,800 Active 14 DOM
  43. 2026-08-04
    days on market $59,800 Active 13 DOM
  44. 2026-08-03
    days on market $59,800 Active 12 DOM
  45. 2026-07-31
    days on market $59,800 Active 9 DOM
  46. 2026-07-30
    days on market $59,800 Active 7 DOM
  47. 2026-07-28
    days on market $59,800 Active 6 DOM
  48. 2026-07-26
    days on market $59,800 Active 4 DOM
  49. 2026-07-24
    days on market $59,800 Active 2 DOM
  50. 2026-07-22
    pricedays on marketlisting id $59,800 Active 1 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 10/10 Extreme 7 d/yr ≥107°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$19,720
− Mortgage interest
−$3,288
− Property taxes
−$880
− Insurance
−$294
− Repairs & maintenance
−$1,578
− Management
−$1,578
− HOA
−$8,100
− Depreciation
−$1,708
Taxable income
$2,295
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$551
After-tax cash flow
$2,060/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 · 9 photos

Good 75/100 Cosmetic rehab Est. rehab $3,150–$9,450 screening

This 1-bedroom, 1-bath condo in the WatersEdge 55+ Community is in good condition with no major repairs needed. It offers a low-maintenance coastal lifestyle and is conveniently located near shopping, dining, and major roadways. Fresh paint and updates to the kitchen and bathrooms would significantly enhance its resale and rental value.

Components & finishes AI

Roof flat membrane · aged Flooring tile

Deferred maintenance Est. $60,000–$180,000 screening

  • Major Roof (roof) — Significant wear and discoloration on the flat membrane roof
  • Major Windows (windows) — Visible rust and corrosion on the HVAC unit, indicating potential water damage
  • Major Electrical (electrical) — Significant wear and discoloration on the flat membrane roof
  • Major Plumbing (plumbing) — Visible rust and corrosion on the HVAC unit, indicating potential water damage
  • Major Exterior (exterior) — Significant wear and discoloration on the flat membrane roof
  • Major Other — Visible rust and corrosion on the HVAC unit, indicating potential water damage

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics, making the property more attractive to potential buyers and renters.
  • Both Updating the kitchen backsplash — A fresh backsplash can modernize the kitchen and make it more appealing to potential buyers and renters.
  • Both Upgrading the flooring in the bathrooms — Upgrading the flooring in the bathrooms can improve the overall look and feel of the property, making it more attractive to potential buyers and renters.

ⓘ 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.

D Composite school gradezoned avg 54/100

Zoned Schools

Elementary Oakhurst Elementary School A- FL #345/2,144 Nat'l #3,382/41,679 Middle Seminole Middle School B- FL #196/571 Nat'l #2,699/14,009 High Seminole High School F FL #351/667 Nat'l #9,347/17,239

Schools (NCES district)

District
Pinellas
NCES district ID
1201560
Math proficiency
51% ▼ -5.00%
Reading proficiency
51% ▼ -3.00%
Median HH income
$46,270
Composite
43.27/100
National rank
#3046
State rank
#31 of 73 in FL
A Composite livability gradescore 82/100

Livability — Largo

Score
82/100
State rank
#82
US rank
#1240

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Largo, FL
County
Pinellas County · 1,027,532 people
City population
106,311
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
19,799
Household income
$79,139
Rent vs Own
22.7% rent · 77.3% own
Severe rent burden
8% of renters

Population outlook (Pinellas County) Hauer SSP2

Today (2025)
1,027,532 people
By 2030
1,063,586 · +3.5%
By 2040
1,125,020 · +9.5%
By 2050
1,168,637 · +13.7%
By 2075
1,265,188 · +23.1%
By 2100
1,260,357 · +22.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 11% Hispanic / Latino 9% Two or more races 7%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 2%
Common ancestry
Romanian 7% Lithuanian 4% Hispanic 2%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Pinellas

2024 margin
Lean R (+5.2) · D 46.9% · R 52.1%
2008→2024 swing
-13.5pp toward R · 2008: 8.3pp · 2024: -5.2pp
All cycles
2024: R+5.2 2020: D+0.2 2016: R+1.1 2012: D+5.6 2008: D+8.3

Not yet ingested

Civics

Price history

-11.9% since first listed
20 events — show timeline
  • 2026-07-22 Listed $59,800 Stellar MLS as Distributed by MLS Grid
  • 2026-07-06 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-06-24 Price Changed $84,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-05 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-05-01 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-01-22 Listed $85,000 Stellar MLS as Distributed by MLS Grid
  • 2016-04-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-04-01 Price Changed $87,900 Stellar MLS as Distributed by MLS Grid
  • 2015-12-30 Listed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2015-06-02 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-06-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-06-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-06-05 Price Changed $79,500 Stellar MLS as Distributed by MLS Grid
  • 2014-06-04 Listed $84,000 Stellar MLS as Distributed by MLS Grid
  • 2007-06-27 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-03-05 Listed $97,500 Stellar MLS as Distributed by MLS Grid
  • 2006-03-30 Listed $99,000 Stellar MLS as Distributed by MLS Grid
  • 2004-12-03 Sold (MLS) $65,000 Stellar MLS as Distributed by MLS Grid
  • 2004-11-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2004-08-16 Listed $67,900 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…