CashFlowRE
Sign in Sign up
7108 Waterside Dr #103
D- Composite 38.3
Why this score? — see what drove the D- 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).

  • ARV discount +15.0/15.0
  • 1% rule +8.1/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • Cash flow +2.5/30.0
  • Rent growth +2.4/5.0
  • Schools +2.4/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$89,900

7108 Waterside Dr #103 · Tampa, FL 33617
1 bd · 1.0 ba · 504 sqft · Condo · 11 Days on market
Built 1986 Good condition $178/sqft · 18% below area Est $110k · 18% under $620/mo HOA · 53% of rent

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

Listing remarks

Welcome to Waterside Condominium a beautifully renovated and maintained condo offering comfort, convenience, and the best of Tampa living. This first-floor unit provides easy access and a functional layout perfect for everyday living or seasonal enjoyment. Community with desirable amenities, this property offers easy access to shopping, dining, major highways, airport, university and all that Tampa has for you. . Whether you're looking for a primary residence or investment opportunity, this condo is a must-see.

Key facts

  • Easy access
  • First-floor unit
  • Functional layout

Tags

WATERSIDE CONDOMINIUMFIRST-FLOOR UNITEASY ACCESSFUNCTIONAL LAYOUT

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 $90k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-313 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $45k (50.3% below list).
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $45k (50.3% below list) — sets the bar for cash-flow.
  • Cap rate 2.1% vs local median 2.8% in Tampa — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 79/100 on livability (#142 in FL, #2,135 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: crime D+.
  • Hillsborough (suburban): math 47% / reading 50% proficiency, ranked #41 of 73 in FL (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Robles Elementary School (math 18% / reading 16%, grade F, #2,121 of 2,144 statewide, top 99%, 604 students, 89% FRL); Sligh Middle School (math 16% / reading 22%, grade F, #564 of 571 statewide, top 99%, 606 students, 84% FRL); King High School (math 25% / reading 46%, grade F, #367 of 667 statewide, top 57%, 1,422 students, 62% FRL) — zoned schools average 78% FRL vs 52% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 48% district-wide (-25 pts) — the specific schools serving this property underperform the Hillsborough average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.3%/yr); 409 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 69d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,053 units permitted in Hillsborough County in 2024 (4,555 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Hillsborough County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 2y 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 53% 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 $44,661 (50.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.31% ✓
Cap rate
2.12%
Cash-on-cash
-14.90%
DSCR
0.34
GRM
6.4

CMA / ARV

ARV (median comp)
$109,818
List price
$89,900
Delta
-18.14%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7150 E Bank Dr #101 0.06mi 1/1.0 504 (0%) 60mo $97,000 $192 77
7130 E Bank Dr 0.06mi 1/1.0 626 (+24%) 46mo $110,000 $176 52
7216 E Bank Dr #7216 0.06mi 1/1.0 626 (+24%) 54mo $120,000 $192 52
1313 E Sitka St 2.20mi 2/1.0 (+1) 524 (+4%) 2mo $180,000 $344 52
9315 N 19th St 2.23mi 2/1.0 (+1) 576 (+14%) 24mo $120,000 $208 16
8707 N 39th St 1.26mi 2/1.0 (+1) 614 (+22%) 32mo $145,000 $236 15

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-53.8%
Equity multiple
-0.49×
Total profit
$-37,526
Equity at exit
$13,404
10-year hold
IRR
—
Equity multiple
-1.78×
Total profit
$-70,010
Equity at exit
$7,773

Cash invested: $25,172 (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.

ZIP-level market 33617

Rents YoY
-0.3%
Active inventory
409
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,176 high interval (Pro) →
Mortgage (P&I)
−$471
Tax est. 1.5%
−$112 /mo · $1,348/yr
Insurance
−$37
HOA
−$620
Vacancy / Maint / Mgmt
−$247
Net cashflow
$-313

Break-even live

Break-even rent $1,571
Max offer price $44,661
Occupancy floor —

Sensitivity live

Price -10% $-251 -5% $-282 +0% $-313 +5% $-344 +10% $-375
Rent -10% $-405 -5% $-359 +0% $-313 +5% $-266 +10% $-220
Rate -1.0pp $-267 -0.5pp $-290 base $-313 +0.5pp $-336 +1.0pp $-360

