CashFlowRE
Sign in Sign up
361 Millwood Rd
D Composite 42.21
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 +11.0/15.0
  • Cash flow +10.1/30.0
  • Condition / age +5.0/5.0
  • Schools +4.1/10.0
  • 1% rule +3.3/10.0
  • Livability +3.3/5.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$286,990

361 Millwood Rd · Lavon, TX 75166
3 bd · 2.0 ba · 1,662 sqft · SingleFamily · 79 Days on market
Built 2026 Excellent condition 4,600 sqft lot 2-car garage $173/sqft · 8% below area Est $311k · 8% under $54/mo HOA · 2% of rent

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

Listing remarks MLS

Just as the majestic pecan tree is long-lived, the Pecan II floor plan promises to stand the test time, providing happy memories for years to come. The three-bedroom design is artful with a large living area where you can relax after work or build the ultimate sandwich in the gourmet kitchen. The bread was freshly baked in the oven this morning. There is just enough time before bed to work on your Downward Dog in the yoga room you created in one of the bedrooms. Feeling stress-free, It's time to hop in the walk-in shower before curling up in the sitting area of your stunning primary suite with your favorite book!

Key facts

  • 4,600 sq ft lot
  • 2 garage spots
  • Community pool

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 3-bed/2.0-bath single-family listed at $287k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-291 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $245k (14.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $237k (17.5% below list).
  • Recommended offer: $237k (17.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.4% in Lavon — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 66/100 on livability (#588 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living B; Watch: amenities F, commute F, health & safety F.
  • Community ISD (rural): math 30% / reading 38% proficiency, ranked #479 of 826 in TX (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Nesmith El (math 46% / reading 46%, grade D-, #1,097 of 4,322 statewide, top 26%, 768 students, 44% FRL); Leland E Edge Middle (math 25% / reading 35%, grade F, #1,056 of 1,662 statewide, top 65%, 931 students, 53% FRL).
  • Market conditions: 750 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 19,194 units permitted in Collin County in 2024 (3,988 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($270k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); major wind risk, 27% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $236,869 (17.5% 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. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.83%
Cap rate
5.60%
Cash-on-cash
-2.48%
DSCR
0.89
GRM
10.1

CMA / ARV

ARV (median comp)
$311,490
List price
$286,990
Delta
-7.87%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
317 Millwood Rd 0.08mi 3/2.0 1,657 (-0%) 2mo $289,990 $175 94
128 Millwood Rd 0.28mi 3/2.0 1,657 (-0%) 3mo $289,990 $175 84
1144 Del Rio Dr 0.29mi 3/2.0 1,628 (-2%) 2mo $304,990 $187 82
329 Millwood Rd 0.06mi 3/2.0 1,504 (-10%) 1mo $280,990 $187 81
1153 Del Rio Dr 0.33mi 3/2.0 1,628 (-2%) 2mo $307,990 $189 79
320 Millwood Rd 0.08mi 3/2.0 1,503 (-10%) 1mo $282,990 $188 79
136 Millwood Rd 0.27mi 3/2.0 1,504 (-10%) 1mo $282,990 $188 71
1149 Del Rio Dr 0.32mi 4/2.0 (+1) 1,791 (+8%) 2mo $314,990 $176 65
409 Harding Ln 0.72mi 3/2.0 1,686 (+1%) 1mo $285,000 $169 63
209 Maverick Ct 0.68mi 3/2.0 1,838 (+11%) 1mo $319,900 $174 50
165 Winterwood Dr 0.48mi 4/2.0 (+1) 1,866 (+12%) 4mo $389,900 $209 49
466 Hayes St 0.75mi 3/2.0 1,873 (+13%) 2mo $280,000 $149 42

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-23.6%
Equity multiple
0.19×
Total profit
$-64,910
Equity at exit
$42,791
10-year hold
IRR
-18.3%
Equity multiple
0.01×
Total profit
$-79,817
Equity at exit
$24,814

Cash invested: $80,357 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
21 active · 19 under contract
Months of supply
4.7 mo (21%/mo absorbed)
Median asking
$300,000 ($181/sqft)
Median days on market
51 d
This list price
24% of active listings are priced below it
ARV vs active asking
+3.8% vs current asking $/sqft

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

ZIP-level market 75166

Home prices YoY
-9.9%
Active inventory
750
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,369 high interval (Pro) →
Mortgage (P&I)
$1,505
Tax est. 1.5%
$359 /mo · $4,305/yr
Insurance
$120
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$54
Vacancy / Maint / Mgmt
$497
Net cashflow
$-291

