CashFlowRE
Sign in Sign up
1215 NW Sun Terrace Cir
F Composite 31.94
Why this score? — see what drove the F 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 +11.1/15.0
  • Cash flow +4.7/30.0
  • Condition / age +4.0/5.0
  • Schools +3.9/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.9/5.0
  • Livability +2.5/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$245,000

1215 NW Sun Terrace Cir · Port St. Lucie, FL 34986
2 bd · 2.0 ba · 1,152 sqft · SingleFamily · 173 Days on market
Built 1992 Good condition $213/sqft · 8% below area Est $266k · 8% under $445/mo HOA · 23% of rent

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

Listing remarks MLS

VERY NICELY MAINTAINED DIVOSTA BUILT HOME. NEWER CARPET. BUILT-IN WALL UNIT. SKY LIGHT, HURRICANE SHUTTERS, BEAUTIFUL PATIO OVERLOOKING THE LAKE. SOME FURNITURE.

Key facts

  • Accordian shutters
  • Split bedrooms
  • Vaulted ceilings

Tags

SCREENED PATIO AREASPLIT BEDROOMSACCORDIAN SHUTTERSFULL SIZE WASHER DRYERVAULTED CEILINGSSKYLIGHTS

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 single-family listed at $245k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-608 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $157k (35.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $194k (21.0% below list).
  • Recommended offer: $157k (35.9% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • St. Lucie (urban): math 40% / reading 48% proficiency, ranked #51 of 73 in FL (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Manatee Academy K-8 (math 53% / reading 51%, grade C-, #990 of 2,144 statewide, top 48%, 1,664 students, 65% FRL); Southern Oaks Middle School (math 39% / reading 43%, grade F, #353 of 571 statewide, top 63%, 894 students, 76% FRL); Fort Pierce Central High School (math 15% / reading 45%, grade F, #441 of 667 statewide, top 67%, 3,091 students, 62% FRL).
  • Market conditions: Rents rising (+1.6%/yr); 756 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 4,868 units permitted in St. Lucie County in 2024 (268 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 $7k of value loss. Plan a longer hold.
  • St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 173 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y 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.
  • Current owner paid $120k; list at $245k implies a 104% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 23% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $156,997 (35.9% 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 173 days. Have you received any prior offers? Is the seller open to a 36% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
0.79% ✗
Cap rate
3.31%
Cash-on-cash
-10.64%
DSCR
0.53
GRM
10.5

CMA / ARV

ARV (median comp)
$265,985
List price
$245,000
Delta
-7.89%
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
1220 NW Sun Terrace Cir Unit C 0.07mi 2/2.0 1,152 (0%) 1mo $234,900 $204 96
1202 NW Sun Terrace Cir #24 0.12mi 2/2.0 1,152 (0%) 2mo $207,000 $180 92
1192 Lombardy Dr 0.19mi 2/2.0 1,217 (+6%) 1mo $199,900 $164 81
1201 NW Lombardy Dr 0.18mi 2/2.0 1,233 (+7%) 2mo $220,000 $178 79
1109 NW Lombardy Dr 0.34mi 2/2.0 1,217 (+6%) 1mo $225,000 $185 73
619 NW San Remo Cir 0.35mi 2/2.0 1,217 (+6%) 2mo $195,000 $160 72
703 NW San Remo Cir 0.38mi 2/2.0 1,217 (+6%) 1mo $190,000 $156 72
606 NW San Remo Cir 0.40mi 2/2.0 1,217 (+6%) 1mo $156,000 $128 71
579 NW San Remo Cir 0.34mi 2/2.0 1,066 (-8%) 3mo $185,000 $174 69
523 NW San Remo Cir 0.42mi 2/2.0 1,066 (-8%) 3mo $190,000 $178 65
352 NW Tuscany Way 0.40mi 2/2.0 1,277 (+11%) 3mo $218,000 $171 61
627 NW Whitfield Way 0.45mi 2/2.0 1,311 (+14%) 0mo $269,000 $205 56

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 · 1.57% rent growth · sell at horizon

5-year hold
IRR
-37.5%
Equity multiple
-0.18×
Total profit
$-80,880
Equity at exit
$36,530
10-year hold
IRR
-68.6%
Equity multiple
-0.90×
Total profit
$-130,031
Equity at exit
$21,183

Cash invested: $68,600 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
25 active · 34 under contract
Months of supply
4.8 mo (21%/mo absorbed)
Median asking
$234,900 ($204/sqft)
Median days on market
93 d
This list price
60% of active listings are priced below it
ARV vs active asking
+13.2% above current asking $/sqft

