Is 4653 Crimson Pass in Graniteville, SC a good investment?

CashFlowRE grades it D+ with a 4.8% cap rate and $-351/mo modeled cash flow at a $275,000 list price. See the full underwriting and recommended offer on the page.

What is the cap rate for 4653 Crimson Pass?

The modeled cap rate is 4.8% — annual NOI divided by price, using CashFlowRE's rent and expense estimates.

What would this property rent for?

Estimated market rent is $1,998/month, from CashFlowRE's rent model.

D+ Composite 45.13

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 +11.4/15.0
Appreciation +9.2/10.0
Cash flow +7.4/30.0
Condition / age +4.0/5.0
Schools +3.8/10.0
Livability +3.0/5.0
Rent growth +2.5/5.0
1% rule +2.3/10.0
DSCR +1.6/10.0

$275,000

4653 Crimson Pass · Graniteville, SC 29829

3 bd · 2.0 ba · 1,714 sqft · SingleFamily · 179 Days on market

Built 2026 Good condition 2-car garage $160/sqft · 9% below area Est $301k · 9% under $29/mo HOA · 1% of rent

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

Listing remarks MLS

4.99% fixed Rate + 6K Closing Costs | New Construction Pool Community Next to I 20 & Downtown Aiken | Smart Home | Qualified buyers may receive fixed interest rate as low as 4.99% plus up to 6,000 in seller paid closing costs when using the preferred lender and closing by 7/31/26. Highland Hills is an incredible swim community with a private neighborhood pool, cabana, playground, basketball court streetlights, and sidewalks. Highland Hills is conveniently located less than one mile from great schools, and I-20. The Aria. Gather round the chef inspired kitchen that flows into the family room and a casual dining area where friends and family can linger. Escape to a private bedroom suite with spa-like bath, spacious secondary bedrooms invite natural light and features plenty of extra storage. And you will never be too far from home with Home Is Connected. ® Your new home is built with an industry leading suite of smart home products that keep you connected with the people and place you value most. Photos used for illustrative purposes do not depict actual homes. Financing offered by DHI Mortgage Company, Ltd. (DHIM). Branch NMl5 #1679072. 4234 Wheeler Rd. , Martinez, GA 30907. Company NMl5 #14622. DHIM is an affiliate of D. R. Horton. For more information about DHIM and its licensing please visit http://www. dhimortgage.com/affiliate. All terms and conditions subject to credit approval, market conditions and availability. D. R. Horton has locked-in, through DHIM, a fixed interest rate for a pool of funds. Rates only available until the pool of funds is depleted or rate expires. Interest rate offered applies only to the D. R. Horton family of brand properties purchased as borrower's principal residence. Rate is not applicable for all credit profiles and may require the borrower to pay points to obtain the advertised rate. Restrictions apply. Buyer is not required to finance through DHIM to purchase a home; however, buyers must use DHIM to receive the advertised rate. Additional dosing costs will apply. Please contact your Mortgage Loan Originator for complete eligibility requirements. May not be able to be combined with other available D. R. Horton offers or discounts. Contact a D. R. Horton sales representative for more information and for a list of available homes. Property restrictions apply. Photos are representational only. Equal Housing Opportunity. APR= Annual Percentage Rate. HOA= Homeowners Association. FHA= Federal Housing Administration. VA= U. S. Department of Veterans Affairs. USDA= U. S. Department of Agriculture. SBC= Standby Commitment.

Key facts

Spa-like bath
Extra storage
Smart home products

What this means for you Summary

Snapshot

This is a 3-bed/2.0-bath single-family listed at $275k. Condition is rated good.

