CashFlowRE
Sign in Sign up
405 Fairburn Rd #231 🏢 Co-op
B Composite 70.03
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

405 Fairburn Rd #231 · Atlanta, GA 30331
3 bd · 1.5 ba · 1,100 sqft · Condo · 161 Days on market
Built 2007 $684/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this beautifully renovated and spacious townhome in the charming co-op community of Wildwood Park Towne Houses. Everything inside is brand new—from the kitchen and appliances to the stylish bathrooms and modern lighting throughout. Maintenance-free LVP flooring runs seamlessly through the home, and every room has been freshly painted. Just bring your furniture and settle right in! This townhouse offers plenty of comfortable living spaces with a modern feel. The bedrooms are all generously sized and uniquely each on its own floor. This home is tucked away toward the back of the community and overlooks a large green space and a playground and enjoys plenty of natural light each morning!

Key facts

  • Stylish bathrooms
  • Freshly painted
  • Renovated townhome

Tags

RENOVATED TOWNHOMEKITCHEN AND APPLIANCESSTYLISH BATHROOMSMODERN LIGHTINGMAINTENANCE-FREE LVP FLOORINGFRESHLY PAINTED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $65,000 price buys shares in the cooperative corporation, not the real estate itself — so it isn't comparable to a fee-simple sale price, and the cashflow / cap-rate / 1%-rule cards below (which assume you own the property and can rent it out) don't apply here. Expect board approval and a monthly maintenance fee on top of the price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath condo listed at $65k.

Deal economics

  • At list price, monthly cash flow is $254 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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: schools C-, 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.
  • Market conditions: Rents rising (+2.6%/yr); 483 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($63k/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 $449 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 2.6% rent growth), your $18k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 2y ago; this cycle's ask has dropped $15k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 39% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 161 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
2.70%
Cap rate
10.98%
Cash-on-cash
16.75%
DSCR
1.75
GRM
3.1

CMA / ARV

ARV (median comp)
$216,997
List price
$65,000
Delta
-70.05%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.63% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.30×
Total profit
$5,445
Equity at exit
$9,692
10-year hold
IRR
16.7%
Equity multiple
2.36×
Total profit
$24,740
Equity at exit
$5,620

Cash invested: $18,200 (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 30331

Home prices YoY
-34.2%
Rents YoY
2.6%
Active inventory
483
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,756 high interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$684
Vacancy / Maint / Mgmt
$369
Net cashflow
$254

