CashFlowRE
Sign in Sign up
122A BALDWIN Ave Unit 1L
D Composite 42.87
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
  • Cash flow +7.2/30.0
  • 1% rule +4.4/10.0
  • Condition / age +4.0/5.0
  • Schools +3.9/10.0
  • Livability +3.9/5.0
  • Rent growth +3.2/5.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$329,000

122A BALDWIN Ave Unit 1L · Jersey City, NJ 07306
3 bd · 1.0 ba · 806 sqft · Condo · 34 Days on market
Good condition $408/sqft · 34% below area Est $499k · 34% under $621/mo HOA · 20% of rent

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

Listing remarks MLS

Welcome to your new home in Jersey City, New Jersey! This charming and spacious three bedroom, one bathroom apartment located on the first floor has just been renovated! The location of this apartment is truly unbeatable - just a stone's throw away from Journal Square, where you can easily access various transportation options to New York City, making your commute a breeze. Plus, you'll have the added bonus of being just minutes away from Liberty State Park, where you can enjoy beautiful views of the Manhattan skyline and the Statue of Liberty. Foodies will rejoice as this apartment is also located near some of the best international restaurants in all of New Jersey. Whether you're in the mood for some authentic Italian, Thai or Korean cuisine, you'll find it all within walking distance. Inside the apartment, you'll find a spacious and well-maintained living space with plenty of room for you and your loved ones. The bedrooms are all generously sized, providing ample space for a comfortable night's sleep. The bathroom has been updated and is clean and bright. Don't miss your chance to call this beautiful apartment your new home. Schedule a viewing today and start living your best life in Jersey City!

Key facts

  • Prewar moldings
  • Real wood floors
  • Modern kitchen

Tags

MODERN KITCHENSTAINLESS STEEL APPLIANCESPREWAR MOLDINGSUPDATED BATHROOMREAL WOOD FLOORSSTEPS FROM JOURNAL SQUARE

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/1.0-bath condo listed at $329k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-452 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $264k (19.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $309k (6.0% below list).
  • Recommended offer: $264k (19.9% below list) — sets the bar for cash-flow.
  • Cap rate 4.6% vs local median 2.1% in Jersey City — 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 (#116 in NJ, #2,955 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Jersey City Public Schools (urban): math 16% / reading 38% proficiency, ranked #369 of 472 in NJ (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Martin Luther King Jr. School (math 12% / reading 38%, grade F, #862 of 1,303 statewide, top 67%, 776 students, 68% FRL); Academy I (math 60% / reading 76%, grade A-, #14 of 431 statewide, top 3%, 403 students, 46% FRL); William L Dickinson High School (math 11% / reading 35%, grade F, #337 of 399 statewide, top 85%, 2,024 students, 59% FRL).
  • Market conditions: Rents rising (+2.6%/yr); 306 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,310 units permitted in Hudson County in 2024 (4,154 in 5+ unit buildings).
  • At $3,092/mo this rent would consume 50% of the median local household income ($75k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Hudson County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($319k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 21y 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 20% of rent.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $263,618 (19.9% 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 34 days. Have you received any prior offers? Is the seller open to a 20% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-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?
  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
0.94%
Cap rate
4.64%
Cash-on-cash
-5.89%
DSCR
0.74
GRM
8.9

CMA / ARV

ARV (median comp)
$499,014
List price
$329,000
Delta
-34.07%
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
282 MAGNOLIA Ave #9 0.47mi 2/1.0 (-1) 830 (+3%) 1mo $410,000 $494 67
4 BEACON Way #810 0.26mi 2/2.0 (-1) 977 (+21%) 1mo $501,000 $513 53
82 JACKSON St Unit B5 1.39mi 2/2.0 (-1) 795 (-1%) 1mo $655,000 $824 53
135 MONTGOMERY St Unit 21H 1.30mi 2/1.0 (-1) 750 (-7%) 1mo $535,000 $713 48
83 MAPLE St Unit 3R 0.98mi 2/1.0 (-1) 718 (-11%) 0mo $430,000 $599 41
429 FAIRMOUNT Ave #412 0.69mi 2/1.0 (-1) 685 (-15%) 1mo $265,000 $387 37
207 OGDEN Ave Unit 1L 1.37mi 2/2.0 (-1) 900 (+12%) 0mo $525,000 $583 36
59 ST PAULS Ave Unit 1L 0.73mi 3/2.0 974 (+21%) 1mo $419,000 $430 36
595 JERSEY Ave #4 0.86mi 2/1.0 (-1) 930 (+15%) 1mo $690,000 $742 34
42 HUTTON St #4 1.42mi 2/1.0 (-1) 687 (-15%) 1mo $251,126 $366 34
28 BRIGHT St #307 1.07mi 2/2.0 (-1) 991 (+23%) 1mo $899,000 $907 30
41 BEACON Ave #2 0.82mi 2/2.0 (-1) 665 (-18%) 1mo $455,000 $684 30

