201 Tugboat Annie Way · Jarrell, TX
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).
- ARV discount +15.0/15.0
- Cash flow +6.8/30.0
- Condition / age +4.0/5.0
- 1% rule +3.7/10.0
- Livability +3.6/5.0
- Schools +2.6/10.0
- Rent growth +2.1/5.0
- DSCR +1.0/10.0
- Appreciation +0.0/10.0
$199,950
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Short sale, subject to third party lender approval. All terms, price, and closing timeline require written approval from the seller's lender and are not binding until that approval is received. Single story home in Rancho Del Cielo, built in 2024. Four bedrooms, two baths, two car garage, open concept living and dining, primary suite separated from secondary bedrooms, covered patio and fenced yard on a corner lot in the Jarrell school district. Buyers should plan for an extended timeline. Lender review commonly runs 60 to 90 days from submission of a complete package. Property conveys in its present condition. Seller will make no repairs and will issue no repair credits.
Key facts
- Community pool
- New shower door
- 5,201 sq ft lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $200k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-314 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $145k (27.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (13.0% below list).
- Recommended offer: $145k (27.7% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads 71/100 on livability (#313 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F.
- Jarrell ISD (rural): math 19% / reading 28% proficiency, ranked #713 of 826 in TX (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Jarrell El (math 19% / reading 27%, grade F, #3,277 of 4,322 statewide, top 77%, 785 students, 62% FRL); Jarrell Middle (math 21% / reading 29%, grade F, #1,258 of 1,662 statewide, top 77%, 741 students, 64% FRL); Jarrell H S (math 22% / reading 37%, grade F, #1,112 of 1,632 statewide, top 70%, 868 students, 58% FRL).
- Market conditions: Rents soft (-1.7%/yr); 1040 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals lingering (median 88d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 7,543 units permitted in Williamson County in 2024 (1,425 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- Williamson County population projected at +69% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 160 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: property tax is 2.7% of price.
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 160 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- 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
- 0.87% ✗
- Cap rate
- 4.41%
- Cash-on-cash
- -6.73%
- DSCR
- 0.70
- GRM
- 9.6
CMA / ARV
- ARV (median comp)
- $242,359
- List price
- $199,950
- Delta
- -17.50%
- 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 |
|---|---|---|---|---|---|---|---|
| 120 Cattle Queen Rd | 0.32mi | 3/2.0 | 1,411 (-1%) | 2mo | $229,990 | $163 | 82 |
| 112 Hasty Heart Ct | 0.10mi | 4/2.0 (+1) | 1,500 (+6%) | 2mo | $219,990 | $147 | 80 |
| 522 Mccloud Ct | 0.20mi | 3/2.0 | 1,521 (+7%) | 1mo | $196,999 | $130 | 78 |
| 514 Jones Beach Cv | 0.29mi | 3/2.0 | 1,354 (-5%) | 1mo | $195,999 | $145 | 78 |
| 513 Texas Angel Way | 0.43mi | 3/2.0 | 1,411 (-1%) | 2mo | $239,990 | $170 | 77 |
| 309 Kings Row Ln | 0.31mi | 3/2.0 | 1,354 (-5%) | 1mo | $205,499 | $152 | 77 |
| 308 Rancho Del Cielo Loop | 0.20mi | 4/2.0 (+1) | 1,483 (+4%) | 2mo | $208,749 | $141 | 76 |
| 523 Mccloud Ct | 0.20mi | 4/2.0 (+1) | 1,535 (+8%) | 1mo | $203,999 | $133 | 71 |
| 473 Jones Beach Ln | 0.31mi | 4/2.0 (+1) | 1,483 (+4%) | 2mo | $207,249 | $140 | 71 |
| 304 Rancho Del Cielo Loop | 0.20mi | 4/2.0 (+1) | 1,575 (+11%) | 2mo | $235,990 | $150 | 66 |
| 453 Jones Beach Ln | 0.34mi | 4/2.0 (+1) | 1,575 (+11%) | 2mo | $213,999 | $136 | 60 |