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
$22,475
Closing costs
$2,697
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
7141 E Bank Dr Tampa, FL 1.0 1.0 504 $1,150 $2.28 10d 1 0.02mi
7141 E Bank Dr Tampa, FL 1.0 1.0 504 $1,100 $2.18 165d 1 0.02mi
7169 E Bank Dr #101 Tampa, FL 1.0 1.0 504 $1,275 $2.53 10d 1 0.02mi
7141 E Bank Dr #7141 Tampa, FL 1.0 1.0 504 $1,150 $2.28 3d 1 0.02mi
7101 E Bank Dr #7101 Tampa, FL 1.0 1.0 504 $1,000 $1.98 165d 1 0.02mi
7108 Waterside Dr Tampa, FL 1.0 1.0 504 $1,225 $2.43 90d 1 0.02mi
7120 Waterside Dr Tampa, FL 1.0 1.0 504 $1,100 $2.18 138d 1 0.02mi
7100 Waterside Dr Tampa, FL 1.0 1.0 504 $1,025 $2.03 119d 1 0.02mi
7126 E Bank Dr Unit 1st Tampa, FL 1.0 1.0 626 $1,500 $2.40 75d 1 0.05mi
7234 E Bank Dr #7234 Tampa, FL 1.0 1.0 504 $1,175 $2.33 75d 1 0.05mi
7193 E Bank Dr Tampa, FL 1.0 1.0 504 $1,050 $2.08 165d 1 0.05mi
7186 E Bank Dr Tampa, FL 2.0 1.0 504 $1,100 $2.18 75d 1 0.06mi
7186 E Bank Dr #7186 Tampa, FL 1.0 1.0 504 $1,100 $2.18 10d 1 0.06mi
7009 Waterside Dr Unit 103 Tampa, FL 1.0 1.0 504 $1,025 $2.03 45d 1 0.07mi
7009 Waterside Dr Unit 103 Tampa, FL 1.0 1.0 504 $1,025 $2.03 10d 1 0.07mi
7009 Waterside Dr Unit 103 Tampa, FL 1.0 1.0 504 $1,025 $2.03 36d 1 0.07mi
7005 Waterside Dr Unit 102 Tampa, FL 1.0 1.0 504 $1,100 $2.18 7d 1 0.07mi
7200 E Bank Dr Tampa, FL 1.0 1.0 626 $1,200 $1.92 158d 1 0.07mi
7017 Waterside Dr #1 Tampa, FL 1.0 1.0 504 $1,000 $1.98 165d 1 0.07mi
7009 Waterside Dr Tampa, FL 1.0 1.0 504 $1,025 $2.03 155d 1 0.07mi
4102 Oak Knoll Ct Tampa, FL 1.0–3.0 1.0–2.0 912 $1,100 $1.21 0d 60 0.07mi
4102 Oak Knoll Ct Apt 1 Tampa, FL 1.0 1.0 690 $1,250 $1.81 165d 1 0.07mi
7234 E Bank Dr Tampa, FL 1.0 1.0 504 $1,175 $2.33 69d 1 0.09mi
4306 Porpoise Dr Tampa, FL 1.0 1.0 350 $875 $2.50 55d 1 0.32mi
4306 Porpoise Dr Tampa, FL 1.0 1.0 350 $1,000 $2.86 134d 1 0.32mi
4306 Porpoise Dr Unit A Tampa, FL 1.0 1.0 350 $875 $2.50 69d 1 0.32mi
7517 Lakeshore Dr Unit A Tampa, FL 2.0 1.0 710 $1,500 $2.11 165d 1 0.46mi
6219 N 43rd St Unit 2 Tampa, FL 1.0 1.0 350 $950 $2.71 10d 1 0.48mi
6209 N 43rd St Tampa, FL 2.0 1.0 672 $1,495 $2.22 55d 1 0.54mi
6209 N 43rd St Tampa, FL 2.0 1.0 672 $1,650 $2.46 162d 1 0.54mi
3919 E Fern St Apt 4 Tampa, FL 2.0 1.0 704 $1,075 $1.53 165d 1 0.55mi
3922 E Jean St Unit 1 Tampa, FL 2.0 1.0 704 $1,095 $1.56 117d 1 0.56mi
3920 E Jean St Unit 7 Tampa, FL 2.0 1.0 704 $1,075 $1.53 7d 1 0.57mi
3920 E Jean St Apt 8 Tampa, FL 2.0 1.0 704 $1,125 $1.60 7d 1 0.57mi
4981 Puritan Cir #504 Tampa, FL 1.0 1.0 736 $995 $1.35 10d 1 0.57mi
7813 Lakeshore Dr Tampa, FL 2.0 1.0 720 $1,400 $1.94 90d 1 0.59mi
7813 Lakeshore Dr Tampa, FL 2.0 1.0 720 $1,400 $1.94 0d 1 0.59mi
7903 Holly Lea Ct Tampa, FL 3.0 1.0–2.0 862 $1,400 $1.62 10d 8 0.72mi
4221 E Henry Ave Tampa, FL 2.0 1.0 650 $1,750 $2.69 6d 1 0.86mi
3203 E Diana St Tampa, FL 1.0 1.0 650 $1,395 $2.15 3d 1 0.88mi

