CashFlowRE
Sign in Sign up
8122 Royal Breeze Dr
F Composite 31.76
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 +10.8/15.0
  • Condition / age +4.8/5.0
  • Schools +4.4/10.0
  • Cash flow +4.3/30.0
  • 1% rule +2.8/10.0
  • Livability +2.5/5.0
  • Rent growth +2.2/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$299,999

8122 Royal Breeze Dr · Cypress, TX 77433
3 bd · 2.0 ba · 1,609 sqft · SingleFamily public records · 156 Days on market
Built 2023 Excellent condition 5,174 sqft lot 2-car garage $186/sqft · 7% below area Est $324k · 7% under $100/mo HOA · 4% of rent ↓ 5% since listing

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

Listing remarks

Like-new and move-in ready—this 2023-built 3-bedroom, 2-bath home in Cypress is in pristine condition! Located in the sought-after master-planned community of Marvida. The open layout showcases the high ceilings. The spacious primary suite includes a bay window extension, creating the perfect retreat, along with a spa-like bathroom featuring a soaking tub, walk-in shower, and generous closet space. Already equipped with a $3,500 whole-home water filtration system. Residents enjoy resort-style amenities including a lazy river, gym, sand volleyball, pickleball, and more.

Key facts

  • 5,174 sq ft lot
  • 2 garage spots
  • Community pool

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $300k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-801 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $204k (32.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $234k (22.1% below list).
  • Recommended offer: $204k (32.1% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • Cypress-Fairbanks ISD (suburban): math 45% / reading 52% proficiency, ranked #161 of 826 in TX (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Postma El (math 45% / reading 59%, grade C-, #742 of 4,322 statewide, top 19%, 1,247 students, 45% FRL); Rowe Middle (math 26% / reading 44%, grade F, #842 of 1,662 statewide, top 51%, 1,310 students, 80% FRL); Cypress-Fairbanks J J A E P (12 students, 0% FRL) — zoned schools at 42% FRL track the district average.
  • Market conditions: Rents soft (-1.3%/yr); 3008 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $203,742 (32.1% 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 156 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.78%
Cap rate
3.09%
Cash-on-cash
-11.44%
DSCR
0.49
GRM
10.7

CMA / ARV

ARV (median comp)
$324,086
List price
$299,999
Delta
-7.43%
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
8306 Blue Shell Ln 0.18mi 3/2.0 1,673 (+4%) 1mo $330,990 $198 84
8210 Copper Meadows Ln 0.37mi 3/2.0 1,555 (-3%) 1mo $310,790 $200 76
8106 Copper Meadows Ln 0.35mi 4/2.0 (+1) 1,675 (+4%) 0mo $300,000 $179 72
8111 Copper Meadows Ln 0.37mi 3/2.0 1,444 (-10%) 1mo $289,990 $201 65
21919 Mystic Birch Ln 0.72mi 3/2.0 1,601 (-0%) 2mo $319,610 $200 64
7715 Basil Ridge Dr 0.74mi 3/2.0 1,631 (+1%) 2mo $351,475 $215 62
8235 Aleppo Pine Ln 0.64mi 3/2.0 1,737 (+8%) 1mo $300,000 $173 56
21815 Honey Scent Ln 0.30mi 4/2.0 (+1) 1,840 (+14%) 2mo $319,925 $174 56
21823 Honey Scent Ln 0.32mi 4/2.0 (+1) 1,840 (+14%) 1mo $329,960 $179 56
21834 Honey Scent Ln 0.34mi 4/2.0 (+1) 1,840 (+14%) 1mo $346,260 $188 54
7827 Shimmering Star Ln 0.46mi 4/2.0 (+1) 1,850 (+15%) 1mo $337,190 $182 48
21930 Mystic Birch Ln 0.70mi 4/2.5 (+1) 1,822 (+13%) 1mo $310,510 $170 38