Break-even live

Break-even rent $2,737
Max offer price $244,843
Occupancy floor

Sensitivity live

Price -10% $-93 -5% $-192 +0% $-291 +5% $-390 +10% $-490
Rent -10% $-478 -5% $-385 +0% $-291 +5% $-198 +10% $-104
Rate -1.0pp $-147 -0.5pp $-218 base $-291 +0.5pp $-366 +1.0pp $-441

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
$71,748
Closing costs
$8,610
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
1136 Del Rio Dr Lavon, TX 4.0 2.0 1802 $2,600 $1.44 1d 1 0.28mi
223 Rosewood Dr Lavon, TX 3.0 2.5 2139 $2,281 $1.07 21d 1 0.63mi
242 Maverick Ct Lavon, TX 4.0 3.0 2250 $2,050 $0.91 19d 1 0.64mi
579 White Water Dr Lavon, TX 3.0 2.0 1838 $2,000 $1.09 73d 1 0.73mi
269 Sunshine Ln Lavon, TX 4.0 3.0 2072 $2,700 $1.30 93d 1 0.74mi
902 Tulip TRL Lavon, TX 4.0 2.5 2087 $2,500 $1.20 93d 1 0.78mi
436 Grant Ln Lavon, TX 4.0 2.0 1810 $2,099 $1.16 1d 1 0.78mi
453 Harding Ln Lavon, TX 4.0 2.5 2155 $2,200 $1.02 93d 1 0.79mi
471 Harding Ln Lavon, TX 4.0 2.0 1645 $1,950 $1.19 93d 1 0.82mi
476 Eisenhower Ln Lavon, TX 3.0 2.0 1544 $1,875 $1.21 70d 1 0.86mi
707 Oakhurst Dr Lavon, TX 4.0 2.0 1827 $2,265 $1.24 30d 1 0.93mi
584 Arthur Dr Lavon, TX 4.0 2.0 2177 $2,050 $0.94 4d 1 0.95mi
468 Crestridge Dr Unit 468CD Lavon, TX 3.0 2.0 1589 $1,950 $1.23 12d 1 0.95mi
794 Yorkshire Dr Lavon, TX 4.0 2.0 1884 $2,350 $1.25 26d 1 0.95mi
786 Yorkshire Dr Lavon, TX 3.0 2.0 1589 $1,950 $1.23 17d 1 0.95mi
471 London Dr Lavon, TX 3.0 2.0 1769 $2,000 $1.13 12d 1 0.95mi
590 Arthur Dr Lavon, TX 3.0 2.0 1556 $1,850 $1.19 93d 1 0.95mi
766 Camden Dr Lavon, TX 3.0 2.0 1802 $6,200 $3.44 52d 1 1.00mi
778 Camden Dr Lavon, TX 3.0 2.0 1636 $1,750 $1.07 62d 1 1.01mi
509 London Dr Lavon, TX 3.0 2.0 1769 $2,000 $1.13 93d 1 1.03mi
783 Camden Dr Lavon, TX 3.0 2.0 1459 $2,049 $1.40 30d 1 1.03mi
711 Camden Dr Lavon, TX 4.0 2.0 1884 $2,350 $1.25 26d 1 1.03mi
986 Olive Dr Lavon, TX 4.0 3.0 2131 $2,350 $1.10 17d 1 1.04mi
946 Olive Dr Lavon, TX 3.0 2.0 1628 $2,549 $1.57 12d 1 1.04mi
518 London Dr Lavon, TX 3.0 2.0 1769 $2,000 $1.13 30d 1 1.05mi
527 London Dr Lavon, TX 3.0 2.0 1589 $1,950 $1.23 30d 1 1.06mi
736 Richmond Dr Lavon, TX 4.0 2.0 1884 $2,150 $1.14 4d 1 1.06mi
760 Richmond Dr Lavon, TX 4.0 2.0 1779 $3,000 $1.69 93d 1 1.06mi
536 London Dr Lavon, TX 3.0 2.0 1589 $1,950 $1.23 64d 1 1.08mi
551 London Dr Lavon, TX 4.0 2.5 2095 $2,195 $1.05 43d 1 1.10mi
557 London Dr Unit 557LD Lavon, TX 3.0 2.0 1769 $2,000 $1.13 56d 1 1.11mi
788 Wellington Dr Lavon, TX 4.0 2.0 1884 $3,399 $1.80 0d 1 1.11mi
772 Wellington Dr Lavon, TX 3.0 2.0 1459 $1,850 $1.27 93d 1 1.11mi
360 Elevon Pkwy Unit 9107 Lavon, TX 2.0 2.0 1205 $1,425 $1.18 7d 1 1.12mi
575 London Dr Lavon, TX 3.0 2.0 1589 $1,950 $1.23 64d 1 1.13mi
592 Crestridge Dr Lavon, TX 4.0 2.5 2095 $2,195 $1.05 93d 1 1.14mi
787 Wellington Dr Lavon, TX 3.0 2.0 1429 $1,900 $1.33 93d 1 1.14mi
739 Wellington Dr Lavon, TX 4.0 2.0 1884 $1,950 $1.04 93d 1 1.14mi
600 Crestridge Dr Lavon, TX 4.0 2.0 1827 $2,300 $1.26 93d 1 1.16mi
776 Devonshire Dr Lavon, TX 3.0 2.0 1591 $1,950 $1.23 41d 1 1.17mi

