CashFlowRE
Sign in Sign up
4784 Boston Post Rd Unit A51
C Composite 58.65
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 +21.9/30.0
  • Schools +7.6/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.7/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

4784 Boston Post Rd Unit A51 · Pelham Manor, NY 10803
1 bd · 1.0 ba · 800 sqft · Condo · 11 Days on market
Built 1926

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to The Biltmore in Pelham Manor. This beautiful pristine apartment with amazing views of the Pelham Country Club Golf Course, is completely renovated. Foyer opens to a lovely Eat-in-Kitchen with all stainless steel appliances, granite counters, white cabinets, plenty of storage and new light fixtures. This freshly painted unit, features a large Living Room/Dining Room combination, a great space for fun and entertaining. The Bedroom with sparkling hardwood floors has a walk-in Closet and full windowed Bath. A southern sunny exposure provides abundant light throughout this breezy apartment, with great cross-ventilation from the windowed kitchen, living room and bedroom windows. The STAR Deduction is $154. monthly. One Assigned Parking spot is $55 and included in the maintenance fee. Indoor Parking when available, is $60 monthly. $91 for new elevators and ramps assessment is included in the maintenance. Your total maintenance fee is $769. Huge Lobby opens to a tremendous slate patio to relax and enjoy the Pelham Golf Course views. The Seller can Close quickly! Lots of shopping close by. The Biltmore is waiting to welcome you!

Key facts

  • Garage
  • Built 1926
  • Listed 11 days

Property features AI

Finance

  • HOA & community: Community features include curbs and sidewalks; Pets: cats allowed, no dogs

Exterior

  • Parking: Assigned parking (1 space); 1 garage space; Monthly parking fee
  • Utilities: Electric service by Con‑Edison; Public sewer; Utilities: see remarks
  • Home design: Stock cooperative; 6 total stories; Entry at level 5
  • Construction: Brick construction
  • Exterior features: Private entrance; Courtyard; Gas grill

Interior

  • Kitchen: Dishwasher; Exhaust fan; Gas cooktop; Gas oven; Microwave; Range; Refrigerator; Stainless steel appliances
  • Bedrooms: 4 rooms total (see room count)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Steam heating
  • Interior features: Breakfast bar; Entrance foyer; Granite counters; Marble counters; High‑speed internet; Natural woodwork; Open floorplan; Primary bathroom; Walk‑through kitchen; Walk‑in closet(s); Accessible approach with ramp
  • Laundry & utility: Laundry room; Washer/dryer hookups in basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath condo listed at $245k.

Deal economics

  • At list price, monthly cash flow is $386 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $245k).
  • Cap rate 8.2% vs local median 0.6% in Pelham Manor — 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 (#181 in NY, #2,823 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, commute A+, employment A+; Watch: amenities F, cost of living F, health & safety D-.
  • Pelham Union Free School District (suburban): math 80% / reading 81% proficiency, ranked #29 of 590 in NY (top 5%) — strong family-tenant draw, lease renewals of 3-5y typical; only 5% free/reduced lunch — higher-income household profile.
  • Zoned schools: Prospect Hill School (math 77% / reading 77%, grade A, #244 of 2,108 statewide, top 13%, 325 students, 2% FRL); Pelham Middle School (math 72% / reading 82%, grade A, #41 of 729 statewide, top 6%, 649 students, 0% FRL); Pelham Memorial High School (math 96% / reading 77%, grade A, #336 of 1,100 statewide, top 31%, 875 students, 14% FRL) — zoned schools at 6% FRL track the district average.
  • Market conditions: 80 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 954 units permitted in Westchester County in 2024 (649 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($215k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Westchester County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 16y 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: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $245,000

Questions for the listing agent

  1. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. 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?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  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
1.07%
Cap rate
8.18%
Cash-on-cash
6.75%
DSCR
1.30
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-15,066
Equity at exit
$36,530
10-year hold
IRR
3.8%
Equity multiple
1.27×
Total profit
$18,711
Equity at exit
$21,183

Cash invested: $68,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
15 Strongly Tenant-Friendly
State New York
15 Strongly Tenant-Friendly · D+10
County
— inherits STATE
City
— inherits STATE
NYC rent stabilization (~1M units); 2019 HSTPA strengthened tenant rights; courts deeply backlogged.