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

5-year hold
IRR
-41.8%
Equity multiple
-0.26×
Total profit
$-106,090
Equity at exit
$44,731
10-year hold
IRR
Equity multiple
-1.18×
Total profit
$-182,964
Equity at exit
$25,938

Cash invested: $84,000 (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
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
105 active · 67 under contract
Months of supply
8.4 mo (12%/mo absorbed)
Median asking
$327,990 ($191/sqft)
Median days on market
62 d
This list price
11% of active listings are priced below it
ARV vs active asking
+5.4% vs current asking $/sqft

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

ZIP-level market 77433

Home prices YoY
-28.5%
Rents YoY
-1.3%
Active inventory
3008
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,337 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$849 /mo · $10,187/yr
Insurance
$125
HOA
$100
Vacancy / Maint / Mgmt
$491
Net cashflow
$-801

Break-even live

Break-even rent $3,351
Max offer price $203,742
Occupancy floor

Sensitivity live

Price -10% $-631 -5% $-716 +0% $-801 +5% $-886 +10% $-971
Rent -10% $-986 -5% $-893 +0% $-801 +5% $-709 +10% $-616
Rate -1.0pp $-650 -0.5pp $-725 base $-801 +0.5pp $-879 +1.0pp $-958

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
$75,000
Closing costs
$9,000
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7950 Fijian Cypress Dr Cypress, TX 4.0 2.5 2098 $2,595 $1.24 82d 1 0.32mi
7911 Tuscan Cypress Dr Cypress, TX 4.0 3.0 1730 $2,475 $1.43 139d 1 0.36mi
21323 Bering Reach Dr Cypress, TX 4.0 2.0 2012 $2,298 $1.14 76d 1 0.40mi
7546 Coral Terrace Dr Cypress, TX 3.0 2.5 2050 $2,699 $1.32 139d 1 0.66mi
7558 Magnolia Orchid Ln Cypress, TX 4.0 2.5 1743 $2,390 $1.37 62d 1 0.69mi
21114 Montego Bay Dr Cypress, TX 3.0 2.5 2124 $2,499 $1.18 139d 1 0.71mi
21054 Montego Breeze Ln Unit 315 Cypress, TX 3.0 2.0 1382 $2,564 $1.86 62d 1 0.71mi
21054 Montego Breeze Ln Cypress, TX 3.0–5.0 2.0–3.5 1935 $2,199 $1.14 10d 44 0.71mi
21050 Montego Breeze Ln Cypress, TX 4.0 2.0 1596 $2,596 $1.63 65d 1 0.72mi
21038 Treasure Gate Ln Cypress, TX 4.0 2.5 1804 $2,676 $1.48 62d 1 0.76mi
21019 Montego Breeze Ln Cypress, TX 4.0 2.0 2157 $2,653 $1.23 10d 1 0.79mi
21010 Montego Breeze Ln Cypress, TX 4.0 2.5 1804 $2,565 $1.42 65d 1 0.80mi
21006 Montego Breeze Ln Cypress, TX 4.0 2.0 1596 $2,596 $1.63 65d 1 0.81mi
21010 Treasure Gate Ln Cypress, TX 4.0 2.0 2157 $2,768 $1.28 139d 1 0.81mi
7711 Cypress Edge Dr Cypress, TX 3.0 2.5 2096 $1,849 $0.88 10d 1 0.87mi