Break-even live

Break-even rent $1,434
Max offer price $65,000
Occupancy floor 81%

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
$16,250
Closing costs
$1,950
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
415 Fairburn Rd SW Atlanta, GA 1.0–3.0 1.0–2.0 890 $1,490 $1.67 1d 31 0.10mi
648 Providence Pl SW #37 Atlanta, GA 3.0 3.5 1416 $2,195 $1.55 24d 1 0.55mi
3616 Utoy Dr SW Atlanta, GA 3.0 3.5 1496 $1,950 $1.30 43d 1 0.56mi
3915 Basil Way SW Atlanta, GA 3.0 2.0 1287 $2,600 $2.02 24d 1 0.59mi
722 Crestwell Cir #722 Atlanta, GA 2.0 3.0 1440 $2,279 $1.58 20d 1 0.61mi
841 Ambient Way SW Atlanta, GA 2.0 2.5 1344 $1,895 $1.41 16d 1 0.63mi
708 Crestwell Cir SW Atlanta, GA 2.0 2.5 1236 $1,645 $1.33 24d 1 0.63mi
887 Ambient Way SW Atlanta, GA 2.0 2.5 1344 $2,250 $1.67 24d 1 0.64mi
897 Ambient Way SW Atlanta, GA 2.0 2.5 1500 $2,155 $1.44 24d 1 0.66mi
832 Ambient Way SW Atlanta, GA 2.0 2.5 1500 $2,250 $1.50 24d 1 0.66mi
513 Constellation Overlook SW Atlanta, GA 3.0 2.5 1446 $2,300 $1.59 24d 1 0.66mi
350 Fennel Way SW Atlanta, GA 4.0 2.0 1450 $1,500 $1.03 20d 1 0.69mi
751 Fairburn Rd SW Atlanta, GA 1.0–3.0 1.0–2.0 1162 $2,170 $1.87 3d 32 0.71mi
586 Oakside Dr SW Unit B Atlanta, GA 2.0 1.0 1075 $1,065 $0.99 14d 1 0.77mi
586 Oakside Dr SW Unit A Atlanta, GA 3.0 1.0 1075 $1,325 $1.23 14d 1 0.77mi
3691 Manor Ct SW Atlanta, GA 2.0 2.0 944 $1,500 $1.59 24d 1 0.84mi
3440 Boulder Park Dr SW Atlanta, GA 2.0 1.0 800 $1,050 $1.31 10d 3 0.84mi
3919 Wisteria Ln SW Atlanta, GA 4.0 2.0 1126 $1,730 $1.54 13d 1 0.87mi
3606 Ginnis Dr SW #8 Atlanta, GA 2.0 2.5 1224 $1,411 $1.15 7d 1 0.87mi
4172 Renfrew Ct SW Atlanta, GA 4.0 2.0 1136 $1,200 $1.06 7d 1 0.87mi
40 Candlelight Ln SW Unit A Atlanta, GA 2.0 2.0 1098 $1,500 $1.37 24d 1 0.91mi
40 Candlelight Ln SW Apt B Atlanta, GA 3.0 3.0 1274 $1,800 $1.41 24d 1 0.91mi
440 Dartmouth Dr SW Atlanta, GA 4.0 3.0 1148 $1,795 $1.56 20d 1 1.03mi
294 Brownlee Rd SW Atlanta, GA 2.0 1.5 950 $1,050 $1.11 16d 2 1.06mi
4341 Cascade Rd SW Atlanta, GA 1.0–3.0 1.0–2.0 959 $1,535 $1.60 43d 1 1.09mi
4355 Cascade Rd SW Atlanta, GA 2.0 2.0 1152 $1,190 $1.03 1d 7 1.14mi
4375 Cascade Rd Apt N181 Atlanta, GA 2.0 1.0 805 $1,100 $1.37 5d 1 1.23mi
4375 Cascade Rd Unit r239 Atlanta, GA 3.0 2.0 1017 $1,395 $1.37 24d 1 1.23mi
4375 Cascade Rd Unit n184 Atlanta, GA 2.0 1.0 805 $1,150 $1.43 24d 1 1.23mi
4375 Cascade Rd Unit n186 Atlanta, GA 2.0 1.0 805 $1,100 $1.37 15d 1 1.23mi
4375 Cascade Rd Apt B12 Atlanta, GA 3.0 2.0 1017 $1,295 $1.27 24d 1 1.23mi
4375 Cascade Rd Unit l155 Atlanta, GA 2.0 1.0 805 $1,025 $1.27 16d 1 1.23mi
3230 Cushman Cir SW Atlanta, GA 2.0 1.0 1143 $1,200 $1.05 7d 1 1.24mi
3354 Delmar Ln NW Atlanta, GA 3.0 2.0 1170 $1,700 $1.45 24d 1 1.27mi
3669 Martin Luther King Jr Dr SW Atlanta, GA 2.0 1.5 800 $1,300 $1.62 5d 2 1.34mi
3456 Thompson Dr NW Atlanta, GA 3.0 1.0 975 $1,750 $1.79 24d 1 1.41mi
3820 Old Cascade Rd SW Atlanta, GA 2.0 1.0 759 $1,099 $1.45 1d 1 1.44mi
871 Laurelmont Dr SW Atlanta, GA 3.0 2.0 1210 $2,000 $1.65 24d 1 1.45mi
3136 Martin Luther King Jr Dr SW Atlanta, GA 1.0–2.0 1.0–1.5 800 $1,250 $1.56 19d 5 1.47mi

HOA detail condo

Monthly dues
$684 · $8,208/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 38 events