Property features AI

Finance

HOA & community
Monthly association fee of $310, including pool, building maintenance, sewer, trash, and waterCommunity features include a fitness center, park, pool, community mailbox, and street lightsCats and dogs allowed; breed restrictions apply, with a 20-pound maximum pet weight

Exterior

Utilities
Public waterPublic sewerWater connectedSewer connectedElectricity connectedCable available
Home design
CondominiumThree storiesFirst-floor unitNorth-facing
Construction
Brick constructionConcrete roofSlab foundation
Exterior features
Other fencingPrivate pool with gunite construction, in-ground design, tile finish, screen enclosure, and outside bath accessLagoon viewFishing pier

Interior

Kitchen
Built-in ovenCooktopDishwasherMicrowaveRefrigerator
Bedrooms
1 bedroom
Flooring
Laminate flooring
Bathrooms
1 full bathroom
Heating & cooling
Central heatingCentral air conditioning
Interior features
Eat-in kitchenLiving room/dining room combination
Laundry & utility
Inside laundryDryer

HOA detail $620/mo · $7,440/yr condo

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

Listing history 50 events

  1. 2026-11-08
    days on market $89,900 Active 11 DOM
  2. 2026-11-07
    days on market $89,900 Active 10 DOM
  3. 2026-11-06
    days on market $89,900 Active 9 DOM
  4. 2026-11-05
    days on market $89,900 Active 8 DOM
  5. 2026-11-04
    days on market $89,900 Active 7 DOM
  6. 2026-11-02
    days on market $89,900 Active 5 DOM
  7. 2026-11-01
    days on market $89,900 Active 4 DOM
  8. 2026-10-31
    days on market $89,900 Active 3 DOM
  9. 2026-10-30
    days on market $89,900 Active 2 DOM
  10. 2026-10-29
    pricedays on marketlisting id $89,900 Active 1 DOM
  11. 2026-08-12
    days on market $88,000 Active 164 DOM
  12. 2026-08-11
    days on market $88,000 Active 163 DOM
  13. 2026-08-10
    days on market $88,000 Active 162 DOM
  14. 2026-08-09
    days on market $88,000 Active 161 DOM
  15. 2026-08-08
    days on market $88,000 Active 160 DOM
  16. 2026-08-06
    days on market $88,000 Active 158 DOM
  17. 2026-08-05
    days on market $88,000 Active 157 DOM
  18. 2026-08-04
    days on market $88,000 Active 156 DOM
  19. 2026-08-03
    days on market $88,000 Active 155 DOM
  20. 2026-07-31
    days on market $88,000 Active 152 DOM
  21. 2026-07-30
    days on market $88,000 Active 150 DOM
  22. 2026-07-28
    days on market $88,000 Active 149 DOM
  23. 2026-07-26
    days on market $88,000 Active 147 DOM
  24. 2026-07-24
    days on market $88,000 Active 145 DOM
  25. 2026-07-23
    days on market $88,000 Active 144 DOM
  26. 2026-07-22
    days on market $88,000 Active 143 DOM
  27. 2026-07-21
    days on market $88,000 Active 142 DOM
  28. 2026-07-20
    days on market $88,000 Active 141 DOM
  29. 2026-07-18
    days on market $88,000 Active 138 DOM
  30. 2026-07-16
    days on market $88,000 Active 137 DOM
  31. 2026-07-15
    days on market $88,000 Active 136 DOM
  32. 2026-07-13
    days on market $88,000 Active 134 DOM
  33. 2026-07-13
    days on market $88,000 Active 133 DOM
  34. 2026-07-11
    days on market $88,000 Active 132 DOM
  35. 2026-07-10
    days on market $88,000 Active 131 DOM
  36. 2026-07-09
    days on market $88,000 Active 130 DOM
  37. 2026-07-07
    days on market $88,000 Active 128 DOM
  38. 2026-07-06
    days on market $88,000 Active 127 DOM
  39. 2026-07-06
    days on market $88,000 Active 126 DOM
  40. 2026-07-05
    days on market $88,000 Active 125 DOM
  41. 2026-07-03
    days on market $88,000 Active 124 DOM
  42. 2026-07-02
    days on market $88,000 Active 123 DOM
  43. 2026-07-01
    days on market $88,000 Active 122 DOM
  44. 2026-06-30
    days on market $88,000 Active 121 DOM
  45. 2026-06-29
    days on market $88,000 Active 120 DOM
  46. 2026-06-28
    days on market $88,000 Active 119 DOM
  47. 2026-06-27
    days on market $88,000 Active 118 DOM
  48. 2026-06-26
    days on market $88,000 Active 117 DOM
  49. 2026-06-24
    days on market $88,000 Active 115 DOM
  50. 2026-06-22
    days on market $88,000 Active 113 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 ≥109°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$14,106
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$1,128
− Management
−$1,128
− HOA
−$7,440
− Depreciation
−$2,615
Taxable loss
−$5,040
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,210
After-tax cash flow
$-2,542/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 · 6 photos