Deal economics

At list price, monthly cash flow is $-351 ($-4k/yr) — negative.
To cash-flow at today's rent, offer at most $224k (18.5% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (27.3% below list).
Recommended offer: $200k (27.3% below list) — sets the bar for 1% rule.
Cap rate 4.8% vs local median 6.0% in Graniteville — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

Location reads 59/100 on livability (#240 in SC) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime B+; Watch: amenities F, commute F, employment F.
Aiken 01 (suburban): math 31% / reading 44% proficiency, ranked #36 of 80 in SC (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Byrd Elementary (math 28% / reading 36%, grade F, #369 of 597 statewide, top 64%, 657 students, 37% FRL); Leavelle Mccampbell Middle (math 19% / reading 32%, grade F, #162 of 229 statewide, top 71%, 650 students, 55% FRL); Midland Valley High (math 31% / reading 83%, grade C, #120 of 196 statewide, top 64%, 1,477 students, 62% FRL) — zoned schools at 51% FRL track the district average.
Market conditions: 498 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals lingering (median 51d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 63% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,500 units permitted in Aiken County in 2024 (1,023 in 5+ unit buildings).

Forward outlook

In year one you build about $25k of equity ($2k loan paydown + $23k appreciation (8.4% local appreciation)).
Aiken County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

It's been on market 179 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
3 sale attempts; this cycle's ask has dropped $17k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $199,821 (27.3% below list)

Questions for the listing agent

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?
It's been on market 179 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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: 0.73% ✗
Cap rate: 4.76%
Cash-on-cash: -5.47%
DSCR: 0.76
GRM: 11.5

CMA / ARV

ARV (median comp): $301,165
List price: $275,000
Delta: -8.69%
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
4505 Crimson Pass	0.08mi	3/2.0	1,714 (0%)	2mo	$275,500	$161	94
4436 Crimson Pass	0.11mi	3/2.0	1,714 (0%)	8mo	$282,930	$165	88
2128 Chromite Dr	0.08mi	3/2.5	1,663 (-3%)	2mo	$247,500	$149	88
2088 Chromite Dr	0.11mi	3/2.5	1,663 (-3%)	2mo	$249,990	$150	86
2068 Chromite Dr	0.12mi	3/2.5	1,663 (-3%)	2mo	$249,325	$150	86
2022 Chromite Dr	0.15mi	3/2.5	1,663 (-3%)	7mo	$262,175	$158	80
4354 Crimson Pass	0.16mi	3/2.5	1,663 (-3%)	7mo	$260,230	$156	79
4482 Crimson Pass	0.09mi	4/2.0 (+1)	1,776 (+4%)	7mo	$296,570	$167	79
4459 Crimson Pass	0.10mi	4/2.0 (+1)	1,776 (+4%)	8mo	$301,670	$170	77
4314 Crimson Pass	0.17mi	3/2.5	1,663 (-3%)	9mo	$260,230	$156	77
4416 Crimson Pass	0.12mi	4/2.0 (+1)	1,776 (+4%)	8mo	$296,570	$167	76
4644 Crimson Pass	0.03mi	4/3.0 (+1)	1,942 (+13%)	2mo	$326,420	$168	66

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold

IRR: 16.8%
Equity multiple: 2.27×
Total profit: $97,706
Equity at exit: $216,076

10-year hold

IRR: 16.1%
Equity multiple: 4.90×
Total profit: $300,605
Equity at exit: $435,913

Cash invested: $77,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE): 90 Strongly Landlord-Friendly
State South Carolina: 90 Strongly Landlord-Friendly · R+6
County: — inherits STATE
City: — inherits STATE

5-day notice; preempted; landlord-favorable.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now: 15 active · 15 under contract
Months of supply: 11.2 mo (9%/mo absorbed)
Median asking: $319,900 ($173/sqft)
Median days on market: 61 d
This list price: 13% of active listings are priced below it
ARV vs active asking: +1.7% vs current asking $/sqft

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

ZIP-level market 29829

Home prices YoY: 3.0%
Active inventory: 498
Price-to-rent: 11.5×

Monthly cashflow live

Estimated rent: $1,998 high interval (Pro) →
Mortgage (P&I): −$1,442
Tax est. 1.5%: −$344 /mo · $4,125/yr
Insurance: −$115
HOA: −$29
Lot rent: −$0
Vacancy / Maint / Mgmt: −$420
Net cashflow: $-351