| 440 Jones Beach Ln | 0.38mi | 4/2.0 (+1) | 1,575 (+11%) | 2mo | $218,999 | $139 | 57 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -32.2%
- Equity multiple
- -0.02×
- Total profit
- $-57,266
- Equity at exit
- $29,813
- IRR
- -65.8%
- Equity multiple
- -0.69×
- Total profit
- $-94,422
- Equity at exit
- $17,288
Cash invested: $55,986 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Texas
- 87 Strongly Landlord-Friendly · R+5
- County
- — inherits STATE
- City
- — inherits STATE
Active competition Active MLS
- For sale now
- 61 active · 47 under contract
- Months of supply
- 8.1 mo (12%/mo absorbed)
- Median asking
- $211,499 ($143/sqft)
- Median days on market
- 43 d
- This list price
- 25% of active listings are priced below it
- ARV vs active asking
- +19.5% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 76537
- Home prices YoY
- -14.4%
- Rents YoY
- -1.7%
- Active inventory
- 1040
- Price-to-rent
- 9.6×
Monthly cashflow live
- Estimated rent
- $1,739 high interval (Pro) →
- Mortgage (P&I)
- −$1,049
- Tax from tax record
- −$455 /mo · $5,466/yr
- Insurance
- −$83
- HOA
- −$100
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$365
- Net cashflow
- $-314
Break-even live
Sensitivity live
| Price | -10% $-201 | -5% $-257 | +0% $-314 | +5% $-370 | +10% $-427 |
|---|---|---|---|---|---|
| Rent | -10% $-451 | -5% $-382 | +0% $-314 | +5% $-245 | +10% $-176 |
| Rate | -1.0pp $-213 | -0.5pp $-263 | base $-314 | +0.5pp $-366 | +1.0pp $-418 |
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
- $49,988
- Closing costs
- $5,998
- 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 21 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 128 Hasty Heart Ct Jarrell, TX | 4.0 | 2.0 | 1606 | $1,750 | $1.09 | 88d | 1 | 0.13mi |
| 128 Hasty Heart Ct Jarrell, TX | 4.0 | 2.0 | 1606 | $1,750 | $1.09 | 94d | 1 | 0.13mi |
| 253 Tugboat Annie Way Jarrell, TX | 3.0 | 2.0 | 1380 | $1,495 | $1.08 | 110d | 1 | 0.13mi |
| 136 Texas Angel Way Jarrell, TX | 3.0 | 2.0 | 1450 | $1,550 | $1.07 | 100d | 1 | 0.23mi |
| 136 Texas Angel Way Jarrell, TX | 3.0 | 2.0 | 1450 | $1,495 | $1.03 | 139d | 1 | 0.23mi |
| 308 Rancho del Cielo Loop Jarrell, TX | 4.0 | 2.0 | 1483 | $1,745 | $1.18 | 63d | 1 | 0.23mi |
| 101 Hellcats Way Jarrell, TX | 3.0 | 2.5 | 1427 | $1,450 | $1.02 | 24d | 1 | 0.24mi |
| 133 Texas Angel Way Jarrell, TX | 3.0 | 2.0 | 1230 | $1,500 | $1.22 | 119d | 1 | 0.25mi |
| 124 Hellcats Way Jarrell, TX | 3.0 | 2.0 | 1400 | $1,500 | $1.07 | 42d | 1 | 0.27mi |
| 511 Jones Beach Dr Jarrell, TX | 4.0 | 2.5 | 1692 | $1,725 | $1.02 | 0d | 1 | 0.29mi |
| 337 Rancho del Cielo Loop Georgetown, TX | 3.0 | 2.0 | 1411 | $1,535 | $1.09 | 116d | 1 | 0.29mi |
| 856 Rancho del Cielo Loop Jarrell, TX | 3.0 | 2.0 | 1447 | $1,600 | $1.11 | 139d | 1 | 0.30mi |
| 136 Jack Browning Dr Jarrell, TX | 3.0 | 2.0 | 1200 | $1,499 | $1.25 | 24d | 1 | 0.31mi |
| 256 Texas Angel Way Jarrell, TX | 3.0 | 2.0 | 1450 | $1,545 | $1.07 | 24d | 1 | 0.35mi |
| 449 Jones Beach Dr Jarrell, TX | 4.0 | 2.0 | 1483 | $1,695 | $1.14 | 24d | 1 | 0.36mi |
| 505 Sergeant Murphy Rd Jarrell, TX | 3.0 | 2.0 | 1200 | $1,375 | $1.15 | 42d | 1 | 0.37mi |
| 408 Texas Angel Way Jarrell, TX | 3.0 | 2.0 | 1380 | $1,600 | $1.16 | 24d | 1 | 0.38mi |
| 564 Rancho del Cielo Loop Jarrell, TX | 3.0 | 2.0 | 1266 | $1,600 | $1.26 | 98d | 1 | 0.47mi |
| 516 Rancho del Cielo Loop Jarrell, TX | 3.0 | 2.0 | 1274 | $1,700 | $1.33 | 139d | 1 | 0.47mi |
| 544 Rancho del Cielo Loop Georgetown, TX | 4.0 | 2.0 | 1606 | $1,800 | $1.12 | 139d | 1 | 0.48mi |
| 128 Burt Rainey Ln Jarrell, TX | 3.0 | 2.0 | 1213 | $1,750 | $1.44 | 80d | 1 | 0.50mi |
Property features AI
Finance
- HOA & community
