CashFlowRE
Sign in Sign up
Garnet Plan 🏗️ New Construction
F Composite 27.96
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 +7.5/15.0
  • Cash flow +5.3/30.0
  • Schools +4.9/10.0
  • Rent growth +3.8/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.9/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$372,430

Garnet Plan · Rincon Valley, AZ 85641
4 bd · 2.0 ba · 1,832 sqft · SingleFamily · 559 Days on market
↓ 7% since listing

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

Listing remarks MLS

The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

Key facts

  • 2 garage spots
  • Listed 559 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $372,430 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $461,582.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $372k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-12k/yr) — negative.
  • To cash-flow at today's rent, offer at most $313k (15.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $274k (26.4% below list).
  • Recommended offer: $274k (26.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#160 in AZ) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Vail Unified District (4413) (rural): math 52% / reading 57% proficiency, ranked #26 of 249 in AZ (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+5.0%/yr); 655 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 5,268 units permitted in Pima County in 2024 (996 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.
  • Pima County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 559 days — a 12% lower offer ($328k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $274,113 (26.4% 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 559 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  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 D-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. 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
0.59%
Cap rate
3.63%
Cash-on-cash
-9.51%
DSCR
0.58
GRM
14.0

CMA / ARV

ARV (median comp)
$461,582
List price
$372,430
Delta
-19.31%
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
12957 E Carter Crane Dr 0.05mi 4/2.0 1,852 (+1%) 0mo $389,990 $211 96
8208 S Charles Young Way 0.14mi 4/2.0 1,852 (+1%) 1mo $389,940 $211 91
8225 S Charles Young Way 0.17mi 4/2.0 1,852 (+1%) 0mo $393,690 $213 90
13148 E Reg Morrison Way 0.68mi 4/2.0 1,837 (+0%) 1mo $373,190 $203 66
13166 E Reg Morrison Way 0.70mi 4/2.0 1,837 (+0%) 2mo $368,742 $201 65
13037 E Pine Siskin Dr 0.62mi 4/2.5 1,878 (+2%) 1mo $349,940 $186 64
13154 E Reg Morrison Way 0.69mi 3/2.0 (-1) 1,834 (+0%) 1mo $383,840 $209 62
13028 E Pine Siskin Dr 0.59mi 4/2.0 1,631 (-11%) 1mo $354,940 $218 53
13029 E Pine Siskin Dr 0.62mi 4/2.0 1,631 (-11%) 2mo $354,940 $218 51
13391 E Franco Pl 0.67mi 3/2.0 (-1) 1,993 (+9%) 0mo $435,000 $218 49
13384 E Knipe Pl 0.72mi 3/2.0 (-1) 1,993 (+9%) 2mo $395,000 $198 45
13160 E Reg Morrison Way 0.69mi 4/3.0 2,105 (+15%) 2mo $404,940 $192 37

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 · 5.02% rent growth · sell at horizon

5-year hold
IRR
-31.1%
Equity multiple
-0.04×
Total profit
$-134,316
Equity at exit
$68,823
10-year hold
IRR
-26.2%
Equity multiple
-0.37×
Total profit
$-176,499
Equity at exit
$39,909

Cash invested: $129,243 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Arizona
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
5-day pay-or-quit; AZ courts known for speed; no state rent control; cities preempted by state law.

ZIP-level market 85641

Home prices YoY
-22.1%
Rents YoY
5.0%
Active inventory
655
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$2,741 high interval (Pro) →
Mortgage (P&I)
$2,421
Tax est. 1.5%
$577 /mo · $6,924/yr
Insurance
$192
HOA
$0
Vacancy / Maint / Mgmt
$576
Net cashflow
$-1,024

Break-even live

Break-even rent $4,038
Max offer price $313,350
Occupancy floor

Sensitivity live

Price -10% $-705 -5% $-865 +0% $-1,024 +5% $-1,184 +10% $-1,343
Rent -10% $-1,241 -5% $-1,133 +0% $-1,024 +5% $-916 +10% $-808
Rate -1.0pp $-792 -0.5pp $-907 base $-1,024 +0.5pp $-1,144 +1.0pp $-1,266