21235 Catalina Palm Dr Cypress, TX 4.0 2.0 1756 $2,600 $1.48 139d 1 0.90mi
20739 Dickinson Manor Ln Cypress, TX 3.0 2.0 1700 $1,675 $0.99 59d 1 0.91mi
20736 Desert Shadows Ln Cypress, TX 4.0 2.5 2094 $1,500 $0.72 51d 1 0.97mi
21034 Shore Oak Dr Cypress, TX 4.0 2.0 2110 $2,477 $1.17 0d 1 0.98mi
21034 Shore Oak Dr Cypress, TX 4.0 3.0 2110 $2,950 $1.40 10d 1 0.98mi
20719 Cypress Post Dr Cypress, TX 3.0 2.5 1885 $2,195 $1.16 11d 1 0.98mi
21039 Shore Oak Dr Cypress, TX 3.0 2.0 1382 $2,199 $1.59 39d 1 0.99mi
20731 Desert Shadows Ln Cypress, TX 3.0 2.5 1822 $1,845 $1.01 77d 1 1.00mi
21038 Bay Village Dr Cypress, TX 4.0 2.5 1904 $2,491 $1.31 139d 1 1.02mi
21026 Bay Village Dr Cypress, TX 4.0 2.0 2110 $2,477 $1.17 62d 1 1.04mi
21014 Bay Village Dr Cypress, TX 4.0 2.0 1643 $2,259 $1.37 62d 1 1.06mi
21027 Bay Village Dr Cypress, TX 4.0 2.0 1643 $2,259 $1.37 65d 1 1.06mi
7322 Coconut Bay Dr Cypress, TX 4.0 2.0 1620 $2,211 $1.36 10d 1 1.07mi
21010 Bay Village Dr Cypress, TX 4.0 2.5 1904 $2,388 $1.25 10d 1 1.08mi
21010 Bay Village Dr Cypress, TX 4.0 2.5 1904 $2,388 $1.25 62d 1 1.08mi
7310 Coconut Bay Dr Cypress, TX 4.0 2.0 1620 $2,211 $1.36 10d 1 1.10mi
21054 Breezeway Cove Dr Bridgeland, TX 3.0–4.0 2.5–3.5 1784 $2,350 $1.32 0d 39 1.14mi
22025 Avalon Landing Ln Cypress, TX 1.0–3.0 1.0–2.0 954 $2,667 $2.79 6d 22 1.15mi
20515 Rustic Rail Ct Cypress, TX 3.0 2.5 1980 $2,000 $1.01 84d 1 1.16mi
22121 Avalon Landing Ln #233 Cypress, TX 2.0 2.0 1054 $2,041 $1.94 0d 1 1.17mi
22089 Avalon Landing Ln Cypress, TX 2.0 2.0 1054 $1,166 $1.11 18d 1 1.17mi
20698 Longenbaugh Rd Cypress, TX 2.0 2.0 1053 $1,204 $1.14 10d 1 1.19mi
20730 Longenbaugh Rd #233 Cypress, TX 2.0 2.0 1053 $1,650 $1.57 0d 1 1.19mi
20519 Keegans Ledge Ln Cypress, TX 4.0 3.0 1907 $2,100 $1.10 139d 1 1.20mi
21447 FM 529 Rd Cypress, TX 1.0–3.0 1.0–2.0 996 $2,124 $2.13 0d 34 1.21mi

Property features AI

Finance

HOA & community
Marvida HOA Association with $1,200 annual feeCommunity pool

Exterior

Parking
Attached 2-car garage
Utilities
Public waterPublic sewerElectric service
Home design
Residential propertySingle-story (all main rooms listed on first floor)
Construction
Built in 2023Brick and stone exteriorComposition roofSlab foundation
Exterior features
Subdivision lot

Interior

Kitchen
DishwasherGas cooktopGas ovenMicrowaveDisposal
Bedrooms
Primary bedroom (First floor, approx. 15 x 15)Bedroom (First floor, approx. 12 x 10)Bedroom (First floor, approx. 12 x 10)
Bathrooms
2 full bathrooms
Interior features
Ceiling fan(s)Washer hookup
Laundry & utility
Washer hookup