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 · 2.65% rent growth · sell at horizon

5-year hold
IRR
-26.7%
Equity multiple
0.10×
Total profit
$-82,747
Equity at exit
$49,055
10-year hold
IRR
-25.1%
Equity multiple
-0.21×
Total profit
$-111,792
Equity at exit
$28,446

Cash invested: $92,120 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
6 Strongly Tenant-Friendly
State New Jersey
21 Tenant-Leaning · D+6
County
— inherits STATE
City Jersey City
6 Strongly Tenant-Friendly · D+34
Rent Control Ordinance covers buildings 4+ units pre-1986.

Active competition Active MLS

For sale now
4 active · 9 under contract
Median asking
$465,000 ($582/sqft)
Median days on market
51 d
This list price
lowest-priced of the active set
ARV vs active asking
+6.3% vs current asking $/sqft

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

ZIP-level market 07306

Rents YoY
2.6%
Active inventory
306
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$3,092 high interval (Pro) →
Mortgage (P&I)
$1,725
Tax est. 1.5%
$411 /mo · $4,935/yr
Insurance
$137
HOA
$621
Vacancy / Maint / Mgmt
$649
Net cashflow
$-452

Break-even live

Break-even rent $3,664
Max offer price $263,618
Occupancy floor

Sensitivity live

Price -10% $-224 -5% $-338 +0% $-452 +5% $-566 +10% $-679
Rent -10% $-696 -5% $-574 +0% $-452 +5% $-330 +10% $-208
Rate -1.0pp $-286 -0.5pp $-368 base $-452 +0.5pp $-537 +1.0pp $-624

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
$82,250
Closing costs
$9,870
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
134 Baldwin Ave Jersey City, NJ 2.0 1.0–2.0 824 $3,699 $4.49 0d 6 0.04mi
34 Gray St Unit 3 Jersey City, NJ 3.0 2.0 900 $3,300 $3.67 57d 1 0.05mi
34 Gray St Unit 2 Jersey City, NJ 3.0 2.0 800 $3,100 $3.88 57d 1 0.05mi
30 Vroom St Unit 602 Jersey City, NJ 2.0 1.0 821 $3,100 $3.78 54d 1 0.05mi
486 Mercer St Jersey City, NJ 2.0 1.0 800 $2,150 $2.69 48d 1 0.11mi
74 Baldwin Ave Jersey City, NJ 3.0 2.0 1000 $3,000 $3.00 73d 1 0.13mi
72 Vroom St Unit 306 Jersey City, NJ 2.0 2.0 1116 $3,642 $3.26 2d 1 0.16mi
72 Vroom St Jersey City, NJ 2.0 1.0–2.0 805 $3,642 $4.52 3d 4 0.16mi
72 Vroom St Unit 403 Jersey City, NJ 2.0 2.0 994 $3,563 $3.58 2d 1 0.16mi
89 Jordan Ave Jersey City, NJ 2.0 2.0 813 $3,400 $4.18 28d 1 0.16mi
