CashFlowRE
Sign in Sign up
2225 Golf Rd #214
D- Composite 39.72
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 +13.5/15.0
  • Cash flow +6.1/30.0
  • 1% rule +4.8/10.0
  • Livability +4.1/5.0
  • Condition / age +4.0/5.0
  • Rent growth +3.5/5.0
  • Schools +3.2/10.0
  • DSCR +0.4/10.0
  • Appreciation +0.0/10.0

$110,000

2225 Golf Rd #214 · Huntsville, AL 35802
2 bd · 2.0 ba · 1,058 sqft · Condo · 168 Days on market
Built 1982 Good condition $104/sqft · 13% below area Est $127k · 13% under $300/mo HOA · 28% of rent ↓ 4% since listing

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

Listing remarks

Remodeled Ground Floor Condo! Two Bedrooms. 2 Bath. Large Master Bedroom with Walk In Closet and Master Bath. Fresh Paint. LVP Flooring Throughout. Both Bathrooms Tubs and Showers Were Replaced By Bathfitter With a Lifetime Warranty. Kitchen has Granite Countertops, Ceramic Backsplash, Refrigerator, Range Oven, Microwave and Garbage Disposal. Nice Dining Area. New Hot Water Heater in 2022. Inside Laundry Room. Private Covered Patio. Convenient Located to Shopping, Dining and Arsenal Gate. Whitesburg and Grissom School Zone. Exterior Building Maintenance Covered by Condo Assn. Pool and Clubhouse. Move in Ready!

Key facts

  • Ground floor condo
  • Walk in closet
  • Bathfitter warranty

Tags

GROUND FLOOR CONDOWALK IN CLOSETBATHFITTER WARRANTYGRANITE COUNTERTOPSCERAMIC BACKSPLASHPRIVATE COVERED PATIO

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 2-bed/2.0-bath condo listed at $110k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-205 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $80k (27.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $108k (1.6% below list).
  • Recommended offer: $80k (27.0% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 82/100 on livability (#3 in AL, #1,082 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F.
  • Huntsville City (urban): math 21% / reading 46% proficiency, ranked #48 of 129 in AL (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Whitesburg Elementary School (math 17% / reading 47%, grade F, #331 of 627 statewide, top 57%, 334 students, 37% FRL); Whitesburg Middle School (math 12% / reading 40%, grade F, #155 of 257 statewide, top 61%, 539 students, 48% FRL); Virgil Grissom High School (math 34% / reading 40%, grade F, #39 of 305 statewide, top 13%, 1,974 students, 43% FRL) — zoned schools at 43% FRL track the district average.
  • Market conditions: Rents rising fast (+4.1%/yr); 328 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 110d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 4,709 units permitted in Madison County in 2024 (1,186 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($76k/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 $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Madison County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 168 days — a 12% lower offer ($97k) 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: HOA is 28% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $80,308 (27.0% 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 168 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  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. Crime grade is F 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.98%
Cap rate
4.05%
Cash-on-cash
-7.99%
DSCR
0.64
GRM
8.5

CMA / ARV

ARV (median comp)
$127,059
List price
$110,000
Delta
-13.43%
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
2225 Golf Rd #106 0.00mi 2/1.5 1,058 (0%) 3mo $77,000 $73 96
2225 Golf Rd SW #202 0.00mi 2/1.5 1,058 (0%) 4mo $60,000 $57 95
2225 Golf Rd #301 0.08mi 2/1.5 1,058 (0%) 3mo $77,000 $73 92
2225 Golf Rd SW #417 0.00mi 2/1.5 1,088 (+3%) 3mo $100,000 $92 90
2225 Golf Rd #117 0.00mi 2/1.5 1,100 (+4%) 3mo $95,000 $86 89
2107 Colony Dr SW #2107 0.15mi 2/1.0 996 (-6%) 2mo $65,000 $65 77
2106 Colony Dr SW 0.12mi 2/1.0 966 (-9%) 3mo $60,000 $62 74
2919 Alhambra Dr 1.27mi 3/1.0 (+1) 1,168 (+10%) 0mo $148,000 $127 38
2902 Alhambra Cir 1.30mi 3/1.5 (+1) 1,156 (+9%) 5mo $195,900 $169 38
509 Sanders Rd SW 0.67mi 3/2.0 (+1) 1,250 (+18%) 1mo $272,000 $218 38
4770 Whitesburg Dr SW #301 1.19mi 2/2.0 1,260 (+19%) 3mo $291,000 $231 38
4002 Belle Grove Dr #4002 1.04mi 2/2.5 1,300 (+23%) 3mo $150,000 $115 36

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 · 4.08% rent growth · sell at horizon

5-year hold
IRR
-28.2%
Equity multiple
0.04×
Total profit
$-29,504
Equity at exit
$16,401
10-year hold
IRR
-21.4%
Equity multiple
-0.19×
Total profit
$-36,718
Equity at exit
$9,511

Cash invested: $30,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Alabama
90 Strongly Landlord-Friendly · R+15
County
— inherits STATE
City
— inherits STATE
Right-to-evict in 7 days for non-payment; no rent control; preempted statewide; courts move quickly.