  1. 2026-06-18
    days on market $65,000 Active 161 DOM
  2. 2026-06-17
    days on market $65,000 Active 160 DOM
  3. 2026-06-16
    days on market $65,000 Active 159 DOM
  4. 2026-06-15
    days on market $65,000 Active 158 DOM
  5. 2026-06-13
    days on market $65,000 Active 156 DOM
  6. 2026-06-13
    days on market $65,000 Active 155 DOM
  7. 2026-06-09
    days on market $65,000 Active 152 DOM
  8. 2026-06-08
    days on market $65,000 Active 151 DOM
  9. 2026-06-07
    days on market $65,000 Active 150 DOM
  10. 2026-06-04
    days on market $65,000 Active 147 DOM
  11. 2026-06-03
    days on market $65,000 Active 146 DOM
  12. 2026-06-02
    days on market $65,000 Active 145 DOM
  13. 2026-06-01
    days on market $65,000 Active 144 DOM
  14. 2026-05-31
    days on market $65,000 Active 143 DOM
  15. 2026-04-20
    price $65,000 715-char remark
    Show marketing remark (709 chars)

    Welcome home to this beautifully renovated and spacious townhome in the charming co-op community of Wildwood Park Towne Houses. Everything inside is brand new-from the kitchen and appliances to the stylish bathrooms and modern lighting throughout. Maintenance-free LVP flooring runs seamlessly through the home, and every room has been freshly painted. Just bring your furniture and settle right in! This townhouse offers plenty of comfortable living spaces with a modern feel. The bedrooms are all generously sized and uniquely each on its own floor. This home is tucked away toward the back of the community and overlooks a large green space and a playground and enjoys plenty of natural light each morning!

  16. 2026-04-20
    price $65,000 709-char remark
    Show marketing remark (709 chars)

    Welcome home to this beautifully renovated and spacious townhome in the charming co-op community of Wildwood Park Towne Houses. Everything inside is brand new-from the kitchen and appliances to the stylish bathrooms and modern lighting throughout. Maintenance-free LVP flooring runs seamlessly through the home, and every room has been freshly painted. Just bring your furniture and settle right in! This townhouse offers plenty of comfortable living spaces with a modern feel. The bedrooms are all generously sized and uniquely each on its own floor. This home is tucked away toward the back of the community and overlooks a large green space and a playground and enjoys plenty of natural light each morning!

  17. 2026-03-26
    price $75,000 709-char remark
    Show marketing remark (715 chars)

    Welcome home to this beautifully renovated and spacious townhome in the charming co-op community of Wildwood Park Towne Houses. Everything inside is brand new—from the kitchen and appliances to the stylish bathrooms and modern lighting throughout. Maintenance-free LVP flooring runs seamlessly through the home, and every room has been freshly painted. Just bring your furniture and settle right in! This townhouse offers plenty of comfortable living spaces with a modern feel. The bedrooms are all generously sized and uniquely each on its own floor. This home is tucked away toward the back of the community and overlooks a large green space and a playground and enjoys plenty of natural light each morning!

  18. 2026-03-26
    price $75,000 715-char remark
    Show marketing remark (715 chars)

    Welcome home to this beautifully renovated and spacious townhome in the charming co-op community of Wildwood Park Towne Houses. Everything inside is brand new—from the kitchen and appliances to the stylish bathrooms and modern lighting throughout. Maintenance-free LVP flooring runs seamlessly through the home, and every room has been freshly painted. Just bring your furniture and settle right in! This townhouse offers plenty of comfortable living spaces with a modern feel. The bedrooms are all generously sized and uniquely each on its own floor. This home is tucked away toward the back of the community and overlooks a large green space and a playground and enjoys plenty of natural light each morning!

  19. 2026-03-12
    price $78,000 715-char remark
    Show marketing remark (709 chars)

    Welcome home to this beautifully renovated and spacious townhome in the charming co-op community of Wildwood Park Towne Houses. Everything inside is brand new-from the kitchen and appliances to the stylish bathrooms and modern lighting throughout. Maintenance-free LVP flooring runs seamlessly through the home, and every room has been freshly painted. Just bring your furniture and settle right in! This townhouse offers plenty of comfortable living spaces with a modern feel. The bedrooms are all generously sized and uniquely each on its own floor. This home is tucked away toward the back of the community and overlooks a large green space and a playground and enjoys plenty of natural light each morning!

  20. 2026-03-12
    price $78,000 709-char remark
    Show marketing remark (709 chars)

    Welcome home to this beautifully renovated and spacious townhome in the charming co-op community of Wildwood Park Towne Houses. Everything inside is brand new-from the kitchen and appliances to the stylish bathrooms and modern lighting throughout. Maintenance-free LVP flooring runs seamlessly through the home, and every room has been freshly painted. Just bring your furniture and settle right in! This townhouse offers plenty of comfortable living spaces with a modern feel. The bedrooms are all generously sized and uniquely each on its own floor. This home is tucked away toward the back of the community and overlooks a large green space and a playground and enjoys plenty of natural light each morning!