Property features AI

Finance

Other
Community features include pool, playground, sidewalks, curbs, and jogging/bike paths
Financial info
Treat as clear loan typeNo second mortgage indicated
HOA & community
Mandatory HOA with full use of facilitiesAnnual association feeHOA management: Neighborhood Management, Inc

Exterior

Parking
Attached 2-car garage with garage door opener and garage facing front2 covered parking spaces
Security
Prewired securitySmoke detectorsCarbon monoxide detector(s)
Utilities
City waterCity sewerProperty in a municipal utility district
Home design
Single-family residenceNew construction (2026) — currently incompleteNot attached to other unitsPlanned development: Nicholson Ranch
Construction
Brick, rock/stone and siding exteriorComposition roofSlab foundationSmart home features included
Exterior features
Private yardCovered patioGuttersExterior lightingWood fencing in back yardLot dimensions approx. 40 x 115

Interior

Kitchen
DishwasherDisposalElectric cooktopElectric ovenPantry
Bedrooms
3 bedrooms (all on the main level)Primary bedroom on main level (approx. 14 x 13)Two additional bedrooms on main level (each approx. 10 x 11)
Flooring
CarpetLuxury vinyl plankTile
Bathrooms
2 full bathrooms
Heating & cooling
Central heatingCentral airCeiling fan(s)
Interior features
Open floorplanPantryCable TV availableHigh speed internet availableWalk-in closet(s)One living areaOne dining areaRoom count: 6Levels: One
Laundry & utility
Full-size washer/dryer areaWasher hookupElectric dryer hookupUtility room (approx. 6 x 6)Tankless water heater