ZIP-level market 10803

Active inventory
80
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,632 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax est. 1.5%
$306 /mo · $3,675/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$553
Net cashflow
$386

Break-even live

Break-even rent $2,143
Max offer price $245,000
Occupancy floor 80%

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
$61,250
Closing costs
$7,350
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
965 Main St Unit 2 New Rochelle, NY 2.0 1.0 825 $2,995 $3.63 7d 1 0.17mi
12 Russell Ave Apt 2 New Rochelle, NY 2.0 1.0 800 $2,350 $2.94 7d 1 0.58mi
36 4th St Unit One New Rochelle, NY 2.0 1.0 900 $2,900 $3.22 4d 1 0.81mi
9 9th St Unit 3rd Floor New Rochelle, NY 1.0 1.0 750 $2,100 $2.80 43d 1 0.81mi
7 Lanecrest Ave New Rochelle, NY 2.0 1.0 1100 $2,690 $2.45 17d 1 0.82mi
666 Pelham Rd Apt 3A New Rochelle, NY 1.0 1.0 750 $2,350 $3.13 43d 1 0.83mi
49 5th St Apt 8 New Rochelle, NY 2.0 1.0 800 $2,429 $3.04 43d 1 0.88mi
49 5th St Apt 8 New Rochelle, NY 2.0 1.0 800 $2,429 $3.04 13d 1 0.88mi
504 Pelham Rd New Rochelle, NY 1.0 1.0 700 $2,300 $3.29 13d 1 0.93mi
3 Harbor Ln Unit 3A New Rochelle, NY 1.0 1.0 700 $2,500 $3.57 24d 1 0.98mi
25 Maple Ave New Rochelle, NY 2.0 1.0–2.0 748 $3,054 $4.08 4d 12 0.98mi
387 Huguenot St New Rochelle, NY 2.0 1.0–2.0 753 $2,808 $3.73 4d 6 1.00mi
111 Centre Ave New Rochelle, NY 1.0–2.0 1.0–2.0 787 $2,847 $3.62 1d 17 1.04mi
274 Lockwood Ave Unit First floor New Rochelle, NY 2.0 1.0 908 $2,700 $2.97 43d 1 1.04mi
360 Huguenot St New Rochelle, NY 2.0 1.0–2.0 764 $2,945 $3.85 1d 15 1.05mi
333 Huguenot St New Rochelle, NY 2.0 1.0–2.0 853 $3,562 $4.17 2d 12 1.09mi
325 Huguenot St New Rochelle, NY 1.0–2.0 1.0–2.0 989 $2,855 $2.89 5d 8 1.12mi
543 Main St #402 New Rochelle, NY 1.0 1.0 924 $3,000 $3.25 15d 1 1.16mi
79 S Division St Unit 3 New Rochelle, NY 2.0 1.0 800 $2,600 $3.25 3d 1 1.18mi
299 Webster Ave Unit 3F New Rochelle, NY 1.0 1.0 861 $2,385 $2.77 43d 1 1.19mi
225 Sickles Ave Unit 1 New Rochelle, NY 1.0 1.0 750 $2,600 $3.47 43d 1 1.21mi
55 Clinton Pl New Rochelle, NY 2.0 1.0–2.0 910 $3,721 $4.09 1d 28 1.21mi
50 Clinton Pl New Rochelle, NY 2.0 1.0–2.0 844 $5,007 $5.93 1d 31 1.21mi
40 Memorial Hwy New Rochelle, NY 3.0 1.0–2.0 917 $3,158 $3.44 1d 51 1.22mi
12 Church St New Rochelle, NY 2.0 1.0–2.0 770 $3,536 $4.59 2d 50 1.26mi
230 Pelham Rd Unit 6F New Rochelle, NY 1.0 1.0 800 $1,995 $2.49 43d 1 1.29mi
1 Shearwood Pl New Rochelle, NY 3.0 1.0–2.0 896 $2,922 $3.26 2d 31 1.29mi
139 Sickles Ave Unit 2 New Rochelle, NY 2.0 1.5 1000 $3,100 $3.10 20d 1 1.31mi
220 Pelham Rd New Rochelle, NY 1.0–2.0 1.0 900 $2,150 $2.39 11d 2 1.32mi
220 Pelham Rd Unit 5E New Rochelle, NY 2.0 1.0 1000 $2,595 $2.60 7d 1 1.32mi
220 Pelham Rd New Rochelle, NY 1.0–2.0 1.0 862 $2,195 $2.54 1d 2 1.32mi
20 Burling Ln New Rochelle, NY 1.0 1.0 725 $3,110 $4.29 10d 10 1.36mi
10 Lecount Pl New Rochelle, NY 2.0 1.0–2.0 740 $3,764 $5.08 1d 14 1.38mi
46 Locust Ave Unit 2 New Rochelle, NY 2.0 1.0 750 $2,950 $3.93 19d 1 1.40mi
17 Dewitt Pl New Rochelle, NY 2.0 1.0 550 $2,500 $4.55 43d 1 1.49mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
parking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 30 events

