870 Mayson Turner Rd · Atlanta, GA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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).
- Cash flow +11.5/30.0
- ARV discount +7.5/15.0
- 1% rule +7.2/10.0
- Livability +4.2/5.0
- DSCR +3.4/10.0
- Rent growth +3.1/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$122,500
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to modern city living just steps from Atlanta’s biggest attractions! This beautifully maintained 2 bedroom, 1 bathroom condo offers an unbeatable combination of comfort, convenience, and long term value — all within a secure, gated community in the heart of Atlanta’s rapidly growing Westside. Step inside to an open concept living space with 9 ft ceilings, abundant natural light, and a smart layout that maximizes every square foot. The kitchen features granite countertops, ample cabinetry, and modern appliances, making meal prep effortless. A large storage closet provides rare extra space not often found in city condos. Both bedrooms are generously sized, and the bathroom is well appointed with updated finishes. Enjoy your morning coffee or unwind after work on your private balcony overlooking the community. This home includes one assigned parking space in the gated parking deck plus a visitor pass, and the monthly HOA fee of $401 includes water, sewer, trash, and access to fantastic amenities — a fitness center, swimming pool, clubhouse, and on site security. But the real value is the location. You are minutes from Mercedes Benz Stadium, making this an exceptional opportunity ahead of the 2026 FIFA World Cup and the 2028 Super Bowl. Whether you’re looking for a primary residence, a city retreat, or a high demand rental investment, this location is positioned for explosive growth. Walk to MARTA, the BeltLine, West Midtown, restaurants, shopping, and Atlanta’s top entertainment venues. This is your chance to own a move in ready condo in one of Atlanta’s most exciting neighborhoods — with global events on the horizon and major redevelopment all around. Schedule your showing today and experience the best of urban living.
Key facts
- Open floor plan
- West side village
- $375 HOA
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $122k.
Deal economics
- At list price, monthly cash flow is $-40 ($-484/yr) — negative.
- To cash-flow at today's rent, offer at most $117k (4.8% below list).
- Meets the 1% rule at list price ($1k rent vs $122k).
- Recommended offer: $117k (4.8% below list) — sets the bar for cash-flow.
- Cap rate 5.9% vs local median 3.1% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Michael R. Hollis Innovation Academy (math 2% / reading 8%, grade F, #1,160 of 1,228 statewide, top 98%, 653 students, 100% FRL); Herman J. Russell West End Academy (math 12% / reading 12%, grade F, #417 of 470 statewide, top 90%, 399 students, 100% FRL); Booker T. Washington High School (math 24% / reading 24%, grade F, #184 of 424 statewide, top 48%, 831 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 14% at this address vs 32% district-wide (-18 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+2.5%/yr); 293 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- This rent runs 43% of the median local income ($42k/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 $847 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 55 days — a 3% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
- 33 sale attempts since 12y ago; this cycle's ask has dropped $17k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: HOA is 25% of rent.
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 55 days. Have you received any prior offers? Is the seller open to a 5% 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?
