CashFlowRE
Sign in Sign up
601 N Kirby St #479
B- Composite 68.25
Why this score? — see what drove the B- 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).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.4/5.0
  • Livability +2.6/5.0
  • Schools +2.5/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$95,000

601 N Kirby St #479 · Hemet, CA 92545
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 130 Days on market
Built 1983 Fair condition $66/sqft · 84% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2-Bedroom, 2-Bath Home in 55+ Golf Course Community Welcome to this well-maintained two-bedroom, two-bath mobile home located in a desirable 55+ community, directly across from the golf course. Enjoy peaceful views and a relaxed lifestyle in a friendly, well-kept park. The home offers a spacious layout with a comfortable living area, a functional kitchen with ample cabinet space, and two generously sized bedrooms—ideal for guests or a home office. The primary bedroom features a private bathroom for added convenience. Step outside and take in the serene surroundings, just moments from the golf course and community amenities. This quiet, age-qualified community offers a welcoming atmosphere, perfect for those looking to enjoy low-maintenance living in a scenic setting. Conveniently located near shopping, dining, and recreational activities, this home is a great opportunity to enjoy comfort, convenience, and an active lifestyle.

Key facts

  • Functional kitchen
  • Scenic setting
  • Private bathroom

Tags

GOLF COURSE COMMUNITYPRIVATE BATHROOMFUNCTIONAL KITCHENLOW-MAINTENANCE LIVINGSCENIC SETTING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $95k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $976 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.6% vs local median 4.9% in Hemet — 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 51/100 on livability (#1,056 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: crime D+, schools F, amenities F.
  • Hemet Unified (suburban): math 19% / reading 41% proficiency, ranked #360 of 517 in CA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.7%/yr); 290 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); 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.7% rent growth), your $27k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y 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 $15k; list at $95k implies a 533% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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
2.17%
Cap rate
18.62%
Cash-on-cash
44.02%
DSCR
2.96
GRM
3.8

CMA / ARV

ARV (median comp)
$51,696
List price
$95,000
Delta
83.77%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
601 Kirby St N #451 0.23mi 2/2.0 1,440 (0%) 0mo $60,000 $42 89
601 N Kirby St #501 0.23mi 2/2.0 1,440 (0%) 0mo $49,000 $34 89
601 Kirby St N #235 0.23mi 2/2.0 1,440 (0%) 3mo $84,000 $58 87
601 N Kirby #177 0.43mi 2/2.0 1,344 (-7%) 1mo $10,000 $7 68
1525 W Oakland Ave #62 0.67mi 2/2.0 1,440 (0%) 2mo $40,000 $28 67
542 Castille 0.57mi 2/2.0 1,392 (-3%) 2mo $239,000 $172 66
1420 Cabrillo Dr 0.73mi 2/2.0 1,440 (0%) 1mo $247,500 $172 65
601 N Kirby St #267 0.23mi 2/2.0 1,248 (-13%) 3mo $82,250 $66 65
1895 W Devonshire #20 0.54mi 2/2.0 1,344 (-7%) 1mo $44,000 $33 63
1895 W Devonshire Ave #74 0.54mi 3/2.0 (+1) 1,344 (-7%) 2mo $80,000 $60 57
1580 Cabrillo Dr 0.61mi 2/2.0 1,640 (+14%) 4mo $235,000 $143 45
332 N Lyon Ave #67 0.69mi 2/2.0 1,248 (-13%) 3mo $49,500 $40 43

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 · 3.74% rent growth · sell at horizon

5-year hold
IRR
41.8%
Equity multiple
2.82×
Total profit
$48,332
Equity at exit
$14,165
10-year hold
IRR
48.3%
Equity multiple
5.84×
Total profit
$128,690
Equity at exit
$8,214

Cash invested: $26,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92545

Home prices YoY
-24.6%
Rents YoY
3.7%
Active inventory
290
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$2,066 high interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$976