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

ZIP-level market 34986

Home prices YoY
-7.2%
Rents YoY
1.6%
Active inventory
756
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,937 high interval (Pro) →
Mortgage (P&I)
−$1,285
Tax est. 1.5%
−$306 /mo · $3,675/yr
Insurance
−$102
HOA
−$445
Vacancy / Maint / Mgmt
−$407
Net cashflow
$-608

Break-even live

Break-even rent $2,707
Max offer price $156,997
Occupancy floor —

Sensitivity live

Price -10% $-439 -5% $-524 +0% $-608 +5% $-693 +10% $-777
Rent -10% $-761 -5% $-685 +0% $-608 +5% $-532 +10% $-455
Rate -1.0pp $-485 -0.5pp $-546 base $-608 +0.5pp $-672 +1.0pp $-736

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

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
653 NW San Remo Cir Port St Lucie, FL 2.0 2.0 1233 $1,500 $1.22 10d 1 0.35mi
231 SW Palm Dr #107 Port St Lucie, FL 3.0 2.0 1373 $2,150 $1.57 46d 1 0.45mi
291 SW Palm Dr #104 Port St Lucie, FL 1.0 1.0 868 $1,600 $1.84 51d 1 0.47mi
131 SW Palm Dr #201 Port Saint Lucie, FL 1.0 1.0 868 $1,650 $1.90 164d 1 0.48mi
241 SW Palm Dr #306 Port St Lucie, FL 2.0 2.0 1033 $1,850 $1.79 46d 1 0.48mi
241 SW Palm Dr #107 Port St Lucie, FL 2.0 2.0 1033 $1,900 $1.84 10d 1 0.48mi
141 SW Palm Dr Port Saint Lucie, FL 2.0 2.0 960 $1,650 $1.72 2d 2 0.49mi
221 SW Palm Dr #306 Port St Lucie, FL 2.0 2.0 960 $2,250 $2.34 51d 1 0.49mi
221 SW Palm Dr #108 Port Saint Lucie, FL 2.0 2.0 960 $2,000 $2.08 155d 1 0.49mi
221 SW Palm Dr #306 Port St Lucie, FL 2.0 2.0 960 $2,050 $2.14 9d 1 0.49mi
201 SW Palm Dr Port Saint Lucie, FL 1.0 1.0 868 $1,545 $1.78 21d 2 0.50mi
201 SW Palm Dr Port St. Lucie, FL 1.0 1.0 868 $1,495 $1.72 19d 1 0.50mi
201 SW Palm Dr Port St. Lucie, FL 1.0 1.0 868 $1,395 $1.61 2d 1 0.50mi
141 SW Palm Dr #306 Port St Lucie, FL 2.0 2.0 960 $1,795 $1.87 11d 1 0.52mi
251 SW Palm Dr #105 Port St Lucie, FL 3.0 2.0 868 $1,850 $2.13 51d 1 0.52mi
271 SW Palm Dr #304 Port Saint Lucie, FL 2.0 2.0 1033 $2,000 $1.94 155d 1 0.53mi
161 SW Palm Dr #107 Port Saint Lucie, FL 3.0 2.0 1321 $1,999 $1.51 164d 1 0.54mi
161 SW Palm Dr #305 Port St Lucie, FL 2.0 2.0 1033 $1,900 $1.84 43d 1 0.54mi
251 SW Palm Dr Port St. Lucie, FL 3.0 2.0 868 $1,850 $2.13 10d 1 0.54mi
191 SW Palm Dr #103 Port St Lucie, FL 2.0 2.0 1033 $1,800 $1.74 15d 1 0.54mi
191 SW Palm Dr #103 Port St Lucie, FL 2.0 2.0 1033 $1,800 $1.74 33d 1 0.54mi
191 SW Palm Dr #103 Port St Lucie, FL 2.0 2.0 1033 $1,800 $1.74 11d 1 0.54mi
191 SW Palm Dr Port Saint Lucie, FL 2.0 2.0 1033 $1,788 $1.73 10d 2 0.55mi
181 SW Palm Dr #203 Port Saint Lucie, FL 2.0 2.0 1033 $1,800 $1.74 164d 1 0.55mi
181 SW Palm Dr #204 Port St Lucie, FL 2.0 2.0 1033 $1,650 $1.60 51d 1 0.55mi
181 SW Palm Dr #103 Port St Lucie, FL 2.0 2.0 1033 $1,800 $1.74 10d 1 0.55mi
171 SW Palm Dr Port St. Lucie, FL 2.0 2.0 1033 $1,795 $1.74 6d 1 0.59mi
171 SW Palm Dr Port St. Lucie, FL 2.0 2.0 1033 $1,795 $1.74 11d 1 0.59mi
171 SW Palm Dr #203 Port St Lucie, FL 2.0 2.0 1033 $1,650 $1.60 51d 1 0.59mi
545 NW Portofino Ln Port St Lucie, FL 2.0 2.0 1430 $2,250 $1.57 19d 1 0.80mi
545 NW Portofino Ln Port St Lucie, FL 2.0 2.0 1430 $2,250 $1.57 10d 1 0.80mi
338 NW Treeline Trce Port St Lucie, FL 3.0 2.0 1481 $3,200 $2.16 51d 1 0.81mi
1641 SW Harbour Isles Cir #28 Port St Lucie, FL 2.0 2.0 1454 $2,600 $1.79 10d 1 0.99mi
1641 SW Harbour Isles Cir #28 Port St Lucie, FL 2.0 2.0 1454 $2,600 $1.79 38d 1 0.99mi
1667 SW Harbour Isles Cir Port St. Lucie, FL 2.0 2.0 1454 $2,550 $1.75 10d 1 1.05mi
1667 SW Harbour Isles Cir Port St. Lucie, FL 2.0 2.0 1454 $2,550 $1.75 20d 1 1.05mi
110 SW Peacock Blvd Unit 6-103 Port St Lucie, FL 3.0 2.0 1467 $1,800 $1.23 51d 1 1.14mi
110 SW Peacock Blvd Unit 6-204 Port St Lucie, FL 1.0 1.0 875 $1,650 $1.89 29d 1 1.14mi
108 SW Peacock Blvd Port St. Lucie, FL 2.0 2.0 1288 $2,250 $1.75 28d 1 1.16mi
108 SW Peacock Blvd Unit 5-205 Port St Lucie, FL 2.0 2.0 1288 $2,250 $1.75 10d 1 1.16mi