- Part of Rancho Del Cielo HOAHOA fee of $100 per monthHOA fee includes common area maintenance and internetCommunity amenities: clubhouse, pool, dog park, playground, trails/paths, barbecue and common grounds, community mailbox, pet amenities, curbs, internet access
Exterior
- Parking
- Attached garage with garage door openerTwo covered garage spaces (2-car garage)Driveway parking (total parking for 4 vehicles)Garage faces front
- Security
- Smoke detector(s)
- Utilities
- Electricity connectedWater connected via municipal utility districtSewer connected via municipal utility districtUnderground utilities
- Home design
- Single-story homeNorthwest facingResale property
- Construction
- Built by LennarHardiPlank-type exteriorBlown-in insulationShingle roofSlab foundation
- Exterior features
- Private yardExterior lightingBack yardFront yardLocated on a cul-de-sacAutomatic in-ground sprinklers with rain sensor (front, rear, side)
Interior
- Kitchen
- DishwasherElectric rangeFree-standing electric ovenDisposalMicrowaveRefrigeratorPantry
- Bedrooms
- Three main-level bedrooms
- Flooring
- CarpetVinyl
- Bathrooms
- Two full bathrooms
- Heating & cooling
- Central heating (electric)Central airCeiling fans
- Interior features
- Ceiling fan(s)In-law floorplanMain level primary bedroomNo interior stepsOpen floorplanPantryHigh speed internetDouble pane windows
- Laundry & utility
- WasherDryerLaundry room located in hall (inside)
Listing history 50 events
-
2026-09-24days on market $199,950 Active 160 DOM
-
2026-09-23days on market $199,950 Active 159 DOM
-
2026-09-22days on market $199,950 Active 158 DOM
-
2026-09-21days on market $199,950 Active 157 DOM
-
2026-09-20days on market $199,950 Active 156 DOM
-
2026-09-19days on market $199,950 Active 155 DOM
-
2026-09-18days on market $199,950 Active 154 DOM
-
2026-09-17days on market $199,950 Active 153 DOM
-
2026-09-16days on market $199,950 Active 152 DOM
-
2026-09-15days on market $199,950 Active 151 DOM
-
2026-09-14days on market $199,950 Active 150 DOM
-
2026-09-13days on market $199,950 Active 149 DOM
-
2026-09-13pricestatus $199,950 Active 148 DOM
-
2026-09-12days on market $214,950 Active Under Contract 148 DOM
-
2026-09-11days on market $214,950 Active Under Contract 147 DOM
-
2026-09-05days on market $214,950 Active Under Contract 141 DOM
-
2026-09-04days on market $214,950 Active Under Contract 140 DOM
-
2026-09-03days on market $214,950 Active Under Contract 139 DOM
-
2026-08-31days on market $214,950 Active Under Contract 136 DOM
-
2026-08-30days on market $214,950 Active Under Contract 135 DOM
-
2026-08-29days on market $214,950 Active Under Contract 134 DOM
-
2026-08-28days on market $214,950 Active Under Contract 133 DOM
-
2026-08-27days on market $214,950 Active Under Contract 132 DOM
-
2026-08-26days on market $214,950 Active Under Contract 131 DOM
-
2026-08-25days on market $214,950 Active Under Contract 130 DOM
-
2026-08-24days on market $214,950 Active Under Contract 129 DOM
-
2026-08-23days on market $214,950 Active Under Contract 128 DOM
-
2026-08-22days on market $214,950 Active Under Contract 127 DOM
-
2026-08-21days on market $214,950 Active Under Contract 126 DOM
-
2026-08-20days on market $214,950 Active Under Contract 125 DOM
-
2026-08-19days on market $214,950 Active Under Contract 124 DOM
-
2026-08-18days on market $214,950 Active Under Contract 123 DOM
-
2026-08-17statusdays on market $214,950 Active Under Contract 122 DOM
-
2026-08-16days on market $214,950 Active 121 DOM
-
2026-08-15days on market $214,950 Active 120 DOM
-
2026-08-14days on market $214,950 Active 119 DOM
-
2026-08-13days on market $214,950 Active 118 DOM
-
2026-08-11days on market $214,950 Active 116 DOM
-
2026-08-10days on market $214,950 Active 115 DOM
-
2026-08-09days on market $214,950 Active 114 DOM
-
2026-08-08days on market $214,950 Active 113 DOM