HOA detail $100/mo · $1,200/yr

Likely covers
watergym

Listing history 50 events

  1. 2026-09-24
    days on market $299,999 Active 156 DOM
  2. 2026-09-23
    days on market $299,999 Active 155 DOM
  3. 2026-09-22
    days on market $299,999 Active 154 DOM
  4. 2026-09-21
    days on market $299,999 Active 153 DOM
  5. 2026-09-20
    days on market $299,999 Active 152 DOM
  6. 2026-09-19
    days on market $299,999 Active 151 DOM
  7. 2026-09-18
    days on market $299,999 Active 150 DOM
  8. 2026-09-17
    days on market $299,999 Active 149 DOM
  9. 2026-09-16
    days on market $299,999 Active 148 DOM
  10. 2026-09-14
    days on market $299,999 Active 146 DOM
  11. 2026-09-13
    days on market $299,999 Active 145 DOM
  12. 2026-09-12
    days on market $299,999 Active 144 DOM
  13. 2026-09-11
    days on market $299,999 Active 143 DOM
  14. 2026-09-05
    days on market $299,999 Active 137 DOM
  15. 2026-09-04
    days on market $299,999 Active 136 DOM
  16. 2026-09-02
    days on market $299,999 Active 134 DOM
  17. 2026-08-31
    days on market $299,999 Active 132 DOM
  18. 2026-08-29
    days on market $299,999 Active 130 DOM
  19. 2026-08-28
    days on market $299,999 Active 129 DOM
  20. 2026-08-27
    days on market $299,999 Active 128 DOM
  21. 2026-08-26
    days on market $299,999 Active 127 DOM
  22. 2026-08-25
    days on market $299,999 Active 126 DOM
  23. 2026-08-24
    days on market $299,999 Active 125 DOM
  24. 2026-08-23
    days on market $299,999 Active 124 DOM
  25. 2026-08-22
    days on market $299,999 Active 123 DOM
  26. 2026-08-21
    days on market $299,999 Active 122 DOM
  27. 2026-08-20
    days on market $299,999 Active 121 DOM
  28. 2026-08-19
    days on market $299,999 Active 120 DOM
  29. 2026-08-18
    days on market $299,999 Active 119 DOM
  30. 2026-08-17
    days on market $299,999 Active 118 DOM
  31. 2026-08-16
    days on market $299,999 Active 117 DOM
  32. 2026-08-15
    days on market $299,999 Active 116 DOM
  33. 2026-08-14
    days on market $299,999 Active 115 DOM
  34. 2026-08-13
    days on market $299,999 Active 114 DOM
  35. 2026-08-12
    days on market $299,999 Active 113 DOM
  36. 2026-08-11
    days on market $299,999 Active 112 DOM
  37. 2026-08-10
    days on market $299,999 Active 111 DOM
  38. 2026-08-09
    days on market $299,999 Active 110 DOM
  39. 2026-08-08
    days on market $299,999 Active 109 DOM
  40. 2026-08-06
    days on market $299,999 Active 107 DOM
  41. 2026-08-05
    days on market $299,999 Active 106 DOM
  42. 2026-08-04
    days on market $299,999 Active 105 DOM
  43. 2026-08-03
    days on market $299,999 Active 104 DOM
  44. 2026-07-31
    days on market $299,999 Active 101 DOM
  45. 2026-07-30
    days on market $299,999 Active 100 DOM
  46. 2026-07-30
    days on market $299,999 Active 99 DOM
  47. 2026-07-28
    days on market $299,999 Active 98 DOM
  48. 2026-07-26
    days on market $299,999 Active 96 DOM
  49. 2026-07-24
    days on market $299,999 Active 94 DOM
  50. 2026-07-23
    days on market $299,999 Active 93 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
$10,187 · $849/mo
Projected year-2 tax
$10,187 · $849/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$28,043
− Mortgage interest
−$16,805
− Property taxes
−$10,187
− Insurance
−$1,500
− Repairs & maintenance
−$2,243
− Management
−$2,243
− HOA
−$1,200
− Depreciation
−$8,727
Taxable loss
−$14,863
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,567
After-tax cash flow
$-6,045/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