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 48%

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
$23,750
Closing costs
$2,850
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2770 W Devonshire Ave Hemet, CA 1.0–2.0 1.0–2.0 707 $1,945 $2.75 2d 11 0.22mi
1964 W Oakland Ave Hemet, CA 2.0 2.0 977 $1,695 $1.73 18d 1 0.36mi
1862 Pueblo Dr Unit 1862 Hemet, CA 2.0 2.0 977 $1,750 $1.79 24d 1 0.40mi
1862 Pueblo Dr Hemet, CA 2.0 2.0 977 $1,900 $1.94 44d 1 0.40mi
811 Alondra Dr Hemet, CA 2.0 2.0 1166 $1,875 $1.61 5d 1 0.42mi
627 Solano Dr Hemet, CA 2.0 2.0 882 $1,800 $2.04 18d 1 0.42mi
853 Ensenada Dr Hemet, CA 2.0 2.0 1350 $1,875 $1.39 12d 1 0.44mi
853 Ensenada Dr Hemet, CA 2.0 2.0 1350 $1,875 $1.39 24d 1 0.44mi
743 Via Linda Dr Hemet, CA 2.0 2.0 1206 $1,995 $1.65 5d 1 0.48mi
2014 Iris Way Hemet, CA 3.0 2.0 1192 $2,850 $2.39 44d 1 0.51mi
543 La Cresta Dr Hemet, CA 2.0 2.0 1544 $1,595 $1.03 44d 1 0.57mi
3471 Dublin Ct Hemet, CA 3.0 2.0 1276 $2,895 $2.27 4d 1 0.60mi
1700 Walden Ln Hemet, CA 3.0 2.0 1430 $2,670 $1.87 24d 1 0.60mi
2208 El Grande St Hemet, CA 2.0 2.0 1327 $2,100 $1.58 18d 1 0.64mi
663 Mariposa Dr Hemet, CA 2.0 2.0 1440 $1,500 $1.04 24d 1 0.74mi
446 N Elk St Unit D Hemet, CA 2.0 1.0 980 $1,675 $1.71 24d 1 0.77mi
3030 W Acacia Ave Hemet, CA 1.0–3.0 1.0–2.0 892 $1,895 $2.12 1d 10 0.78mi
1270 Rosalia Ave Unit 1 Hemet, CA 2.0 1.0 900 $1,800 $2.00 44d 1 0.79mi
2469 W Acacia Ave Hemet, CA 2.0 2.0 910 $1,750 $1.92 24d 1 0.80mi
2098 W Acacia Ave Hemet, CA 1.0–3.0 1.0–2.0 895 $2,035 $2.27 2d 1 0.80mi
2403 W Acacia Ave Hemet, CA 2.0 2.0 910 $1,995 $2.19 8d 1 0.80mi
3800 W Devonshire Ave Hemet, CA 3.0 1.0–2.0 816 $2,055 $2.52 2d 8 0.83mi
250 N Elk St Hemet, CA 2.0 1.0 900 $1,625 $1.81 14d 1 0.85mi
1315 W Latham Ave Hemet, CA 3.0 2.5 1340 $2,550 $1.90 44d 1 0.87mi
828 Coramdeo Ct Hemet, CA 3.0 2.0 1543 $3,000 $1.94 44d 1 0.93mi
1245 Millie Dr Hemet, CA 3.0 2.0 1392 $2,850 $2.05 8d 1 0.96mi
1850 Amberwood Dr Hemet, CA 2.0 2.0 1170 $1,561 $1.33 44d 1 1.10mi
471 Whitney Dr Hemet, CA 2.0 2.0 1085 $1,800 $1.66 5d 1 1.12mi
1461 W Mayberry Ave Hemet, CA 2.0 2.0 1044 $1,750 $1.68 44d 1 1.22mi
683 Jonquil St Hemet, CA 3.0 2.0 1150 $2,448 $2.13 24d 1 1.23mi
4400 W Florida Ave Unit 86 Hemet, CA 3.0 2.0 1310 $1,800 $1.37 44d 1 1.32mi
4400 W Florida Ave Spc 26 Hemet, CA 3.0 2.0 1193 $1,699 $1.42 15d 1 1.34mi
1967 Connor Ln San Jacinto, CA 3.0 2.5 1708 $2,950 $1.73 8d 1 1.35mi
1844 Paradise Way San Jacinto, CA 3.0 2.0 1540 $3,000 $1.95 44d 1 1.37mi
1521 W Westmont Ave Hemet, CA 2.0 2.0 1197 $2,000 $1.67 44d 1 1.40mi
1241 Sandlewood Dr Hemet, CA 2.0 1.5 1504 $2,000 $1.33 44d 1 1.43mi
415 S Tahquitz Ave Hemet, CA 3.0 2.0 1766 $2,900 $1.64 18d 1 1.43mi
471 S Simpson Ave Unit D Hemet, CA 2.0 2.0 900 $1,750 $1.94 44d 1 1.45mi
611 S Palm Ave Unit K Hemet, CA 2.0 2.0 1254 $1,895 $1.51 8d 1 1.48mi
2971 Pembroke Ave Hemet, CA 3.0 2.0 1572 $3,000 $1.91 18d 1 1.50mi

