CashFlowRE
Sign in Sign up
870 Mayson Turner Rd
D Composite 42.09
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

870 Mayson Turner Rd · Atlanta, GA 30314
2 bd · 1.0 ba · 862 sqft · Condo · 55 Days on market
Built 2007 $375/mo HOA · 25% of rent

🖨 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

WEST SIDE VILLAGEWALKING DISTANCE TO EATERYMARTA BUS RAIL TRANSPORTATIONSHORT DRIVE TO BUCKHEADMINUTES FROM BELT LINEOPEN FLOOR PLAN

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/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.
Recommended offer $116,666 (4.8% 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 55 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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 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

5-year hold
IRR
-19.1%
Equity multiple
0.33×
Total profit
$-22,869
Equity at exit
$18,265
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $1,546
Max offer price $116,666
Occupancy floor 98%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $122,500 Active 55 DOM
  2. 2026-06-18
    days on market $122,500 Active 52 DOM
  3. 2026-06-18
    status $122,500 Active 51 DOM
  4. 2026-05-12
    listed $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.

  5. 2026-04-30
    listed $1,600
  6. 2026-04-20
    historical $1,600
  7. 2026-04-18
    listed $1,600
  8. 2026-04-17
    historical $1,600
  9. 2026-03-28
    listed $1,600
  10. 2026-03-23
    status Pending
  11. 2026-02-06
    price $122,500
  12. 2026-01-31
    listed $123,500 Active
  13. 2025-04-27
    historical $1,500
  14. 2025-04-02
    listed $1,500
  15. 2025-03-26
    historical $1,000
  16. 2025-03-03
    listed $1,000
  17. 2025-02-10
    historical $1,549
  18. 2024-09-10
    listed $1,549
  19. 2024-08-23
    historical $1,549
  20. 2024-08-07
    price $1,549
  21. 2024-07-24
    listed $1,599
  22. 2024-07-24
    historical $2,200
  23. 2024-07-18
    listed $2,200
  24. 2024-06-18
    historical $2,200
  25. 2024-05-18
    listed $2,200
  26. 2024-05-03
    historical $2,200
  27. 2024-04-23
    listed $2,200
  28. 2024-04-23
    historical $2,200
  29. 2024-04-18
    historical $2,200
  30. 2024-04-12
    listed $2,200
  31. 2024-04-10
    historical $2,200
  32. 2024-04-02
    listed $2,200
  33. 2024-04-02
    historical $1,900
  34. 2024-03-31
    listed $1,900
  35. 2024-03-13
    listed $2,200
  36. 2024-03-13
    historical $2,200
  37. 2024-01-26
    historical $2,200
  38. 2024-01-26
    listed $2,200
  39. 2024-01-26
    listed $2,200
  40. 2023-11-10
    historical
  41. 2023-11-07
    listed
  42. 2023-10-18
    historical
  43. 2023-08-14
    status Back On Market
  44. 2023-07-10
    status Under Contract
  45. 2023-06-07
    listed $165,000 New
  46. 2023-06-07
    historical
  47. 2023-06-06
    price $145,000
  48. 2023-05-25
    status Back On Market
  49. 2023-05-19
    historical Active Under Contract
  50. 2023-05-11
    listed $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
combined federal + state — saved on this device
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

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

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
56.7% rent · 43.3% 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

Price history

+18.3% since first listed
72 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…