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 35802

Home prices YoY
-30.7%
Rents YoY
4.1%
Active inventory
328
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,082 high interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$300
Vacancy / Maint / Mgmt
$227
Net cashflow
$-205

Break-even live

Break-even rent $1,342
Max offer price $80,308
Occupancy floor

Sensitivity live

Price -10% $-129 -5% $-167 +0% $-205 +5% $-243 +10% $-281
Rent -10% $-291 -5% $-248 +0% $-205 +5% $-162 +10% $-120
Rate -1.0pp $-150 -0.5pp $-177 base $-205 +0.5pp $-234 +1.0pp $-263

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
$27,500
Closing costs
$3,300
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2225 Golf Rd SW Unit 101-1 Huntsville, AL 2.0 1.5 1080 $1,175 $1.09 6d 1 0.02mi
3929 Highridge Dr SW Unit A Huntsville, AL 2.0 1.0 781 $825 $1.06 6d 1 0.07mi
3929 Highridge Dr SW Unit D Huntsville, AL 2.0 1.0 781 $825 $1.06 139d 1 0.07mi
3929 Highridge Dr SW Unit A Huntsville, AL 2.0 1.0 833 $875 $1.05 139d 1 0.07mi
2225 Golf Rd SW Huntsville, AL 1.0–2.0 1.0–2.0 744 $1,100 $1.48 119d 2 0.07mi
4000 Hunters Ridge Cir SW Unit 8 Huntsville, AL 2.0 1.0 750 $799 $1.07 6d 1 0.16mi
4117 Hunters Ridge Dr SW Unit 11 Huntsville, AL 2.0 1.0 750 $825 $1.10 109d 1 0.20mi
2021 Highridge Dr SW Huntsville, AL 1.0–2.0 1.0–2.0 915 $950 $1.04 4d 1 0.20mi
704 Graycroft Dr SW Huntsville, AL 3.0 1.0 1162 $1,500 $1.29 139d 1 0.34mi
4029 Hunters Ridge Dr SW Unit 7 Huntsville, AL 2.0 1.0 750 $825 $1.10 139d 1 0.35mi
4026 Hunters Ridge Dr SW Unit 3 Huntsville, AL 2.0 1.0 750 $825 $1.10 139d 1 0.38mi
524 Graycroft Dr SW Huntsville, AL 3.0 2.0 1345 $1,598 $1.19 4d 1 0.46mi
4100 Memorial Pkwy SW Huntsville, AL 1.0–2.0 1.0–1.5 1050 $1,028 $0.98 119d 26 0.62mi
201 Queensbury Dr SW Huntsville, AL 3.0 1.0–2.5 1019 $1,206 $1.18 3d 20 0.67mi
6521 Chadwell Rd SW Huntsville, AL 3.0 1.0 1150 $1,700 $1.48 5d 1 0.77mi
2007 Reaches Pl SW Unit D Huntsville, AL 2.0 2.5 1088 $1,250 $1.15 119d 1 0.92mi
2090 Greenwood Pl SW Huntsville, AL 1.0 1.0 787 $1,075 $1.37 6d 1 0.92mi
2005 Reaches Pl SW Unit 2005 Huntsville, AL 2.0 3.0 1088 $1,850 $1.70 109d 1 0.92mi
2003 Reaches Pl SW Unit B Huntsville, AL 2.0 2.5 1100 $1,350 $1.23 6d 1 0.93mi
2083 Woodlawn Dr SW #2083 Huntsville, AL 1.0 1.0 752 $850 $1.13 6d 1 0.93mi
8003 Benaroya Ln SW Huntsville, AL 1.0–2.0 1.0 800 $1,048 $1.31 0d 17 0.95mi
2008 Woodlawn Dr SW Unit 2008 Huntsville, AL 1.0 1.0 900 $949 $1.05 6d 1 0.99mi
2048 Woodlawn Dr SW Unit 2048 Huntsville, AL 2.0 2.0 1136 $1,200 $1.06 139d 1 0.99mi
2132 Belle Grove Dr SW Huntsville, AL 1.0 1.0 790 $999 $1.26 6d 1 1.00mi
2136 Belle Grove Dr SW Unit 2136 Huntsville, AL 1.0 1.0 787 $950 $1.21 6d 1 1.06mi
2136 Belle Grove Dr SW Unit 2136 Huntsville, AL 1.0 1.0 787 $1,000 $1.27 117d 1 1.06mi
515 Chateau Dr SW Huntsville, AL 1.0–3.0 1.0–2.0 932 $1,099 $1.18 0d 9 1.06mi
3016 Live Oak Ln SW Unit na Huntsville, AL 2.0 1.5 1030 $995 $0.97 139d 1 1.09mi
7602 Holland Dr SW Huntsville, AL 3.0 2.0 1295 $1,700 $1.31 139d 1 1.18mi
4770 Whitesburg Dr SW Huntsville, AL 2.0 2.0 1260 $1,572 $1.25 4d 2 1.21mi
4770 Whitesburg Dr Unit 302 Huntsville, AL 2.0 2.0 1260 $1,875 $1.49 139d 1 1.22mi
4401 Spartacus Dr SW Huntsville, AL 1.0–2.0 1.0–2.5 905 $1,275 $1.41 0d 1 1.25mi
7705 Holland Dr SW Huntsville, AL 3.0 1.5 1500 $1,395 $0.93 119d 1 1.36mi
4041 Knight Rd SW Apt B7 Huntsville, AL 2.0 1.0 774 $835 $1.08 139d 1 1.45mi