Property features AI

Finance

Financial info
Pets allowed with possible restrictions
HOA & community
Monthly association fee of $445HOA covers cable TV, internet, grounds maintenance, and recreation facilities

Exterior

Parking
Two or more parking spaces
Utilities
Has coolingHas heating
Home design
Attached propertySingle-storyFirst-floor entry
Construction
Block and precast concrete constructionResale property
Exterior features
Enclosed porchPorch with screened area

Interior

Kitchen
DishwasherElectric rangeDisposalRefrigerator
Flooring
Ceramic tile
Bathrooms
2 full bathrooms
Heating & cooling
Central heating (electric)Central airCeiling fans
Interior features
Bedroom on main levelFirst-floor entry
Laundry & utility
WasherDryerElectric water heater

Listing history 50 events

  1. 2026-11-08
    days on market $245,000 Active 173 DOM
  2. 2026-11-07
    days on market $245,000 Active 172 DOM
  3. 2026-11-06
    days on market $245,000 Active 171 DOM
  4. 2026-11-05
    days on market $245,000 Active 170 DOM
  5. 2026-11-04
    days on market $245,000 Active 169 DOM
  6. 2026-11-02
    days on market $245,000 Active 167 DOM
  7. 2026-11-01
    days on market $245,000 Active 166 DOM
  8. 2026-10-31
    days on market $245,000 Active 165 DOM
  9. 2026-10-30
    days on market $245,000 Active 164 DOM
  10. 2026-10-29
    days on market $245,000 Active 163 DOM
  11. 2026-10-28
    days on market $245,000 Active 162 DOM
  12. 2026-10-27
    days on market $245,000 Active 161 DOM
  13. 2026-10-26
    days on market $245,000 Active 160 DOM
  14. 2026-10-25
    days on market $245,000 Active 159 DOM
  15. 2026-10-24
    days on market $245,000 Active 158 DOM
  16. 2026-10-23
    days on market $245,000 Active 157 DOM
  17. 2026-10-22
    days on market $245,000 Active 156 DOM
  18. 2026-10-21
    days on market $245,000 Active 155 DOM
  19. 2026-10-20
    days on market $245,000 Active 154 DOM
  20. 2026-10-19
    days on market $245,000 Active 153 DOM
  21. 2026-10-18
    days on market $245,000 Active 152 DOM
  22. 2026-10-17
    days on market $245,000 Active 151 DOM
  23. 2026-10-16
    days on market $245,000 Active 150 DOM
  24. 2026-10-15
    days on market $245,000 Active 149 DOM
  25. 2026-10-14
    days on market $245,000 Active 148 DOM
  26. 2026-10-13
    days on market $245,000 Active 147 DOM
  27. 2026-10-12
    days on market $245,000 Active 146 DOM
  28. 2026-10-11
    days on market $245,000 Active 145 DOM
  29. 2026-10-10
    days on market $245,000 Active 144 DOM
  30. 2026-10-09
    days on market $245,000 Active 143 DOM
  31. 2026-10-08
    days on market $245,000 Active 142 DOM
  32. 2026-10-07
    days on market $245,000 Active 141 DOM
  33. 2026-10-06
    days on market $245,000 Active 140 DOM
  34. 2026-10-05
    days on market $245,000 Active 139 DOM
  35. 2026-10-04
    days on market $245,000 Active 138 DOM
  36. 2026-10-03
    days on market $245,000 Active 137 DOM
  37. 2026-10-02
    days on market $245,000 Active 136 DOM
  38. 2026-10-01
    days on market $245,000 Active 135 DOM
  39. 2026-09-30
    days on market $245,000 Active 134 DOM
  40. 2026-09-29
    days on market $245,000 Active 133 DOM
  41. 2026-09-27
    days on market $245,000 Active 131 DOM