-
2026-08-06days on market $214,950 Active 111 DOM
-
2026-08-05days on market $214,950 Active 110 DOM
-
2026-08-04days on market $214,950 Active 109 DOM
-
2026-08-03days on market $214,950 Active 108 DOM
-
2026-07-31days on market $214,950 Active 105 DOM
-
2026-07-30days on market $214,950 Active 104 DOM
-
2026-07-30days on market $214,950 Active 103 DOM
-
2026-07-28days on market $214,950 Active 102 DOM
-
2026-07-26days on market $214,950 Active 100 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast TX · Resets to sale price
- Current annual tax
- $5,466 · $455/mo
- Projected year-2 tax
- $5,466 · $455/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $20,864
- − Mortgage interest
- −$11,200
- − Property taxes
- −$5,466
- − Insurance
- −$1,000
- − Repairs & maintenance
- −$1,669
- − Management
- −$1,669
- − HOA
- −$1,200
- − Depreciation
- −$5,817
- Taxable loss
- −$7,156
- Est. tax savings @ 24.0%
- +$1,718
- After-tax cash flow
- $-2,048/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
This single-story home in Rancho Del Cielo is in good condition with a modern kitchen and bathrooms, and a well-maintained exterior. It's a low-maintenance property with potential for value increases through minor updates and landscaping.
Value-add opportunities
- Both Painting exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
- Both Landscaping and plant maintenance — A well-maintained yard can improve curb appeal and attract potential buyers/tenants. ↑
- Both HVAC maintenance — Regular HVAC maintenance ensures comfort and energy efficiency, which is important for both resale and rental value. ↑
- Both Kitchen and bathroom updates — Modernizing these spaces can increase the home's appeal and value for both buyers and renters. ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
Schools (NCES district)
- District
- Jarrell ISD
- NCES district ID
- 4824600
- Math proficiency
- 19% ▼ -18.00%
- Reading proficiency
- 28% ▼ -5.00%
- Median HH income
- $57,132
- Composite
- 21.47/100
- National rank
- #8335
- State rank
- #713 of 826 in TX
Livability — Jarrell
- Score
- 71/100
- State rank
- #313
- US rank
- #7020
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Williamson County · 699,027 people
- City population
- 16,272
- Metro
- Austin-Round Rock-Georgetown, TX
- Population (ZIP)
- 16,272
- Household income
- $98,199
- Rent vs Own
- Severe rent burden
- 6% of renters
Population outlook (Williamson County) Hauer SSP2
- Today (2025)
- 699,027 people
- By 2030
- 795,537 · +13.8%
- By 2040
- 990,683 · +41.7%
- By 2050
- 1,184,292 · +69.4%
- By 2075
- 1,623,825 · +132.3%
- By 2100
- 1,924,153 · +175.3%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.63)
- Race & ethnicity
- White 48% Hispanic / Latino 36% Two or more races 14% Black 7% Asian 4%
- Hispanic origin (detail)
- Mexican 30% Puerto Rican 5%
- Common ancestry
- Romanian 3% Italian 2% Slovak 1%
- Foreign-born
- 13% · Canada, Vietnam
- Languages at home
- 69% English-only · Spanish 26% Chinese 2% French/Haitian/Cajun 1%
Political lean MEDSL · Williamson
- 2024 margin
- Toss-up / Even · D 48.0% · R 50.4% · Other 1.6%
- 2008→2024 swing
- +10.6pp toward D · 2008: -13.0pp · 2024: -2.5pp
- All cycles
- 2024: R+2.5 2020: D+1.4 2016: R+9.9 2012: R+21.5 2008: R+13.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -31.03%
- Current HPI
- 184.8935
- Rent YoY
- ▼ -1.73%
- Metro
- Austin-Round Rock-Georgetown, TX
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-4.3% since first listed3 events — show timeline
- 2026-06-14 Price Changed $219,950 Unlock MLS
- 2026-05-29 Price Changed $224,950 Unlock MLS
- 2026-04-17 Listed $229,950 Unlock MLS
Property tax history
+108.0%/yrLatest (2026): $5,466 · +108.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…