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
$115,395
Closing costs
$13,847
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12859 E Ursa Major Way Tucson, AZ 3.0 2.5 2262 $2,900 $1.28 44d 1 0.13mi
8042 S Golden Bell Dr Tucson, AZ 3.0 2.0 1383 $1,895 $1.37 44d 1 0.30mi
13142 E Cembeline Ln Tucson, AZ 4.0 2.0 1859 $2,195 $1.18 3d 1 0.32mi
7880 S Bonanza Park Dr Tucson, AZ 5.0 3.0 1939 $2,500 $1.29 3d 1 0.34mi
13154 E Apex Mine Way Tucson, AZ 3.0 2.0 1745 $3,200 $1.83 44d 1 0.48mi
13466 E Joseph Mills Ln Tucson, AZ 4.0 2.0 2138 $2,200 $1.03 3d 1 0.71mi
7720 S Rocking K Ranch Loop Tucson, AZ 1.0–3.0 1.0–2.0 1202 $2,705 $2.25 2d 1 0.72mi

Listing history 50 events

  1. 2026-06-18
    days on market $372,430 Active 559 DOM
  2. 2026-06-17
    days on market $372,430 Active 558 DOM
  3. 2026-06-16
    days on market $372,430 Active 557 DOM
  4. 2026-06-15
    days on market $372,430 Active 556 DOM
  5. 2026-06-13
    days on market $372,430 Active 554 DOM
  6. 2026-06-13
    pricedays on market $372,430 Active 553 DOM
  7. 2026-06-10
    days on market $372,420 Active 551 DOM
  8. 2026-06-09
    days on market $372,420 Active 550 DOM
  9. 2026-06-08
    days on market $372,420 Active 549 DOM
  10. 2026-06-07
    days on market $372,420 Active 548 DOM
  11. 2026-06-05
    days on market $372,420 Active 545 DOM
  12. 2026-06-03
    days on market $372,420 Active 544 DOM
  13. 2026-06-02
    days on market $372,420 Active 543 DOM
  14. 2026-06-01
    days on market $372,420 Active 542 DOM
  15. 2026-05-31
    days on market $372,420 Active 541 DOM
  16. 2026-05-14
    price $372,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  17. 2026-04-29
    price $377,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  18. 2026-04-22
    price $385,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  19. 2026-03-25
    price $390,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  20. 2026-01-21
    price $395,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  21. 2025-12-25
    price $398,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  22. 2025-12-24
    price $399,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  23. 2025-12-23
    price $398,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  24. 2025-12-05
    price $397,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  25. 2025-11-19
    price $405,430 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  26. 2025-11-06
    price $395,330 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  27. 2025-09-10
    price $387,730 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  28. 2025-08-24
    price $388,730 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  29. 2025-08-22
    price $369,500 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  30. 2025-08-17
    price $374,500 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  31. 2025-08-07
    price $344,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  32. 2025-07-30
    price $374,500 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  33. 2025-07-24
    price $375,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  34. 2025-07-17
    price $377,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  35. 2025-07-08
    price $378,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  36. 2025-06-10
    price $382,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  37. 2025-06-04
    price $384,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  38. 2025-05-28
    price $385,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  39. 2025-05-21
    price $387,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  40. 2025-05-13
    price $389,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  41. 2025-04-05
    price $390,000 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  42. 2025-03-19
    price $398,330 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  43. 2025-03-05
    price $406,330 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  44. 2025-02-21
    price $413,630 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  45. 2025-02-18
    price $413,830 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  46. 2025-02-13
    price $415,830 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  47. 2025-02-11
    price $416,030 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  48. 2025-02-05
    price $416,330 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  49. 2025-01-25
    price $421,330 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

  50. 2025-01-23
    price $420,340 225-char remark
    Show marketing remark (225 chars)

    The expansive great room of the Garnet is perfect for movie nights or watching the big game with friends. With four bedrooms, this home is great for entertaining guests, while the tucked away primary suite allows for privacy.

ⓘ 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 8/10 Severe 7 d/yr ≥102°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$32,894
− Mortgage interest
−$25,856
− Property taxes
−$6,924
− Insurance
−$2,308
− Repairs & maintenance
−$2,631
− Management
−$2,631
− Depreciation
−$13,428
Taxable loss
−$20,885
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,012
After-tax cash flow
$-7,280/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.