  1. 2026-05-18
    status Pending 1199-char remark
  2. 2026-05-07
    listed $245,000 Active 1199-char remark
  3. 2026-05-06
    price $245,000 1199-char remark
  4. 2026-05-06
    historical $24,500,000 1199-char remark
  5. 2025-12-18
    soldstatus $255,000 Closed 1155-char remark
    Show marketing remark (1155 chars)

    Welcome to The Biltmore in Pelham Manor. This beautiful pristine apartment with amazing views of the Pelham Country Club Golf Course, is completely renovated. Foyer opens to a lovely Eat-in-Kitchen with all stainless steel appliances, granite counters, white cabinets, plenty of storage and new light fixtures. This freshly painted unit, features a large Living Room/Dining Room combination, a great space for fun and entertaining. The Bedroom with sparkling hardwood floors has a walk-in Closet and full windowed Bath. A southern sunny exposure provides abundant light throughout this breezy apartment, with great cross-ventilation from the windowed kitchen, living room and bedroom windows. The STAR Deduction is $154. monthly. One Assigned Parking spot is $55 and included in the maintenance fee. Indoor Parking when available, is $60 monthly. $91 for new elevators and ramps assessment is included in the maintenance. Your total maintenance fee is $769. Huge Lobby opens to a tremendous slate patio to relax and enjoy the Pelham Golf Course views. The Seller can Close quickly! Lots of shopping close by. The Biltmore is waiting to welcome you!

  6. 2025-10-10
    status Pending 1155-char remark
    Show marketing remark (1155 chars)

    Welcome to The Biltmore in Pelham Manor. This beautiful pristine apartment with amazing views of the Pelham Country Club Golf Course, is completely renovated. Foyer opens to a lovely Eat-in-Kitchen with all stainless steel appliances, granite counters, white cabinets, plenty of storage and new light fixtures. This freshly painted unit, features a large Living Room/Dining Room combination, a great space for fun and entertaining. The Bedroom with sparkling hardwood floors has a walk-in Closet and full windowed Bath. A southern sunny exposure provides abundant light throughout this breezy apartment, with great cross-ventilation from the windowed kitchen, living room and bedroom windows. The STAR Deduction is $154. monthly. One Assigned Parking spot is $55 and included in the maintenance fee. Indoor Parking when available, is $60 monthly. $91 for new elevators and ramps assessment is included in the maintenance. Your total maintenance fee is $769. Huge Lobby opens to a tremendous slate patio to relax and enjoy the Pelham Golf Course views. The Seller can Close quickly! Lots of shopping close by. The Biltmore is waiting to welcome you!