Good 80/100 Cosmetic rehab Est. rehab $2,520–$7,560 screening

This beautifully renovated and maintained condo is in excellent condition, offering a functional layout and easy access to amenities. It's a must-see for both primary residence and investment opportunities.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics ↑
  • Both Landscaping improvements — Enhances curb appeal and adds value ↑
  • Resale Replace kitchen faucet — Modernizes the kitchen and adds value ↑
  • Resale Replace bathroom faucet — Modernizes the bathroom and adds value ↑

ⓘ 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 24/100

Zoned Schools

Elementary Robles Elementary School F FL #2,121/2,144 Nat'l #35,191/41,679 Middle Sligh Middle School F FL #564/571 Nat'l #11,948/14,009 High King High School F FL #367/667 Nat'l #9,497/17,239

Schools (NCES district)

District
Hillsborough
NCES district ID
1200870
Math proficiency
47% ▼ -8.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$50,622
Composite
41.6/100
National rank
#3435
State rank
#41 of 73 in FL
B Composite livability gradescore 79/100

Livability — Tampa

Score
79/100
State rank
#142
US rank
#2135

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tampa, FL
County
Hillsborough County · 1,607,022 people
City population
523,346
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
47,851
Household income
$50,948
Rent vs Own
56.8% rent · 43.2% own
Severe rent burden
20% of renters

Population outlook (Hillsborough County) Hauer SSP2

Today (2025)
1,607,022 people
By 2030
1,733,968 · +7.9%
By 2040
1,979,565 · +23.2%
By 2050
2,203,427 · +37.1%
By 2075
2,667,893 · +66.0%
By 2100
2,891,558 · +79.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Black 36% White 33% Hispanic / Latino 23% Two or more races 14% Asian 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 7% Cuban 4% Dominican 2%
Languages at home
74% English-only · Spanish 15% Arabic 3% French/Haitian/Cajun 3%

Political lean MEDSL · Hillsborough

2024 margin
Toss-up / Even · D 47.8% · R 50.9% · Other 1.3%
2008→2024 swing
-10.2pp toward R · 2008: 7.1pp · 2024: -3.1pp
All cycles
2024: R+3.1 2020: D+6.9 2016: D+6.8 2012: D+6.7 2008: D+7.1

Not yet ingested

Civics
—

Price history

+6559.3% since first listed
14 events — show timeline
  • 2026-10-28 Listed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2026-08-12 Listing Removed — Stellar MLS as Distributed by MLS Grid
  • 2025-12-01 Listing Removed — Stellar MLS as Distributed by MLS Grid
  • 2025-08-13 Rental Removed $1,000 STELLARMLS
  • 2025-07-29 Price Changed $1,000 STELLARMLS
  • 2025-07-04 Price Changed $1,290 STELLARMLS
  • 2025-05-24 Price Changed $1,380 STELLARMLS
  • 2025-05-09 Price Changed $1,400 STELLARMLS
  • 2025-05-01 Listed for Rent $1,480 STELLARMLS
  • 2024-05-29 Rental Removed $1,400 STELLARMLS
  • 2024-05-18 Listed for Rent $1,400 STELLARMLS
  • 2024-05-16 Listing Removed — Stellar MLS as Distributed by MLS Grid
  • 2023-07-25 Rental Removed $1,350 STELLARMLS
  • 2023-07-17 Price Changed $1,350 STELLARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…