Listing history 23 events

  1. 2026-06-18
    days on market $95,000 Active 130 DOM
  2. 2026-06-17
    days on market $95,000 Active 129 DOM
  3. 2026-06-16
    days on market $95,000 Active 128 DOM
  4. 2026-06-15
    days on market $95,000 Active 127 DOM
  5. 2026-06-13
    days on market $95,000 Active 125 DOM
  6. 2026-06-09
    days on market $95,000 Active 121 DOM
  7. 2026-06-08
    days on market $95,000 Active 120 DOM
  8. 2026-06-07
    days on market $95,000 Active 119 DOM
  9. 2026-06-04
    days on market $95,000 Active 116 DOM
  10. 2026-06-03
    days on market $95,000 Active 115 DOM
  11. 2026-06-02
    days on market $95,000 Active 114 DOM
  12. 2026-06-01
    days on market $95,000 Active 113 DOM
  13. 2026-05-31
    days on market $95,000 Active 112 DOM
  14. 2026-02-08
    listed $95,000 Active 957-char remark
    Show marketing remark (957 chars)

    Charming 2-Bedroom, 2-Bath Home in 55+ Golf Course Community Welcome to this well-maintained two-bedroom, two-bath mobile home located in a desirable 55+ community, directly across from the golf course. Enjoy peaceful views and a relaxed lifestyle in a friendly, well-kept park. The home offers a spacious layout with a comfortable living area, a functional kitchen with ample cabinet space, and two generously sized bedrooms—ideal for guests or a home office. The primary bedroom features a private bathroom for added convenience. Step outside and take in the serene surroundings, just moments from the golf course and community amenities. This quiet, age-qualified community offers a welcoming atmosphere, perfect for those looking to enjoy low-maintenance living in a scenic setting. Conveniently located near shopping, dining, and recreational activities, this home is a great opportunity to enjoy comfort, convenience, and an active lifestyle.

  15. 2010-01-29
    soldstatus $15,000 Closed 497-char remark
    Show marketing remark (497 chars)

    Very nice, well-maintained home in popular 55+ golf park. Free golf included in space rent. Vaulted ceilings in LR. Skylights in LR and FR. Built-in hutch in dining. Large master bedroom. Big master bath with separate tub and shower, 2 sinks. Big kitchen with lots of cabinets, pantry, appliances and ref. included. Huge laundry with built-in desk, cabinets and closets, W/ D included. FR has glass door to patio. Open floor plan. Ceiling fans. Large shed. -Disability Access:No Interior Steps (N)

  16. 2010-01-04
    status Pending 497-char remark
    Show marketing remark (497 chars)

    Very nice, well-maintained home in popular 55+ golf park. Free golf included in space rent. Vaulted ceilings in LR. Skylights in LR and FR. Built-in hutch in dining. Large master bedroom. Big master bath with separate tub and shower, 2 sinks. Big kitchen with lots of cabinets, pantry, appliances and ref. included. Huge laundry with built-in desk, cabinets and closets, W/ D included. FR has glass door to patio. Open floor plan. Ceiling fans. Large shed. -Disability Access:No Interior Steps (N)

  17. 2009-12-27
    listed $17,000 Active 497-char remark
    Show marketing remark (497 chars)

    Very nice, well-maintained home in popular 55+ golf park. Free golf included in space rent. Vaulted ceilings in LR. Skylights in LR and FR. Built-in hutch in dining. Large master bedroom. Big master bath with separate tub and shower, 2 sinks. Big kitchen with lots of cabinets, pantry, appliances and ref. included. Huge laundry with built-in desk, cabinets and closets, W/ D included. FR has glass door to patio. Open floor plan. Ceiling fans. Large shed. -Disability Access:No Interior Steps (N)