  7. 2025-09-23
    status Active 1155-char remark
    Show marketing remark (1155 chars)

    Welcome to The Biltmore in Pelham Manor. This beautiful pristine apartment with amazing views of the Pelham Country Club Golf Course, is completely renovated. Foyer opens to a lovely Eat-in-Kitchen with all stainless steel appliances, granite counters, white cabinets, plenty of storage and new light fixtures. This freshly painted unit, features a large Living Room/Dining Room combination, a great space for fun and entertaining. The Bedroom with sparkling hardwood floors has a walk-in Closet and full windowed Bath. A southern sunny exposure provides abundant light throughout this breezy apartment, with great cross-ventilation from the windowed kitchen, living room and bedroom windows. The STAR Deduction is $154. monthly. One Assigned Parking spot is $55 and included in the maintenance fee. Indoor Parking when available, is $60 monthly. $91 for new elevators and ramps assessment is included in the maintenance. Your total maintenance fee is $769. Huge Lobby opens to a tremendous slate patio to relax and enjoy the Pelham Golf Course views. The Seller can Close quickly! Lots of shopping close by. The Biltmore is waiting to welcome you!

  8. 2025-07-17
    listed $259,000 Active 1155-char remark
    Show marketing remark (1155 chars)

    Welcome to The Biltmore in Pelham Manor. This beautiful pristine apartment with amazing views of the Pelham Country Club Golf Course, is completely renovated. Foyer opens to a lovely Eat-in-Kitchen with all stainless steel appliances, granite counters, white cabinets, plenty of storage and new light fixtures. This freshly painted unit, features a large Living Room/Dining Room combination, a great space for fun and entertaining. The Bedroom with sparkling hardwood floors has a walk-in Closet and full windowed Bath. A southern sunny exposure provides abundant light throughout this breezy apartment, with great cross-ventilation from the windowed kitchen, living room and bedroom windows. The STAR Deduction is $154. monthly. One Assigned Parking spot is $55 and included in the maintenance fee. Indoor Parking when available, is $60 monthly. $91 for new elevators and ramps assessment is included in the maintenance. Your total maintenance fee is $769. Huge Lobby opens to a tremendous slate patio to relax and enjoy the Pelham Golf Course views. The Seller can Close quickly! Lots of shopping close by. The Biltmore is waiting to welcome you!

  9. 2025-07-16
    historical $259,000 1155-char remark
    Show marketing remark (1155 chars)

    Welcome to The Biltmore in Pelham Manor. This beautiful pristine apartment with amazing views of the Pelham Country Club Golf Course, is completely renovated. Foyer opens to a lovely Eat-in-Kitchen with all stainless steel appliances, granite counters, white cabinets, plenty of storage and new light fixtures. This freshly painted unit, features a large Living Room/Dining Room combination, a great space for fun and entertaining. The Bedroom with sparkling hardwood floors has a walk-in Closet and full windowed Bath. A southern sunny exposure provides abundant light throughout this breezy apartment, with great cross-ventilation from the windowed kitchen, living room and bedroom windows. The STAR Deduction is $154. monthly. One Assigned Parking spot is $55 and included in the maintenance fee. Indoor Parking when available, is $60 monthly. $91 for new elevators and ramps assessment is included in the maintenance. Your total maintenance fee is $769. Huge Lobby opens to a tremendous slate patio to relax and enjoy the Pelham Golf Course views. The Seller can Close quickly! Lots of shopping close by. The Biltmore is waiting to welcome you!

  10. 2024-12-16
    historical
  11. 2024-10-04
    price $249,900
  12. 2024-08-01
    price $259,000
  13. 2024-06-26
    price $264,995
  14. 2024-05-20
    listed $269,000 Active
  15. 2023-01-03
    status Pending
  16. 2022-11-09
    listed $214,000 Active
  17. 2022-07-29
    historical
  18. 2022-07-01
    listed $214,000 Active
  19. 2014-03-15
    price $140,000
  20. 2012-06-04
    soldstatus $140,000 Sold
  21. 2012-05-30
    historical
  22. 2012-03-15
    historical Pending
  23. 2012-03-15
    price $159,900
  24. 2012-01-06
    price $159,900
  25. 2011-09-06
    listed $159,000 Active
  26. 2011-09-06
    historical Cancelled
  27. 2010-11-30
    status Active
  28. 2010-11-30
    historical
  29. 2010-06-07
    price
  30. 2010-02-05
    listed Active

ⓘ 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 ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$31,584
− Mortgage interest
−$13,724
− Property taxes
−$3,675
− Insurance
−$1,225
− Repairs & maintenance
−$2,527
− Management
−$2,527
− Depreciation
−$7,127
Taxable income
$780
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$187
After-tax cash flow
$4,447/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.