Property features AI

Finance

Other
Property is not new construction
Financial info
Details not provided
HOA & community
Condo association with a monthly fee of $300Community features include curbsSubdivision: Sutton Place

Exterior

Parking
Concrete driveway
Security
Details not provided
Utilities
Public sewerPublic water
Home design
Residential condominiumBuilt in 1982Single-level entry (details on stories not provided)
Construction
Slab foundation
Exterior features
Curb and guttersSidewalkConcrete drivewayPrivate poolPublic water

Interior

Kitchen
Details not provided
Bedrooms
Details not provided
Flooring
Details not provided
Bathrooms
1 full bathroom1 three-quarter bathroom
Heating & cooling
Central electric heatingCentral electric cooling
Interior features
5 total rooms
Laundry & utility
Details not provided

HOA detail $300/mo · $3,600/yr condo

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

Listing history 50 events

  1. 2026-09-24
    days on market $110,000 Active 168 DOM
  2. 2026-09-23
    days on market $110,000 Active 167 DOM
  3. 2026-09-22
    days on market $110,000 Active 166 DOM
  4. 2026-09-21
    days on market $110,000 Active 165 DOM
  5. 2026-09-20
    days on market $110,000 Active 164 DOM
  6. 2026-09-19
    days on market $110,000 Active 163 DOM
  7. 2026-09-18
    days on market $110,000 Active 162 DOM
  8. 2026-09-17
    days on market $110,000 Active 161 DOM
  9. 2026-09-16
    days on market $110,000 Active 160 DOM
  10. 2026-09-15
    days on market $110,000 Active 159 DOM
  11. 2026-09-14
    days on market $110,000 Active 158 DOM
  12. 2026-09-13
    days on market $110,000 Active 157 DOM
  13. 2026-09-12
    days on market $110,000 Active 156 DOM
  14. 2026-09-11
    days on market $110,000 Active 155 DOM
  15. 2026-09-05
    days on market $110,000 Active 149 DOM
  16. 2026-09-04
    days on market $110,000 Active 148 DOM
  17. 2026-09-03
    days on market $110,000 Active 147 DOM
  18. 2026-08-31
    days on market $110,000 Active 144 DOM
  19. 2026-08-30
    days on market $110,000 Active 143 DOM
  20. 2026-08-29
    days on market $110,000 Active 142 DOM
  21. 2026-08-28
    days on market $110,000 Active 141 DOM
  22. 2026-08-27
    days on market $110,000 Active 140 DOM
  23. 2026-08-25
    days on market $110,000 Active 138 DOM
  24. 2026-08-24
    days on market $110,000 Active 137 DOM
  25. 2026-08-23
    days on market $110,000 Active 136 DOM
  26. 2026-08-22
    days on market $110,000 Active 135 DOM
  27. 2026-08-21
    days on market $110,000 Active 134 DOM
  28. 2026-08-20
    days on market $110,000 Active 133 DOM
  29. 2026-08-19
    days on market $110,000 Active 132 DOM
  30. 2026-08-18
    days on market $110,000 Active 131 DOM
  31. 2026-08-17
    days on market $110,000 Active 130 DOM
  32. 2026-08-16
    days on market $110,000 Active 129 DOM
  33. 2026-08-15
    days on market $110,000 Active 128 DOM
  34. 2026-08-14
    days on market $110,000 Active 127 DOM
  35. 2026-08-13
    days on market $110,000 Active 126 DOM
  36. 2026-08-12
    days on market $110,000 Active 125 DOM
  37. 2026-08-11
    days on market $110,000 Active 124 DOM
  38. 2026-08-10
    days on market $110,000 Active 123 DOM
  39. 2026-08-09
    days on market $110,000 Active 122 DOM
  40. 2026-08-08
    days on market $110,000 Active 121 DOM
  41. 2026-08-07
    days on market $110,000 Active 120 DOM
  42. 2026-08-06
    days on market $110,000 Active 119 DOM
  43. 2026-08-05
    days on market $110,000 Active 118 DOM
  44. 2026-08-04
    days on market $110,000 Active 117 DOM
  45. 2026-08-03
    days on market $110,000 Active 116 DOM
  46. 2026-07-31
    days on market $110,000 Active 113 DOM
  47. 2026-07-29
    days on market $110,000 Active 111 DOM
  48. 2026-07-27
    days on market $110,000 Active 109 DOM
  49. 2026-07-25
    days on market $110,000 Active 107 DOM
  50. 2026-07-23
    days on market $110,000 Active 105 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$12,987
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,039
− Management
−$1,039
− HOA
−$3,600
− Depreciation
−$3,200
Taxable loss
−$4,252
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,021
After-tax cash flow
$-1,442/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