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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 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
- 1.22% ✓
- Cap rate
- 5.90%
- Cash-on-cash
- -1.41%
- DSCR
- 0.94
- GRM
- 6.8
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 2.53% rent growth · sell at horizon
- IRR
- -19.1%
- Equity multiple
- 0.33×
- Total profit
- $-22,869
- Equity at exit
- $18,265
- IRR
- -12.7%
- Equity multiple
- 0.27×
- Total profit
- $-25,053
- Equity at exit
- $10,592
Cash invested: $34,300 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 90 Strongly Landlord-Friendly
- State Georgia
- 90 Strongly Landlord-Friendly · R+3
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 30314
- Home prices YoY
- -22.9%
- Rents YoY
- 2.5%
- Active inventory
- 293
- Price-to-rent
- 6.8×
Monthly cashflow live
- Estimated rent
- $1,495 high interval (Pro) →
- Mortgage (P&I)
- −$642
- Tax est. 1.5%
- −$153 /mo · $1,838/yr
- Insurance
- −$51
- HOA
- −$375
- Vacancy / Maint / Mgmt
- −$314
- Net cashflow
- $-40
Break-even live
Sensitivity live
| Price | -10% $44 | -5% $2 | +0% $-40 | +5% $-83 | +10% $-125 |
|---|---|---|---|---|---|
| Rent | -10% $-158 | -5% $-99 | +0% $-40 | +5% $19 | +10% $78 |
| Rate | -1.0pp $21 | -0.5pp $-9 | base $-40 | +0.5pp $-72 | +1.0pp $-104 |
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
- $30,625
- Closing costs
- $3,675
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 870 Mayson Turner Rd NW #1442 Atlanta, GA | 2.0 | 2.0 | 1094 | $2,100 | $1.92 | 26d | 1 | 0.04mi |
| 60 Paschal Blvd NW Atlanta, GA | 1.0–3.0 | 1.0–2.5 | 945 | $1,163 | $1.23 | 26d | 25 | 0.09mi |
| 936 Mayson Turner Rd NW Atlanta, GA | 3.0 | 1.0–2.0 | 648 | $1,245 | $1.92 | 0d | 13 | 0.20mi |
| 20 Griffin St NW Unit 1 Atlanta, GA | 2.0 | 1.0 | 800 | $1,250 | $1.56 | 26d | 1 | 0.22mi |
| 961 Desoto St NW Atlanta, GA | 2.0 | 1.0 | 636 | $1,094 | $1.72 | 4d | 5 | 0.25mi |
| 18 Booker St NW Atlanta, GA | 1.0 | 1.0 | 560 | $2,000 | $3.57 | 26d | 1 | 0.27mi |
| 75 Griffin St NW Atlanta, GA | 2.0 | 1.0 | 1000 | $1,600 | $1.60 | 26d | 1 | 0.28mi |
| 101 Sunset Ave NW Atlanta, GA | 1.0 | 1.0 | 700 | $950 | $1.36 | 22d | 1 | 0.37mi |
| 891 Rock St NW Atlanta, GA | 2.0–3.0 | 2.0 | 1104 | $1,295 | $1.17 | 26d | 4 | 0.46mi |
| 94 Vine St NW Unit 94 Atlanta, GA | 1.0 | 1.0 | 756 | $1,025 | $1.36 | 1d | 1 | 0.47mi |
| 109 Vine St SW Unit A Atlanta, GA | 2.0 | 1.0 | 600 | $1,250 | $2.08 | 24d | 1 | 0.55mi |
| 109 Vine St SW Unit A Atlanta, GA | 2.0 | 1.0 | 750 | $1,150 | $1.53 | 9d | 1 | 0.55mi |
| 139 Lawton St SW Atlanta, GA | 2.0 | 1.0 | 750 | $995 | $1.33 | 26d | 1 | 0.55mi |
| 669 Atlanta Student Movement Blvd Atlanta, GA | 2.0 | 1.0–2.0 | 803 | $2,252 | $2.80 | 26d | 12 | 0.56mi |
| 147 Lawton St SW Atlanta, GA | 2.0 | 1.0 | 676 | $995 | $1.47 | 26d | 1 | 0.56mi |
| 260 Elm St NW Unit 1 Atlanta, GA | 1.0 | 1.0 | 600 | $1,050 | $1.75 | 9d | 1 | 0.56mi |
| 245 Stafford St NW Unit A Atlanta, GA | 2.0 | 1.0 | 784 | $1,300 | $1.66 | 26d | 1 | 0.64mi |
| 55 Maple St NW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 862 | $1,790 | $2.08 | 6d | 35 | 0.68mi |
| 5 Burbank Dr SW Unit B Atlanta, GA | 2.0 | 1.0 | 1000 | $1,300 | $1.30 | 18d | 1 | 0.72mi |
| 15 Burbank Dr SW Unit 3 Atlanta, GA | 2.0 | 1.0 | 900 | $1,350 | $1.50 | 12d | 1 | 0.73mi |
| 1097 Westview Dr SW Unit 10 Atlanta, GA | 2.0 | 1.0 | 750 | $1,095 | $1.46 | 26d | 1 | 0.73mi |
| 10 Rockmart Dr SW Atlanta, GA | 1.0 | 1.0 | 784 | $1,450 | $1.85 | 17d | 1 | 0.77mi |
| 10 Rockmart Dr NW Atlanta, GA | 1.0 | 1.0 | 784 | $1,450 | $1.85 | 17d | 1 | 0.77mi |
| 403 Elm St NW Atlanta, GA | 3.0 | 1.0 | 874 | $1,700 | $1.95 | 26d | 1 | 0.79mi |