Schools (NCES district)

District
Pelham Union Free School District
NCES district ID
3622680
Math proficiency
80% ▲ 3.00%
Reading proficiency
81% ▲ 6.00%
Median HH income
$136,478
Composite
76.35/100
National rank
#109
State rank
#29 of 590 in NY

Livability — Pelham Manor

Score
77/100
State rank
#181
US rank
#2823

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pelham Manor, NY
County
Westchester County · 709,332 people
City population
13,096
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
13,072
Household income
$215,208
Rent vs Own
21.0% rent · 79.0% own
Severe rent burden
119.0

Population outlook (Westchester County) Hauer SSP2

Today (2025)
1,028,035 people
By 2030
1,051,636 · +2.3%
By 2040
1,098,520 · +6.9%
By 2050
1,136,044 · +10.5%
By 2075
1,196,925 · +16.4%
By 2100
1,175,147 · +14.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 13% Two or more races 12% Asian 7% Black 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Dominican 3% Salvadoran 1%
Common ancestry
Romanian 3% Scotch-Irish 3% Slovak 2%
Foreign-born
17% · Canada, China, South Korea
Languages at home
80% English-only · Spanish 7% Other Indo-European 6% Russian/Polish/Slavic 2%

Political lean MEDSL · Westchester

2024 margin
Strong D (+26.3) · D 63.1% · R 36.9%
2008→2024 swing
-1.3pp toward R · 2008: 27.6pp · 2024: 26.3pp
All cycles
2024: D+26.3 2020: D+36.3 2016: D+32.8 2012: D+22.2 2008: D+27.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -844.94%
Current HPI
357.3886
Rent YoY
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 2.60%
F500 in state
92

Industry mix (Fortune 500 HQ in NY)

Industry F500 HQs Revenue

Price history

+69.8% since first listed
31 events — show timeline
  • 2026-06-05 Sold (MLS) $270,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-05-18 Pending OneKey® MLS as Distributed by MLS Grid
  • 2026-05-07 Listed $245,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-05-06 Price Changed $245,000 OneKey® MLS as Distributed by MLS Grid
  • 2026-05-06 Coming Soon $24,500,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-12-18 Sold (MLS) $255,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-10-10 Pending OneKey® MLS as Distributed by MLS Grid
  • 2025-09-23 Relisted OneKey® MLS as Distributed by MLS Grid
  • 2025-07-17 Listed $259,000 OneKey® MLS as Distributed by MLS Grid
  • 2025-07-16 Coming Soon $259,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-12-16 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2024-10-04 Price Changed $249,900 OneKey® MLS as Distributed by MLS Grid
  • 2024-08-01 Price Changed $259,000 OneKey® MLS as Distributed by MLS Grid
  • 2024-06-26 Price Changed $264,995 OneKey® MLS as Distributed by MLS Grid
  • 2024-05-20 Listed $269,000 OneKey® MLS as Distributed by MLS Grid
  • 2023-01-03 Pending OneKey® MLS as Distributed by MLS Grid
  • 2022-11-09 Listed $214,000 OneKey® MLS as Distributed by MLS Grid
  • 2022-07-29 Listing Removed OneKey® MLS as Distributed by MLS Grid
  • 2022-07-01 Listed $214,000 OneKey® MLS as Distributed by MLS Grid
  • 2014-03-15 Price Changed $140,000 HGMLS
  • 2012-06-04 Sold (MLS) $140,000 HGMLS
  • 2012-05-30 Delisted HGMLS
  • 2012-03-15 Contingent HGMLS
  • 2012-03-15 Price Changed $159,900 HGMLS
  • 2012-01-06 Price Changed $159,900 HGMLS
  • 2011-09-06 Listed $159,000 HGMLS
  • 2011-09-06 Delisted HGMLS
  • 2010-11-30 Relisted HGMLS
  • 2010-11-30 Delisted HGMLS
  • 2010-06-07 Price Changed HGMLS
  • 2010-02-05 Listed HGMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…