519 Mercer St Unit 2 Jersey City, NJ 2.0 1.0 800 $2,650 $3.31 21d 1 0.17mi
181 Baldwin Ave Unit 2R Jersey City, NJ 2.0 1.0 749 $2,700 $3.60 21d 1 0.17mi
31-33 High St Unit 25 Jersey City, NJ 2.0 1.0 755 $2,295 $3.04 4d 1 0.18mi
646 Montgomery St Unit 1F Jersey City, NJ 2.0 1.0 950 $2,600 $2.74 2d 1 0.18mi
56 Jordan Ave Jersey City, NJ 2.0 2.0 1100 $3,300 $3.00 73d 1 0.18mi
66 Chestnut Ave #1 Jersey City, NJ 3.0 2.0 1000 $2,800 $2.80 73d 1 0.18mi
50 Jordan Ave Apt 1R Jersey City, NJ 2.0 1.0 800 $2,200 $2.75 21d 1 0.19mi
50 Jordan Ave Jersey City, NJ 2.0 1.0 800 $2,300 $2.88 36d 1 0.19mi
262 Summit Ave Unit 2 Jersey City, NJ 3.0 1.0 900 $2,650 $2.94 68d 1 0.19mi
3 Perrine Ave Jersey City, NJ 2.0 1.0–1.5 744 $2,950 $3.97 73d 1 0.21mi
13 Elizabeth St #1 Jersey City, NJ 2.0 1.0 900 $2,150 $2.39 13d 1 0.22mi
69 Tuers Ave Unit 2 Jersey City, NJ 3.0 1.0 800 $2,550 $3.19 12d 1 0.23mi
4 Beacon Way Jersey City, NJ 1.0–2.0 1.0–2.0 590 $3,200 $5.42 10d 3 0.24mi
32 Jones St Unit 102 Jersey City, NJ 2.0 1.0 971 $3,595 $3.70 57d 1 0.25mi
32 Jones St Unit 503 Jersey City, NJ 2.0 1.0 808 $3,795 $4.70 25d 1 0.25mi
32 Jones St Unit 403 Jersey City, NJ 2.0 1.0 808 $3,750 $4.64 25d 1 0.25mi
6 Jordan Ave Jersey City, NJ 2.0 1.0 800 $1,895 $2.37 0d 1 0.26mi
425 Summit Ave Jersey City, NJ 2.0 1.0–2.0 698 $5,325 $7.63 0d 16 0.28mi
20 Beacon Way Unit H-B01 Jersey City, NJ 2.0 2.0 724 $2,825 $3.90 73d 1 0.28mi
19 Baldwin Ave Unit 2 Jersey City, NJ 3.0 1.0 1000 $2,490 $2.49 7d 1 0.28mi
50 Jones St Unit 306 Jersey City, NJ 2.0 1.0 750 $2,450 $3.27 73d 1 0.29mi
126 Clifton Pl Unit O-G2 Jersey City, NJ 2.0 2.0 1026 $3,495 $3.41 38d 1 0.31mi
126 Clifton Pl Unit H-817 Jersey City, NJ 2.0 2.0 1027 $3,815 $3.71 0d 1 0.31mi
126 Clifton Pl Unit O-0505 Jersey City, NJ 2.0 2.0 1026 $3,715 $3.62 38d 1 0.31mi
126 Clifton Pl Unit H-704 Jersey City, NJ 2.0 2.0 1120 $4,035 $3.60 0d 1 0.31mi
126 Clifton Pl Unit H-721 Jersey City, NJ 2.0 2.0 959 $3,915 $4.08 18d 1 0.31mi
126 Clifton Pl Unit O-0206 Jersey City, NJ 2.0 1.0 913 $3,295 $3.61 70d 1 0.31mi
126 Clifton Pl Unit T-1108 Jersey City, NJ 2.0 1.0 667 $2,945 $4.42 24d 1 0.31mi
126 Clifton Pl Unit P-0505 Jersey City, NJ 2.0 2.0 970 $3,745 $3.86 4d 1 0.31mi
126 Clifton Pl Unit M-0210 Jersey City, NJ 2.0 2.0 1036 $4,095 $3.95 31d 1 0.31mi