  18. 2009-12-22
    historical
  19. 2009-12-16
    price $18,000
  20. 2009-12-15
    price $15,000
  21. 2009-09-23
    status Active
  22. 2009-06-26
    historical
  23. 2009-04-16
    listed $28,000

ⓘ 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 6/10 Major
  • 🌡 Heat 7/10 Severe 5 d/yr ≥104°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 12 unhealthy d/yr today · 14 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
$24,794
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$1,984
− Management
−$1,984
− Depreciation
−$2,764
Taxable income
$10,842
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,602
After-tax cash flow
$9,107/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

Fair 45/100 Moderate rehab

This mobile home requires moderate repairs and updates to its kitchen and bathroom, as well as painting and replacing the flooring and exterior siding. These updates would significantly increase its resale and rental value.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate bathroom vanity — dated and in need of replacement
  • Moderate kitchen appliances — dated and in need of replacement
  • Moderate bathroom fixtures — dated and in need of replacement

Value-add opportunities

  • Both update kitchen cabinets and appliances — modernizing the kitchen would appeal to both buyers and renters
  • Both update bathroom vanity and fixtures — modernizing the bathroom would appeal to both buyers and renters
  • Both paint interior walls — fresh paint would improve the home's curb appeal and interior aesthetics
  • Both replace flooring — new flooring would improve the home's curb appeal and interior aesthetics
  • Both repair and paint exterior siding — repairing and painting the exterior would improve the home's curb appeal and exterior aesthetics

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
bathroom vanity · dated and in need of replacement Moderate $3,000–15,000
kitchen appliances · dated and in need of replacement Moderate $3,000–15,000
bathroom fixtures · dated and in need of replacement Moderate $3,000–15,000
Total estimated repair cost · 4 items $12,000–60,000

Value-add ROI direction

  • Both update kitchen cabinets and appliances — modernizing the kitchen would appeal to both buyers and renters
  • Both update bathroom vanity and fixtures — modernizing the bathroom would appeal to both buyers and renters
  • Both paint interior walls — fresh paint would improve the home's curb appeal and interior aesthetics
  • Both replace flooring — new flooring would improve the home's curb appeal and interior aesthetics
  • Both repair and paint exterior siding — repairing and painting the exterior would improve the home's curb appeal and exterior aesthetics

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Hemet Unified
NCES district ID
0616920
Math proficiency
19% ▼ -3.00%
Reading proficiency
41% ▲ 4.00%
Median HH income
$39,962
Composite
25.16/100
National rank
#7517
State rank
#360 of 517 in CA

Livability — Hemet

Score
51/100
State rank
#1056
US rank
#25208

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hemet, CA
County
Riverside County · 2,287,001 people
City population
137,670
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
45,982
Household income
$63,770
Rent vs Own
28.8% rent · 71.2% own
Severe rent burden
1813.0

Population outlook (Riverside County) Hauer SSP2

Today (2025)
2,664,475 people
By 2030
2,802,692 · +5.2%
By 2040
3,050,904 · +14.5%
By 2050
3,256,783 · +22.2%
By 2075
3,655,058 · +37.2%
By 2100
3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Hispanic / Latino 46% White 35% Two or more races 17% Black 8% Asian 5% Native American 1%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Slovak 2% Lithuanian 2% Portuguese 1%
Foreign-born
19% · Canada, Vietnam, Jamaica
Languages at home
69% English-only · Spanish 27% Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -116.25%
Current HPI
356.9414
Rent YoY
▲ 3.74%
Metro
Riverside-San Bernardino-Ontario, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+239.3% since first listed
10 events — show timeline
  • 2026-02-08 Listed $95,000 CRMLS
  • 2010-01-29 Sold (MLS) $15,000 CRMLS
  • 2010-01-04 Pending CRMLS
  • 2009-12-27 Listed $17,000 CRMLS
  • 2009-12-22 Listing Removed CRMLS
  • 2009-12-16 Price Changed $18,000 CRMLS
  • 2009-12-15 Price Changed $15,000 CRMLS
  • 2009-09-23 Relisted CRMLS
  • 2009-06-26 Listing Removed CRMLS
  • 2009-04-16 Listed $28,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…