Schools (NCES district)

District
Vail Unified District (4413)
NCES district ID
0408850
Math proficiency
52% ▼ -19.00%
Reading proficiency
57% ▼ -11.00%
Median HH income
$77,126
Composite
49.1/100
National rank
#2051
State rank
#26 of 249 in AZ

Livability — Rincon Valley

Score
61/100
State rank
#160
US rank
#18098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rincon Valley, AZ
County
Pima County · 1,012,107 people
Metro
Tucson, AZ
Population (ZIP)
34,752
Household income
$131,164
Rent vs Own
5.9% rent · 94.1% own
Severe rent burden
42.0

Population outlook (Pima County) Hauer SSP2

Today (2025)
1,066,056 people
By 2030
1,086,684 · +1.9%
By 2040
1,117,160 · +4.8%
By 2050
1,149,778 · +7.9%
By 2075
1,271,480 · +19.3%
By 2100
1,321,160 · +23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 19% Two or more races 15% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
6% · Canada, China
Languages at home
90% English-only · Spanish 7% Chinese 1%

Political lean MEDSL · Pima

2024 margin
D (+15.2) · D 57.0% · R 41.8% · Other 1.2%
2008→2024 swing
+9.1pp toward D · 2008: 6.1pp · 2024: 15.2pp
All cycles
2024: D+15.2 2020: D+18.7 2016: D+13.5 2012: D+5.8 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.78%
Current HPI
250.1814
Rent YoY
▲ 5.02%
Metro
Tucson, AZ
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

-7.5% since first listed
39 events — show timeline
  • 2026-05-14 Price Changed $372,030 Zillow
  • 2026-04-29 Price Changed $377,030 Zillow
  • 2026-04-22 Price Changed $385,030 Zillow
  • 2026-03-25 Price Changed $390,030 Zillow
  • 2026-01-21 Price Changed $395,030 Zillow
  • 2025-12-25 Price Changed $398,030 Zillow
  • 2025-12-24 Price Changed $399,030 Zillow
  • 2025-12-23 Price Changed $398,030 Zillow
  • 2025-12-05 Price Changed $397,030 Zillow
  • 2025-11-19 Price Changed $405,430 Zillow
  • 2025-11-06 Price Changed $395,330 Zillow
  • 2025-09-10 Price Changed $387,730 Zillow
  • 2025-08-24 Price Changed $388,730 Zillow
  • 2025-08-22 Price Changed $369,500 Zillow
  • 2025-08-17 Price Changed $374,500 Zillow
  • 2025-08-07 Price Changed $344,000 Zillow
  • 2025-07-30 Price Changed $374,500 Zillow
  • 2025-07-24 Price Changed $375,000 Zillow
  • 2025-07-17 Price Changed $377,000 Zillow
  • 2025-07-08 Price Changed $378,000 Zillow
  • 2025-06-10 Price Changed $382,000 Zillow
  • 2025-06-04 Price Changed $384,000 Zillow
  • 2025-05-28 Price Changed $385,000 Zillow
  • 2025-05-21 Price Changed $387,000 Zillow
  • 2025-05-13 Price Changed $389,000 Zillow
  • 2025-04-05 Price Changed $390,000 Zillow
  • 2025-03-19 Price Changed $398,330 Zillow
  • 2025-03-05 Price Changed $406,330 Zillow
  • 2025-02-21 Price Changed $413,630 Zillow
  • 2025-02-18 Price Changed $413,830 Zillow
  • 2025-02-13 Price Changed $415,830 Zillow
  • 2025-02-11 Price Changed $416,030 Zillow
  • 2025-02-05 Price Changed $416,330 Zillow
  • 2025-01-25 Price Changed $421,330 Zillow
  • 2025-01-23 Price Changed $420,340 Zillow
  • 2024-12-24 Price Changed $424,000 Zillow
  • 2024-12-12 Price Changed $432,430 Zillow
  • 2024-12-11 Price Changed $404,990 Zillow
  • 2024-12-06 Listed $401,990 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…