Break-even live

Break-even rent $2,442

Max offer price $224,227

Occupancy floor —

Sensitivity live

Price	-10% $-161	-5% $-256	+0% $-351	+5% $-446	+10% $-541
Rent	-10% $-509	-5% $-430	+0% $-351	+5% $-272	+10% $-193
Rate	-1.0pp $-212	-0.5pp $-281	base $-351	+0.5pp $-422	+1.0pp $-495

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: $68,750
Closing costs: $8,250
Club membership (one-time): —
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 30 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1012 Bauxite Run Graniteville, SC	3.0	2.5	1663	$1,995	$1.20	51d	1	0.14mi
2415 Banyan Cir Graniteville, SC	3.0	2.5	1300	$1,626	$1.25	37d	1	0.68mi
2453 Banyan Cir Graniteville, SC	3.0	2.5	1300	$1,625	$1.25	7d	1	0.69mi
2469 Banyan Cir Graniteville, SC	3.0	2.5	1300	$1,625	$1.25	5d	1	0.70mi
2477 Banyon Cir Graniteville, SC	3.0	2.5	1300	$1,574	$1.21	164d	1	0.71mi
2137 Banyon Cir Graniteville, SC	3.0	2.5	1305	$1,549	$1.19	154d	1	0.71mi
2129 Banyon Cir Graniteville, SC	3.0	2.5	1305	$1,549	$1.19	162d	1	0.71mi
2503 Banyan Cir Graniteville, SC	3.0	2.5	1300	$1,626	$1.25	44d	1	0.72mi
2519 Banyan Cir Graniteville, SC	3.0	2.5	1300	$1,626	$1.25	15d	1	0.72mi
2097 Banyon Cir Graniteville, SC	3.0	2.5	1305	$1,549	$1.19	162d	1	0.73mi
2541 Banyon Cir Graniteville, SC	3.0	2.5	1300	$1,574	$1.21	154d	1	0.73mi
2561 Banyan Cir Graniteville, SC	3.0	2.5	1300	$1,626	$1.25	43d	1	0.74mi
47 Springdale Rd Graniteville, SC	4.0	2.5	1725	$2,090	$1.21	164d	1	0.83mi
45 Springdale Rd Graniteville, SC	4.0	2.5	1744	$2,100	$1.20	162d	1	0.83mi
43 Springdale Rd Graniteville, SC	4.0	2.5	1725	$2,090	$1.21	154d	1	0.83mi
39 Springdale Rd Graniteville, SC	4.0	2.5	1744	$2,100	$1.20	164d	1	0.83mi
918 Quaint Parish Cir Graniteville, SC	3.0	2.5	1488	$1,800	$1.21	51d	1	1.06mi
918 Quaint Parish Cir Graniteville, SC	3.0	2.5	1488	$1,800	$1.21	1d	1	1.06mi
934 Quaint Parish Cir Graniteville, SC	3.0	2.5	1435	$1,800	$1.25	164d	1	1.07mi
950 Quaint Parish Cir Graniteville, SC	3.0	2.5	1435	$1,475	$1.03	51d	1	1.09mi
846 Quaint Parish Cir Graniteville, SC	3.0	2.5	1435	$1,700	$1.18	10d	1	1.10mi
818 Quaint Parish Cir Graniteville, SC	3.0	2.5	1435	$1,850	$1.29	9d	1	1.13mi
507 Satinwood Cir Graniteville, SC	3.0–5.0	2.0–3.0	1868	$1,989	$1.06	0d	6	1.17mi
747 Turning Crest Ln Graniteville, SC	3.0	2.0	1662	$1,750	$1.05	51d	1	1.19mi
2020 Fern Crest Ln Graniteville, SC	3.0	2.0	1551	$2,100	$1.35	6d	1	1.20mi
6107 Village West Ln Graniteville, SC	2.0	2.0	1144	$1,240	$1.08	51d	1	1.29mi
6087 Village West Ln Graniteville, SC	3.0	2.0	1376	$1,750	$1.27	10d	1	1.32mi
2953 Calli Crossing Dr Graniteville, SC	4.0	2.5	2176	$1,825	$0.84	22d	1	1.32mi
2939 Calli Crossing Dr Graniteville, SC	4.0	2.5	1976	$2,075	$1.05	7d	1	1.34mi
2931 Calli Crossing Dr Graniteville, SC	3.0	2.5	1635	$2,100	$1.28	51d	1	1.36mi