  21. 2026-01-08
    listed $79,900 New 709-char remark
    Show marketing remark (715 chars)

    Welcome home to this beautifully renovated and spacious townhome in the charming co-op community of Wildwood Park Towne Houses. Everything inside is brand new—from the kitchen and appliances to the stylish bathrooms and modern lighting throughout. Maintenance-free LVP flooring runs seamlessly through the home, and every room has been freshly painted. Just bring your furniture and settle right in! This townhouse offers plenty of comfortable living spaces with a modern feel. The bedrooms are all generously sized and uniquely each on its own floor. This home is tucked away toward the back of the community and overlooks a large green space and a playground and enjoys plenty of natural light each morning!

  22. 2026-01-08
    listed $79,900 Active 715-char remark
    Show marketing remark (715 chars)

    Welcome home to this beautifully renovated and spacious townhome in the charming co-op community of Wildwood Park Towne Houses. Everything inside is brand new—from the kitchen and appliances to the stylish bathrooms and modern lighting throughout. Maintenance-free LVP flooring runs seamlessly through the home, and every room has been freshly painted. Just bring your furniture and settle right in! This townhouse offers plenty of comfortable living spaces with a modern feel. The bedrooms are all generously sized and uniquely each on its own floor. This home is tucked away toward the back of the community and overlooks a large green space and a playground and enjoys plenty of natural light each morning!

  23. 2025-08-04
    historical
  24. 2025-08-04
    historical
  25. 2025-06-17
    listed $79,999 New
  26. 2025-06-17
    listed $79,999 New
  27. 2025-06-17
    listed $79,999 Active
  28. 2025-04-08
    status Pending
  29. 2025-03-31
    soldstatus $65,000 Closed
  30. 2025-03-31
    soldstatus $65,000 Sold
  31. 2025-03-30
    status Under Contract
  32. 2025-03-30
    historical Active Under Contract
  33. 2025-02-08
    status Back On Market
  34. 2025-02-08
    status Active
  35. 2024-11-13
    historical Active Under Contract
  36. 2024-11-13
    historical Active Under Contract
  37. 2024-10-10
    listed $65,000 Active
  38. 2024-10-10
    listed $65,000 New

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$21,072
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$1,686
− Management
−$1,686
− HOA
−$8,208
− Depreciation
−$1,891
Taxable income
$2,661
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$639
After-tax cash flow
$2,410/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
127,674
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
62,567
Household income
$62,623
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
3748.0

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 (94%)
Race & ethnicity
Black 94% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Hispanic 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -106.38%
Current HPI
204.5402
Rent YoY
▲ 2.63%
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

+0.0% since first listed
24 events — show timeline
  • 2026-04-20 Price Changed $65,000 FMLS
  • 2026-04-20 Price Changed $65,000 GAMLS
  • 2026-03-26 Price Changed $75,000 GAMLS
  • 2026-03-26 Price Changed $75,000 FMLS
  • 2026-03-12 Price Changed $78,000 FMLS
  • 2026-03-12 Price Changed $78,000 GAMLS
  • 2026-01-08 Listed $79,900 FMLS
  • 2026-01-08 Listed $79,900 GAMLS
  • 2025-08-04 Listing Removed GAMLS
  • 2025-08-04 Listing Removed GAMLS
  • 2025-06-17 Listed $79,999 FMLS
  • 2025-06-17 Listed $79,999 GAMLS
  • 2025-06-17 Listed $79,999 GAMLS
  • 2025-04-08 Pending FMLS
  • 2025-03-31 Sold (MLS) $65,000 GAMLS
  • 2025-03-31 Sold (MLS) $65,000 FMLS
  • 2025-03-30 Pending GAMLS
  • 2025-03-30 Contingent FMLS
  • 2025-02-08 Relisted GAMLS
  • 2025-02-08 Relisted FMLS
  • 2024-11-13 Contingent GAMLS
  • 2024-11-13 Contingent FMLS
  • 2024-10-10 Listed $65,000 GAMLS
  • 2024-10-10 Listed $65,000 FMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…