| 600 Greensferry Ave SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 949 | $1,262 | $1.33 | 9d | 16 | 0.82mi |
| 170 Northside Dr SW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 955 | $1,866 | $1.95 | 3d | 11 | 0.83mi |
| 481 Griffin St NW Atlanta, GA | 2.0 | 2.0 | 1080 | $2,000 | $1.85 | 18d | 1 | 0.86mi |
| 1201 Westview Dr SW Atlanta, GA | 3.0 | 2.0 | 1040 | $2,050 | $1.97 | 26d | 1 | 0.86mi |
| 1336 Sharon St NW Atlanta, GA | 2.0 | 1.0 | 800 | $1,450 | $1.81 | 26d | 1 | 0.87mi |
| 1338 Sharon St NW Atlanta, GA | 2.0 | 1.0 | 800 | $1,600 | $2.00 | 22d | 1 | 0.88mi |
| 370 Northside Dr NW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 981 | $1,725 | $1.76 | 1d | 25 | 0.89mi |
| 23 Larkin Pl SW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1011 | $2,129 | $2.10 | 3d | 14 | 0.90mi |
| 238 Walker St SW Atlanta, GA | 1.0–2.0 | 1.0–2.5 | 1550 | $2,685 | $1.73 | 16d | 2 | 0.94mi |
| 210 Walker St SW #1 Atlanta, GA | 1.0 | 1.0 | 650 | $1,500 | $2.31 | 6d | 1 | 0.96mi |
| 555 Paines Ave NW Atlanta, GA | 1.0 | 1.0 | 1000 | $1,150 | $1.15 | 9d | 1 | 0.97mi |
| 555 Paines Ave NW Unit 3 Atlanta, GA | 1.0 | 1.0 | 1000 | $1,400 | $1.40 | 26d | 1 | 0.97mi |
| 99 Centennial Olympic Park Dr Atlanta, GA | 2.0 | 1.0–2.0 | 929 | $2,451 | $2.64 | 3d | 15 | 0.97mi |
| 99 Centennial Olympic Park Dr Atlanta, GA | 2.0 | 1.0–2.0 | 851 | $2,552 | $3.00 | 26d | 23 | 0.97mi |
| 564 Joseph E Lowery Blvd NW Atlanta, GA | 2.0 | 1.0 | 980 | $1,100 | $1.12 | 26d | 1 | 0.98mi |
| 564 Joseph E. Lowery Blvd NW Unit 3 Atlanta, GA | 2.0 | 1.0 | 980 | $1,100 | $1.12 | 26d | 1 | 0.98mi |
HOA detail condo
- Monthly dues
- $375 · $4,500/yr
- Likely covers
- watersewertrashpoolgymsecurityparking
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-06-21days on market $122,500 Active 55 DOM
-
2026-06-18days on market $122,500 Active 52 DOM
-
2026-06-18status $122,500 Active 51 DOM
-
2026-05-12$139,500 Active 1906-char remark
Show marketing remark (1906 chars)
Welcome to modern city living just steps from Atlanta’s biggest attractions! This beautifully maintained 2 bedroom, 1 bathroom condo offers an unbeatable combination of comfort, convenience, and long term value — all within a secure, gated community in the heart of Atlanta’s rapidly growing Westside. Step inside to an open concept living space with 9 ft ceilings, abundant natural light, and a smart layout that maximizes every square foot. The kitchen features granite countertops, ample cabinetry, and modern appliances, making meal prep effortless. A large storage closet provides rare extra space not often found in city condos. Both bedrooms are generously sized, and the bathroom is well appointed with updated finishes. Enjoy your morning coffee or unwind after work on your private balcony overlooking the community. This home includes one assigned parking space in the gated parking deck plus a visitor pass, and the monthly HOA fee of $401 includes water, sewer, trash, and access to fantastic amenities — a fitness center, swimming pool, clubhouse, and on site security. But the real value is the location. You are minutes from Mercedes Benz Stadium, making this an exceptional opportunity ahead of the 2026 FIFA World Cup and the 2028 Super Bowl. Whether you’re looking for a primary residence, a city retreat, or a high demand rental investment, this location is positioned for explosive growth. Walk to MARTA, the BeltLine, West Midtown, restaurants, shopping, and Atlanta’s top entertainment venues. This is your chance to own a move in ready condo in one of Atlanta’s most exciting neighborhoods — with global events on the horizon and major redevelopment all around. Schedule your showing today and experience the best of urban living.