Property features AI

Finance

Other
Located in Jersey City (Journal Square)Situated between Vroom St & Academy St.
HOA & community
Monthly maintenance fee of $621Pets allowed

Exterior

Parking
No parking
Home design
Unit in a multi-unit buildingEntry on main level
Construction
Brick construction
Exterior features
Brick exteriorNear train, shopping, bus, parks, schools, and PATH

Interior

Kitchen
One kitchen (main level)Includes microwave, refrigerator, gas oven/range
Bedrooms
3 bedrooms on main level
Bathrooms
1 full bathroom
Heating & cooling
Wall A/CRadiator heating
Interior features
MicrowaveRefrigeratorGas oven/rangeWall A/CRadiator heating

HOA detail $621/mo · $7,452/yr condo

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

Listing history 26 events

  1. 2026-07-06
    days on market $329,000 Active 34 DOM
  2. 2026-07-05
    days on market $329,000 Active 33 DOM
  3. 2026-07-03
    days on market $329,000 Active 32 DOM
  4. 2026-07-02
    days on market $329,000 Active 31 DOM
  5. 2026-07-01
    days on market $329,000 Active 30 DOM
  6. 2026-06-30
    days on market $329,000 Active 29 DOM
  7. 2026-06-29
    days on market $329,000 Active 28 DOM
  8. 2026-06-28
    days on market $329,000 Active 27 DOM
  9. 2026-06-27
    days on market $329,000 Active 26 DOM
  10. 2026-06-26
    days on market $329,000 Active 25 DOM
  11. 2026-06-24
    days on market $329,000 Active 23 DOM
  12. 2026-06-22
    days on market $329,000 Active 21 DOM
  13. 2026-06-21
    days on market $329,000 Active 20 DOM
  14. 2026-06-18
    days on market $329,000 Active 17 DOM
  15. 2026-06-17
    days on market $329,000 Active 16 DOM
  16. 2026-06-16
    days on market $329,000 Active 15 DOM
  17. 2026-06-15
    days on market $329,000 Active 14 DOM
  18. 2026-06-13
    days on market $329,000 Active 12 DOM
  19. 2026-06-13
    pricedays on market $329,000 Active 11 DOM
  20. 2026-06-09
    days on market $339,000 Active 8 DOM
  21. 2026-06-08
    days on market $339,000 Active 7 DOM
  22. 2026-06-07
    days on market $339,000 Active 6 DOM
  23. 2026-06-04
    days on market $339,000 Active 3 DOM
  24. 2026-06-03
    days on market $339,000 Active 2 DOM
  25. 2026-06-02
    remarks 687-char remark
  26. 2026-06-02
    listed $339,000 Active 1 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 7/10 Severe 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$37,106
− Mortgage interest
−$18,429
− Property taxes
−$4,935
− Insurance
−$1,645
− Repairs & maintenance
−$2,968
− Management
−$2,968
− HOA
−$7,452
− Depreciation
−$9,571
Taxable loss
−$10,863
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,607
After-tax cash flow
$-2,815/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 · 8 photos

Good 80/100 Cosmetic rehab Est. rehab $4,030–$12,090 screening

This well-maintained, prewar-style apartment offers modern updates and is located in a prime location with easy access to transportation and Liberty State Park.

Value-add opportunities

  • Both Painting exterior brick — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value
  • Both New flooring in bathrooms — Improves aesthetics and functionality
  • Both New kitchen backsplash — Enhances aesthetics and functionality

ⓘ 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 Martin Luther King Jr. School F NJ #862/1,303 Nat'l #29,899/41,679 Middle Academy I A- NJ #14/431 Nat'l #970/14,009 High William L Dickinson High School F NJ #337/399 Nat'l #13,542/17,239

Schools (NCES district)

District
Jersey City Public Schools
NCES district ID
3407830
Math proficiency
16% ▼ -17.00%
Reading proficiency
38% ▼ -11.00%
Median HH income
$58,431
Composite
24.43/100
National rank
#7678
State rank
#369 of 472 in NJ
B Composite livability gradescore 77/100

Livability — Jersey City

Score
77/100
State rank
#116
US rank
#2955

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jersey City, NJ
County
Hudson County · 771,834 people
City population
294,078
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
54,017
Household income
$74,953
Rent vs Own
75.8% rent · 24.2% own
Severe rent burden
9% of renters

Population outlook (Hudson County) Hauer SSP2

Today (2025)
771,834 people
By 2030
818,028 · +6.0%
By 2040
907,866 · +17.6%
By 2050
994,480 · +28.8%
By 2075
1,163,301 · +50.7%
By 2100
1,254,703 · +62.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.75)
Race & ethnicity
Asian 33% White 25% Hispanic / Latino 25% Two or more races 15% Black 12% Native American 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 7% Dominican 6%
Common ancestry
Romanian 2% Hispanic 1% Scotch-Irish 1%
Foreign-born
51% · Canada, China, Jamaica
Languages at home
38% English-only · Spanish 20% Other Indo-European 18% Arabic 8%

Political lean MEDSL · Hudson

2024 margin
Strong D (+28.1) · D 62.6% · R 34.6% · Other 2.8%
2008→2024 swing
-18.7pp toward R · 2008: 46.7pp · 2024: 28.1pp
All cycles
2024: D+28.1 2020: D+46.2 2016: D+51.8 2012: D+55.7 2008: D+46.7

Not yet ingested

Civics

Price history

+68.7% since first listed
17 events — show timeline
  • 2026-06-11 Price Changed $329,000 HCMLS
  • 2026-06-01 Listed $339,000 HCMLS
  • 2026-01-23 Listing Removed HCMLS
  • 2025-12-17 Rental Removed $2,500 HCMLS
  • 2025-12-01 Listed $365,000 HCMLS
  • 2025-10-28 Listed for Rent $2,500 HCMLS
  • 2025-10-27 Rental Removed $2,600 HCMLS
  • 2025-09-26 Listed for Rent $2,600 HCMLS
  • 2025-09-25 Rental Removed $2,600 HCMLS
  • 2025-09-09 Listed for Rent $2,600 HCMLS
  • 2023-05-04 Sold (MLS) $349,000 HCMLS
  • 2023-03-21 Pending HCMLS
  • 2023-02-23 Listed $349,000 HCMLS
  • 2008-01-20 Listing Removed HCMLS
  • 2007-07-20 Listed $185,000 HCMLS
  • 2006-01-01 Listing Removed HCMLS
  • 2005-06-24 Listed $195,000 HCMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…