Excellent 95/100 None rehab

This 2023-built home in Marvida is move-in ready with excellent condition and a pristine exterior. It offers a spacious primary suite, modern kitchen, and a well-maintained landscaping.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both furniture — improves the home's livability and appeal
F Composite school gradezoned avg 44/100

Zoned Schools

Elementary Postma El C- TX #742/4,322 Nat'l #11,263/41,679 Middle Rowe Middle F TX #842/1,662 Nat'l #7,460/14,009 High Cypress Park H S D- TX #643/1,632 Nat'l #6,809/17,239

Schools (NCES district)

District
Cypress-Fairbanks ISD
NCES district ID
4816110
Math proficiency
45% ▼ -12.00%
Reading proficiency
52% ▼ -2.00%
Median HH income
$72,025
Composite
43.63/100
National rank
#2968
State rank
#161 of 826 in TX

Livability — Cypress

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Harris County · 5,571,493 people
City population
212,884
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
116,550
Household income
$143,934
Rent vs Own
18.5% rent · 81.5% own
Severe rent burden
16% of renters

Population outlook (Harris County) Hauer SSP2

Today (2025)
5,571,493 people
By 2030
6,089,821 · +9.3%
By 2040
7,142,806 · +28.2%
By 2050
8,185,864 · +46.9%
By 2075
10,574,329 · +89.8%
By 2100
12,109,958 · +117.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 39% Hispanic / Latino 27% Black 17% Two or more races 14% Asian 13%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 2% Romanian 1% Italian 1%
Foreign-born
21% · Canada, Vietnam, China
Languages at home
66% English-only · Spanish 19% Other Indo-European 4% Vietnamese 4%

Political lean MEDSL · Harris

2024 margin
Lean D (+5.5) · D 52.0% · R 46.4% · Other 1.6%
2008→2024 swing
+3.9pp toward D · 2008: 1.6pp · 2024: 5.5pp
All cycles
2024: D+5.5 2020: D+13.3 2016: D+12.4 2012: D+0.1 2008: D+1.6

Not yet ingested

Civics

Price history

-4.8% since first listed
27 events — show timeline
  • 2026-06-02 Price Changed $299,999 HARMLS
  • 2026-04-21 Listed $315,000 HARMLS
  • 2026-04-21 Coming Soon $315,000 HARMLS
  • 2026-02-08 Listing Removed HARMLS
  • 2026-02-02 Price Changed $289,000 HARMLS
  • 2026-01-27 Price Changed $293,000 HARMLS
  • 2026-01-19 Price Changed $295,000 HARMLS
  • 2026-01-15 Price Changed $299,000 HARMLS
  • 2026-01-13 Price Changed $299,990 HARMLS
  • 2026-01-06 Price Changed $305,000 HARMLS
  • 2026-01-02 Price Changed $308,000 HARMLS
  • 2025-12-15 Price Changed $309,000 HARMLS
  • 2025-12-08 Price Changed $311,000 HARMLS
  • 2025-11-29 Price Changed $312,000 HARMLS
  • 2025-11-25 Price Changed $313,000 HARMLS
  • 2025-11-19 Price Changed $314,000 HARMLS
  • 2025-11-04 Listed $315,000 HARMLS
  • 2025-11-03 Listing Removed HARMLS
  • 2025-10-29 Price Changed $304,000 HARMLS
  • 2025-10-21 Price Changed $305,000 HARMLS
  • 2025-10-15 Relisted HARMLS
  • 2025-10-15 Pending HARMLS
  • 2025-10-09 Listing Removed HARMLS
  • 2025-10-07 Pending HARMLS
  • 2025-09-27 Price Changed $306,000 HARMLS
  • 2025-08-18 Price Changed $310,000 HARMLS
  • 2025-07-24 Listed $315,000 HARMLS

Property tax history

+189.4%/yr

Latest (2025): $10,187 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…