Property features AI

Finance

Other: Located in Highland Hills subdivision
HOA & community: Homeowners association with annual fee of $350Community poolSidewalks and street lightsPlayground

Exterior

Parking: Attached 2-car garageConcrete parking
Security: Smoke detector(s)
Utilities: Public waterPublic sewer (connected)Natural gas availableUnderground utilitiesCable availableWater connected
Home design: Single-family residenceOne storyEntry level: 1
Construction: Brick and fiber cement exteriorComposition roofSlab foundationNew constructionHome warranty included
Exterior features: Covered rear porchViewNo fencing

Interior

Kitchen: RangeDishwasherMicrowaveDisposalTankless gas water heater
Bedrooms: Total rooms: 6
Flooring: CarpetLaminateWood
Bathrooms: 2 full bathrooms
Heating & cooling: Forced air heating (natural gas)Central airCeiling fans
Interior features: Walk-in closetsKitchen islandWindow coveringsSmoke detectors
Laundry & utility: Washer hookup

HOA detail $29/mo · $348/yr

Likely covers: cablepool

Listing history 50 events

2026-11-08

days on market $275,000 Active 179 DOM
2026-11-07

days on market $275,000 Active 178 DOM
2026-11-06

days on market $275,000 Active 177 DOM
2026-11-05

days on market $275,000 Active 176 DOM
2026-11-04

days on market $275,000 Active 175 DOM
2026-11-02

days on market $275,000 Active 173 DOM
2026-11-01

days on market $275,000 Active 172 DOM
2026-10-31

days on market $275,000 Active 171 DOM
2026-10-30

pricedays on market $275,000 Active 170 DOM
2026-10-29

days on market $270,105 Active 169 DOM
2026-10-28

days on market $270,105 Active 168 DOM
2026-10-27

pricedays on market $270,105 Active 167 DOM
2026-10-26

days on market $275,000 Active 166 DOM
2026-10-25

days on market $275,000 Active 165 DOM
2026-10-24

days on market $275,000 Active 164 DOM
2026-10-23

days on market $275,000 Active 163 DOM
2026-10-22

days on market $275,000 Active 162 DOM
2026-10-21

days on market $275,000 Active 161 DOM
2026-10-20

days on market $275,000 Active 160 DOM
2026-10-20

status $275,000 Active 159 DOM
2026-10-18

status $275,000 Pending 159 DOM
2026-10-17

days on market $275,000 Active 159 DOM
2026-10-16

days on market $275,000 Active 158 DOM
2026-10-15

days on market $275,000 Active 157 DOM
2026-10-14

days on market $275,000 Active 156 DOM
2026-10-13

days on market $275,000 Active 155 DOM
2026-10-12

days on market $275,000 Active 154 DOM
2026-10-11

days on market $275,000 Active 153 DOM
2026-10-10

days on market $275,000 Active 152 DOM
2026-10-09

days on market $275,000 Active 151 DOM
2026-10-08

days on market $275,000 Active 150 DOM
2026-10-07

days on market $275,000 Active 149 DOM
2026-10-06

days on market $275,000 Active 148 DOM
2026-10-05

days on market $275,000 Active 147 DOM
2026-10-04

days on market $275,000 Active 146 DOM
2026-10-04

days on market $275,000 Active 145 DOM
2026-10-02

days on market $275,000 Active 144 DOM
2026-10-01

days on market $275,000 Active 143 DOM
2026-09-30

days on market $275,000 Active 142 DOM
2026-09-29

days on market $275,000 Active 141 DOM
2026-09-28

days on market $275,000 Active 140 DOM
2026-09-27

days on market $275,000 Active 139 DOM
2026-09-25

days on market $275,000 Active 137 DOM
2026-09-24

days on market $275,000 Active 136 DOM
2026-09-23

days on market $275,000 Active 135 DOM
2026-09-22

days on market $275,000 Active 134 DOM
2026-09-21

days on market $275,000 Active 133 DOM
2026-09-20

days on market $275,000 Active 132 DOM
2026-09-19

days on market $275,000 Active 131 DOM
2026-09-18

days on market $275,000 Active 130 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income: $23,979
− Mortgage interest: −$15,404
− Property taxes: −$4,125
− Insurance: −$1,375
− Repairs & maintenance: −$1,918
− Management: −$1,918
− HOA: −$348
− Depreciation: −$8,000
Taxable loss: −$9,110