-
2026-04-30$1,600
-
2026-04-20historical $1,600
-
2026-04-18$1,600
-
2026-04-17historical $1,600
-
2026-03-28$1,600
-
2026-03-23status Pending
-
2026-02-06price $122,500
-
2026-01-31$123,500 Active
-
2025-04-27historical $1,500
-
2025-04-02$1,500
-
2025-03-26historical $1,000
-
2025-03-03$1,000
-
2025-02-10historical $1,549
-
2024-09-10$1,549
-
2024-08-23historical $1,549
-
2024-08-07price $1,549
-
2024-07-24$1,599
-
2024-07-24historical $2,200
-
2024-07-18$2,200
-
2024-06-18historical $2,200
-
2024-05-18$2,200
-
2024-05-03historical $2,200
-
2024-04-23$2,200
-
2024-04-23historical $2,200
-
2024-04-18historical $2,200
-
2024-04-12$2,200
-
2024-04-10historical $2,200
-
2024-04-02$2,200
-
2024-04-02historical $1,900
-
2024-03-31$1,900
-
2024-03-13$2,200
-
2024-03-13historical $2,200
-
2024-01-26historical $2,200
-
2024-01-26$2,200
-
2024-01-26$2,200
-
2023-11-10historical
-
2023-11-07
-
2023-10-18historical
-
2023-08-14status Back On Market
-
2023-07-10status Under Contract
-
2023-06-07$165,000 New
-
2023-06-07historical
-
2023-06-06price $145,000
-
2023-05-25status Back On Market
-
2023-05-19historical Active Under Contract
-
2023-05-11$150,000 New
ⓘ 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
- $17,943
- − Mortgage interest
- −$6,862
- − Property taxes
- −$1,838
- − Insurance
- −$612
- − Repairs & maintenance
- −$1,435
- − Management
- −$1,435
- − HOA
- −$4,500
- − Depreciation
- −$3,564
- Taxable loss
- −$2,303
- Est. tax savings @ 24.0%
- +$553
- After-tax cash flow
- $69/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
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Fulton County · 1,094,430 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 23,333
- Household income
- $42,089
- Rent vs Own
- Severe rent burden
- 1293.0
Population outlook (Fulton County) Hauer SSP2
- Today (2025)
- 1,203,707 people
- By 2030
- 1,299,706 · +8.0%
- By 2040
- 1,488,256 · +23.6%
- By 2050
- 1,664,580 · +38.3%
- By 2075
- 2,036,072 · +69.2%
- By 2100
- 2,222,402 · +84.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (76%)
- Race & ethnicity
- Black 76% White 11% Hispanic / Latino 7% Asian 4% Two or more races 3%
- Hispanic origin (detail)
- Mexican 4% Dominican 1%
- Common ancestry
- Lithuanian 1%
- Foreign-born
- 6% · Canada, China, South Korea
- Languages at home
- 89% English-only · Spanish 5% Other Indo-European 1% Chinese 1%
Political lean MEDSL · Fulton
- 2024 margin
- Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
- 2008→2024 swing
- +9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
- All cycles
- 2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -95.32%
- Current HPI
- 321.4626
- Rent YoY
- ▲ 2.53%
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- State GDP YoY
- ▲ 2.66%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in GA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+18.3% since first listed72 events — show timeline