Good 80/100 Cosmetic rehab Est. rehab $5,290–$15,870 screening

This remodeled ground floor condo is in good condition with fresh paint, granite countertops, and a private covered patio. It is move-in ready and has a good resale and rental value.

Value-add opportunities

  • Both Painting exterior — Enhances curb appeal and resale value
  • Both Landscaping improvements — Enhances curb appeal and resale value
  • Both Replace blinds with energy-efficient ones — Improves energy efficiency and aesthetics

ⓘ 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 32/100

Zoned Schools

Elementary Whitesburg Elementary School F AL #331/627 Nat'l #24,950/41,679 Middle Whitesburg Middle School F AL #155/257 Nat'l #10,089/14,009 High Virgil Grissom High School F AL #39/305 Nat'l #9,001/17,239

Schools (NCES district)

District
Huntsville City
NCES district ID
0101800
Math proficiency
21% ▼ -23.00%
Reading proficiency
46% ▬ 0.00%
Median HH income
$48,264
Composite
28.84/100
National rank
#6647
State rank
#48 of 129 in AL
A Composite livability gradescore 82/100

Livability — Huntsville

Score
82/100
State rank
#3
US rank
#1082

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Huntsville, AL
County
Madison County · 392,086 people
City population
220,435
Metro
Huntsville, AL
Population (ZIP)
23,858
Household income
$76,324
Rent vs Own
46.0% rent · 54.0% own
Severe rent burden
10% of renters

Population outlook (Madison County) Hauer SSP2

Today (2025)
392,086 people
By 2030
409,788 · +4.5%
By 2040
440,557 · +12.4%
By 2050
460,990 · +17.6%
By 2075
502,872 · +28.3%
By 2100
513,623 · +31.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 14% Two or more races 5% Hispanic / Latino 5% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 4% Serbian 3% Lithuanian 3%
Foreign-born
4% · Canada, South Korea, China
Languages at home
94% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Madison

2024 margin
Lean R (+9.0) · D 44.7% · R 53.7% · Other 1.6%
2008→2024 swing
+6.0pp toward D · 2008: -14.9pp · 2024: -9.0pp
All cycles
2024: R+9.0 2020: R+8.0 2016: R+16.8 2012: R+18.7 2008: R+14.9

Not yet ingested

Civics

Price history

-4.3% since first listed
5 events — show timeline
  • 2026-06-19 Price Changed $110,000 VMLS
  • 2026-05-26 Relisted VMLS
  • 2026-04-22 Contingent VMLS
  • 2026-04-20 Price Changed $125,000 VMLS
  • 2026-04-09 Listed $115,000 VMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…