  42. 2026-09-25
    days on market $245,000 Active 129 DOM
  43. 2026-09-24
    days on market $245,000 Active 128 DOM
  44. 2026-09-23
    days on market $245,000 Active 127 DOM
  45. 2026-09-22
    days on market $245,000 Active 126 DOM
  46. 2026-09-21
    days on market $245,000 Active 125 DOM
  47. 2026-09-20
    days on market $245,000 Active 124 DOM
  48. 2026-09-19
    days on market $245,000 Active 123 DOM
  49. 2026-09-18
    days on market $245,000 Active 122 DOM
  50. 2026-09-17
    days on market $245,000 Active 121 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 6 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$23,240
− Mortgage interest
−$13,724
− Property taxes
−$3,675
− Insurance
−$1,225
− Repairs & maintenance
−$1,859
− Management
−$1,859
− HOA
−$5,340
− Depreciation
−$7,127
Taxable loss
−$11,569
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,777
After-tax cash flow
$-4,521/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 · 26 photos

Good 80/100 Cosmetic rehab Est. rehab $5,760–$17,280 screening

This home is in good condition with a good condition score of 80. It is move-in ready with a cosmetic rehab level and minimal repairs needed.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value ↑
  • Both Replace blinds with modern shades — Improves privacy and aesthetic ↑
  • Resale Replace countertops with quartz — More durable and attractive ↑

ⓘ 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 39/100

Zoned Schools

Elementary Northport K-8 School F FL #1,513/2,144 Nat'l #19,648/41,679 Middle Forest Grove Middle School F FL #388/571 Nat'l #6,571/14,009 High Treasure Coast High School F FL #312/667 Nat'l #8,724/17,239

Schools (NCES district)

District
St. Lucie
NCES district ID
1201770
Math proficiency
40% ▼ -11.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$44,737
Composite
37.28/100
National rank
#4449
State rank
#51 of 73 in FL

Livability — Port St. Lucie

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Port St. Lucie, FL
County
Saint Lucie County · 338,016 people
City population
221,051
Metro
Port St. Lucie, FL
Population (ZIP)
30,715
Household income
$80,047
Rent vs Own
15.6% rent · 84.4% own
Severe rent burden
5% of renters

Population outlook (St. Lucie County) Hauer SSP2

Today (2025)
338,016 people
By 2030
355,687 · +5.2%
By 2040
385,521 · +14.1%
By 2050
406,106 · +20.1%
By 2075
441,054 · +30.5%
By 2100
436,885 · +29.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Hispanic / Latino 19% Black 13% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4% Cuban 3% Dominican 3%
Languages at home
82% English-only · Spanish 14% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · St. Lucie

2024 margin
Lean R (+9.1) · D 45.1% · R 54.2%
2008→2024 swing
-21.2pp toward R · 2008: 12.1pp · 2024: -9.1pp
All cycles
2024: R+9.1 2020: R+1.6 2016: R+2.5 2012: D+7.9 2008: D+12.1

Not yet ingested

Civics
—

Price history

+108.5% since first listed
4 events — show timeline
  • 2026-05-19 Listed $250,000 MARMLS
  • 2003-01-31 Sold (MLS) $120,000 Beaches MLS
  • 2003-01-07 Listing Removed — Beaches MLS
  • 2002-12-17 Listed $119,900 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…