Your marginal tax rate % combined federal + state — saved on this device

Est. tax savings @ 24.0%: +$2,186
After-tax cash flow: $-2,024/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 None rehab

This home is in excellent condition with modern finishes and a well-maintained exterior. It's move-in ready and would benefit from a fresh coat of paint and a new outdoor light fixture to enhance its curb appeal.

Value-add opportunities

Resale Paint exterior trim — Enhances curb appeal ↑
Resale Replace outdoor light fixture — Improves home's aesthetic ↑
Both Install smart home devices — Enhances home's smart features and appeal ↑

F Composite school gradezoned avg 38/100

Zoned Schools

Elementary Byrd Elementary F SC #369/597 Nat'l #24,950/41,679 Middle Leavelle Mccampbell Middle F SC #162/229 Nat'l #10,204/14,009 High Midland Valley High C SC #120/196 Nat'l #4,077/17,239

Schools (NCES district)

District: Aiken 01
NCES district ID: 4500720
Math proficiency: 31% ▼ -11.00%
Reading proficiency: 44% ▼ -1.00%
Median HH income: $45,081
Composite: 31.91/100
National rank: #5857
State rank: #36 of 80 in SC

D Composite livability gradescore 59/100

Livability — Graniteville

Score: 59/100
State rank: #240
US rank: #19924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County: Aiken County · 178,003 people
City population: 12,385
Metro: Augusta-Richmond County, GA-SC
Population (ZIP): 12,385
Household income: $84,228
Rent vs Own: 18.3% rent · 81.7% own
Severe rent burden: 33% of renters

Population outlook (Aiken County) Hauer SSP2

Today (2025): 178,003 people
By 2030: 182,876 · +2.7%
By 2040: 189,970 · +6.7%
By 2050: 193,840 · +8.9%
By 2075: 199,453 · +12.1%
By 2100: 192,403 · +8.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character: Diverse neighborhood (Simpson 0.58)
Race & ethnicity: White 59% Black 26% Hispanic / Latino 12% Two or more races 9% Asian 1%
Hispanic origin (detail): Mexican 8% Puerto Rican 1%
Languages at home: 89% English-only · Spanish 10% Other Indo-European 1%

Political lean MEDSL · Aiken

2024 margin: Strong R (+25.9) · D 36.4% · R 62.2% · Other 1.4%
2008→2024 swing: -1.9pp toward R · 2008: -24.0pp · 2024: -25.9pp
All cycles: 2024: R+25.9 2020: R+22.7 2016: R+27.5 2012: R+26.0 2008: R+24.0

Not yet ingested

Civics: —

Market trends

HPI YoY: ▲ 8.38%
Current HPI: 286.4155
Rent YoY: —
Metro: Augusta-Richmond County, GA-SC
State GDP YoY: ▲ 4.51%
F500 in state: 2

Industry mix (Fortune 500 HQ in SC)

Industry	F500 HQs	Revenue
Packaging	1	$7B
#370 Sonoco Products Hartsville $6.8B

Price history

+0.0% since first listed

9 events — show timeline

2026-06-18 Price Changed $292,000 AMLS
2026-06-17 Price Changed $284,100 Hive MLS
2026-06-02 Price Changed $284,000 Hive MLS
2026-05-12 Price Changed $283,930 Hive MLS
2026-05-11 Listing Removed — Hive MLS
2026-05-07 Price Changed $282,930 Hive MLS
2026-04-21 Listed $291,930 Hive MLS
2026-04-21 Listed $282,930 Hive MLS
2026-04-21 Listed $291,930 AMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…