- 2026-05-12 Listed $139,500 FSBO.com
- 2026-04-30 Listed for Rent $1,600 RENTEC
- 2026-04-20 Rental Removed $1,600 RENTALBEAST
- 2026-04-18 Listed for Rent $1,600 RENTALBEAST
- 2026-04-17 Rental Removed $1,600 RENTEC
- 2026-03-28 Listed for Rent $1,600 RENTEC
- 2026-03-23 Pending — FMLS
- 2026-02-06 Price Changed $122,500 FMLS
- 2026-01-31 Listed $123,500 FMLS
- 2025-04-27 Rental Removed $1,500 TURBOTENANT
- 2025-04-02 Listed for Rent $1,500 TURBOTENANT
- 2025-03-26 Rental Removed $1,000 RENTALBEAST
- 2025-03-03 Listed for Rent $1,000 RENTALBEAST
- 2025-02-10 Rental Removed $1,549 TURBOTENANT
- 2024-09-10 Listed for Rent $1,549 TURBOTENANT
- 2024-08-23 Rental Removed $1,549 RENTALBEAST
- 2024-08-07 Price Changed $1,549 RENTALBEAST
- 2024-07-24 Listed for Rent $1,599 RENTALBEAST
- 2024-07-24 Rental Removed $2,200 TURBOTENANT
- 2024-07-18 Listed for Rent $2,200 TURBOTENANT
- 2024-06-18 Rental Removed $2,200 TURBOTENANT
- 2024-05-18 Listed for Rent $2,200 TURBOTENANT
- 2024-05-03 Rental Removed $2,200 TURBOTENANT
- 2024-04-23 Listed for Rent $2,200 TURBOTENANT
- 2024-04-23 Rental Removed $2,200 Avail
- 2024-04-18 Rental Removed $2,200 TURBOTENANT
- 2024-04-12 Listed for Rent $2,200 TURBOTENANT
- 2024-04-10 Rental Removed $2,200 APPFOLIO
- 2024-04-02 Listed for Rent $2,200 APPFOLIO
- 2024-04-02 Rental Removed $1,900 APPFOLIO
- 2024-03-31 Listed for Rent $1,900 Avail
- 2024-03-13 Listed for Rent $2,200 APPFOLIO
- 2024-03-13 Rental Removed $2,200 APPFOLIO
- 2024-01-26 Rental Removed $2,200 TURBOTENANT
- 2024-01-26 Listed for Rent $2,200 APPFOLIO
- 2024-01-26 Listed for Rent $2,200 TURBOTENANT
- 2023-11-10 Rental Removed — TURBOTENANT
- 2023-11-07 Listed for Rent — TURBOTENANT
- 2023-10-18 Listing Removed — GAMLS
- 2023-08-14 Relisted — GAMLS
- 2023-07-10 Pending — GAMLS
- 2023-06-07 Listing Removed — GAMLS
- 2023-06-07 Listed $165,000 GAMLS
- 2023-06-06 Price Changed $145,000 GAMLS
- 2023-05-25 Relisted — GAMLS
- 2023-05-19 Contingent — GAMLS
- 2023-05-11 Listed $150,000 GAMLS
- 2022-12-12 Rental Removed — TURBOTENANT
- 2022-08-05 Listing Removed — GAMLS
- 2022-07-22 Relisted — GAMLS
- 2022-07-22 Price Changed $180,000 GAMLS
- 2022-06-07 Pending — GAMLS
- 2022-05-28 Listed $189,900 GAMLS
- 2021-01-05 Sold (MLS) $120,000 GAMLS
- 2020-12-14 Pending — GAMLS
- 2020-12-01 Listed $119,000 GAMLS
- 2020-06-01 Listing Removed — GAMLS
- 2020-04-07 Relisted — GAMLS
- 2020-03-31 Pending — GAMLS
- 2019-11-12 Listed $140,000 GAMLS
- 2018-06-18 Pending — GAMLS
- 2018-06-14 Sold (MLS) $100,000 GAMLS
- 2018-04-17 Listed $100,000 GAMLS
- 2017-05-11 Sold (MLS) $66,500 GAMLS
- 2017-03-31 Pending — GAMLS
- 2016-11-11 Listed $79,000 GAMLS
- 2016-06-01 Listing Removed — GAMLS
- 2016-05-11 Relisted — GAMLS
- 2016-04-20 Pending — GAMLS
- 2016-01-27 Listed $108,000 GAMLS
- 2014-02-03 Listing Removed — GAMLS
- 2014-01-13 Listed $117,900 GAMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…