Listing history 50 events

  1. 2026-08-08
    days on market $286,990 Active 79 DOM
  2. 2026-08-07
    price $286,990 Active 77 DOM
  3. 2026-08-06
    days on market $289,990 Active 77 DOM
  4. 2026-08-05
    days on market $289,990 Active 76 DOM
  5. 2026-08-04
    days on market $289,990 Active 75 DOM
  6. 2026-08-03
    days on market $289,990 Active 74 DOM
  7. 2026-07-31
    days on market $289,990 Active 71 DOM
  8. 2026-07-30
    days on market $289,990 Active 69 DOM
  9. 2026-07-28
    days on market $289,990 Active 68 DOM
  10. 2026-07-26
    days on market $289,990 Active 66 DOM
  11. 2026-07-24
    days on market $289,990 Active 64 DOM
  12. 2026-07-23
    days on market $289,990 Active 63 DOM
  13. 2026-07-22
    days on market $289,990 Active 62 DOM
  14. 2026-07-21
    days on market $289,990 Active 61 DOM
  15. 2026-07-20
    days on market $289,990 Active 60 DOM
  16. 2026-07-18
    days on market $289,990 Active 58 DOM
  17. 2026-07-18
    days on market $289,990 Active 57 DOM
  18. 2026-07-16
    days on market $289,990 Active 56 DOM
  19. 2026-07-15
    days on market $289,990 Active 55 DOM
  20. 2026-07-14
    days on market $289,990 Active 54 DOM
  21. 2026-07-13
    days on market $289,990 Active 53 DOM
  22. 2026-07-13
    days on market $289,990 Active 52 DOM
  23. 2026-07-11
    days on market $289,990 Active 51 DOM
  24. 2026-07-10
    days on market $289,990 Active 50 DOM
  25. 2026-07-09
    days on market $289,990 Active 49 DOM
  26. 2026-07-07
    days on market $289,990 Active 47 DOM
  27. 2026-07-06
    days on market $289,990 Active 46 DOM
  28. 2026-07-06
    days on market $289,990 Active 45 DOM
  29. 2026-07-05
    days on market $289,990 Active 44 DOM
  30. 2026-07-03
    days on market $289,990 Active 43 DOM
  31. 2026-07-02
    days on market $289,990 Active 42 DOM
  32. 2026-07-01
    days on market $289,990 Active 41 DOM
  33. 2026-06-30
    days on market $289,990 Active 40 DOM
  34. 2026-06-29
    days on market $289,990 Active 39 DOM
  35. 2026-06-28
    days on market $289,990 Active 38 DOM
  36. 2026-06-27
    days on market $289,990 Active 37 DOM
  37. 2026-06-26
    days on market $289,990 Active 36 DOM
  38. 2026-06-24
    days on market $289,990 Active 34 DOM
  39. 2026-06-22
    days on market $289,990 Active 32 DOM
  40. 2026-06-21
    days on market $289,990 Active 31 DOM
  41. 2026-06-18
    days on market $289,990 Active 28 DOM
  42. 2026-06-17
    days on market $289,990 Active 27 DOM
  43. 2026-06-16
    days on market $289,990 Active 26 DOM
  44. 2026-06-15
    days on market $289,990 Active 25 DOM
  45. 2026-06-13
    days on market $289,990 Active 23 DOM
  46. 2026-06-13
    days on market $289,990 Active 22 DOM
  47. 2026-06-09
    days on market $289,990 Active 19 DOM
  48. 2026-06-08
    days on market $289,990 Active 18 DOM
  49. 2026-06-07
    days on market $289,990 Active 17 DOM
  50. 2026-06-04
    days on market $289,990 Active 14 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 10/10 Extreme FEMA zone A · 99% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$28,424
− Mortgage interest
−$16,076
− Property taxes
−$4,305
− Insurance
−$2,937
− Repairs & maintenance
−$2,274
− Management
−$2,274
− HOA
−$648
− Depreciation
−$8,349
Taxable loss
−$8,439
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,025
After-tax cash flow
$-1,470/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 · 4 photos

Excellent 100/100 None rehab

This home is move-in ready with excellent condition and no visible repairs needed. It offers a great opportunity for an investor to add minor updates for a significant return on investment.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Adding smart home features — Improves convenience and adds value
  • Both Upgrading appliances — Enhances functionality and adds value
F Composite school gradezoned avg 41/100

Zoned Schools

Elementary Nesmith El D- TX #1,097/4,322 Nat'l #15,585/41,679 High Community H S F TX #941/1,632 Nat'l #9,497/17,239

Schools (NCES district)

District
Community ISD
NCES district ID
4814850
Math proficiency
30% ▼ -23.00%
Reading proficiency
38% ▼ -11.00%
Median HH income
$71,841
Composite
31.58/100
National rank
#5951
State rank
#479 of 826 in TX
C Composite livability gradescore 66/100

Livability — Lavon

Score
66/100
State rank
#588
US rank
#11230

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Collin County · 1,210,074 people
City population
6,989
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
6,989
Household income
$132,101
Rent vs Own
9.1% rent · 90.9% own

Population outlook (Collin County) Hauer SSP2

Today (2025)
1,210,074 people
By 2030
1,358,201 · +12.2%
By 2040
1,654,061 · +36.7%
By 2050
1,937,359 · +60.1%
By 2075
2,567,039 · +112.1%
By 2100
2,952,048 · +144.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 55% Hispanic / Latino 24% Two or more races 15% Black 7% Asian 4% Native American 2% Pacific Islander 1%
Hispanic origin (detail)
Mexican 15% Puerto Rican 3%
Common ancestry
Slovak 2% Serbian 2% Lithuanian 2%
Foreign-born
8% · Canada
Languages at home
84% English-only · Spanish 11% Other Indo-European 3% Arabic 1%

Political lean MEDSL · Collin

2024 margin
R (+11.1) · D 43.1% · R 54.3% · Other 2.6%
2008→2024 swing
+14.4pp toward D · 2008: -25.6pp · 2024: -11.1pp
All cycles
2024: R+11.1 2020: R+4.3 2016: R+17.0 2012: R+31.6 2008: R+25.6

Not yet ingested

Civics

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-05-21 Listed $289,990 NTREIS
  • 2026-05-20 Listed $289,990 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…