CashFlowRE
Sign in Sign up
1212 N Major Dr
B- Composite 66.58
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 +25.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +6.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.7/5.0
  • Schools +2.7/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$149,900

1212 N Major Dr · Beaumont, TX 77706
3 bd · 2.5 ba · 1,692 sqft · SingleFamily · 61 Days on market
Fair condition Garage $89/sqft · 37% below area Est $238k · 37% under
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this exceptionally well-kept 3 bedroom, 2.5 bath townhome in Beaumont's desirable West End! Offering approximately 1,692 sq. ft. of comfortable living space, this two-story home features a spacious, functional floor plan and attached garage with plenty of room for everyday living and entertaining. Pride of ownership shows throughout, making this home truly move-in ready. Enjoy the low-maintenance lifestyle of townhome living in the established Westpark Townhomes community. Conveniently located on N Major Drive, one of Beaumont's main thoroughfares, with quick access to shopping, dining, medical facilities, schools and other West End conveniences.

Key facts

  • Attached garage
  • Two story
  • Garage

Tags

TWO STORYFUNCTIONAL FLOOR PLANATTACHED GARAGELOW MAINTENANCE LIFESTYLEWESTPARK TOWNHOMES COMMUNITYQUICK ACCESS TO SHOPPING

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/2.5-bath single-family listed at $150k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $286 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 5.3% in Beaumont — 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 64/100 on livability (#739 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, crime F, amenities F.
  • Beaumont ISD (urban): math 14% / reading 22% proficiency, ranked #789 of 826 in TX (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Curtis El (math 33% / reading 35%, grade F, #2,149 of 4,322 statewide, top 50%, 492 students, 55% FRL); Marshall Middle (math 17% / reading 25%, grade F, #1,387 of 1,662 statewide, top 85%, 711 students, 62% FRL); West Brook Sr H S (math 19% / reading 34%, grade F, #1,228 of 1,632 statewide, top 76%, 2,245 students, 58% FRL).
  • Market conditions: Rents flat; 487 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 51d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% of comp listings sitting > 30 days — soft ceiling on asking rent; 343 units permitted in Jefferson County in 2024 (0 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 44 sale attempts since 13y ago; this cycle's ask has dropped $19k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.17% ✓
Cap rate
9.11%
Cash-on-cash
10.06%
DSCR
1.45
GRM
7.1

CMA / ARV

ARV (median comp)
$237,512
List price
$149,900
Delta
-36.89%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7055 Shanahan Dr 0.17mi 4/2.0 (+1) 1,551 (-8%) 3mo $239,900 $155 69
8249 Heartfield Ln 0.22mi 3/2.0 1,517 (-10%) 6mo $184,900 $122 66
1203 Briarmeadow Dr 0.61mi 3/2.0 1,721 (+2%) 2mo $145,000 $84 65
8175 Shenandoah Dr 0.30mi 3/2.0 1,897 (+12%) 5mo $275,000 $145 60
1197 Briarmeadow Dr 0.61mi 3/2.0 1,620 (-4%) 7mo $245,000 $151 57
543 Harbor Oaks Dr 0.60mi 3/2.0 1,648 (-3%) 21mo $272,000 $165 48
6745 Gladys Ave 0.65mi 3/2.0 1,776 (+5%) 17mo $240,000 $135 45
1117 Meadowland Dr 0.57mi 3/2.0 1,534 (-9%) 15mo $225,000 $147 43
1218 Meadowridge Dr 0.68mi 3/2.0 1,568 (-7%) 18mo $198,000 $126 39

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 · 0.66% rent growth · sell at horizon

5-year hold
IRR
-6.7%
Equity multiple
0.76×
Total profit
$-10,080
Equity at exit
$22,351
10-year hold
IRR
-0.4%
Equity multiple
0.98×
Total profit
$-914
Equity at exit
$12,961

Cash invested: $41,972 (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.
Methodology + full state rankings →
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
30 active · 33 under contract
Months of supply
25.7 mo (4%/mo absorbed)
Median asking
$217,945 ($129/sqft)
Median days on market
57 d
This list price
13% of active listings are priced below it
ARV vs active asking
+8.7% vs current asking $/sqft

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

ZIP-level market 77706

Rents YoY
0.7%
Active inventory
487
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,757 high interval (Pro) →
Mortgage (P&I)
−$786
Tax est. 1.5%
−$187 /mo · $2,248/yr
Insurance
−$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
−$0
Vacancy / Maint / Mgmt
−$369
Net cashflow
$286

Break-even live

Break-even rent $1,395
Max offer price $149,900
Occupancy floor 79%

Sensitivity live

Price -10% $389 -5% $337 +0% $286 +5% $234 +10% $182
Rent -10% $147 -5% $216 +0% $286 +5% $355 +10% $424
Rate -1.0pp $361 -0.5pp $324 base $286 +0.5pp $247 +1.0pp $207

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
$37,475
Closing costs
$4,497
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
1212 N Major Dr Beaumont, TX 2.0 1.5 1232 $1,250 $1.01 154d 1 0.03mi
1212 N Major Dr Unit 4820 Beaumont, TX 3.0 2.5 1692 $1,646 $0.97 164d 1 0.05mi
8540 Glen Meadow Ln Beaumont, TX 2.0 1.5 1124 $1,500 $1.33 10d 1 0.17mi
8565 Glen Meadow Ln Beaumont, TX 2.0 2.0 1276 $1,500 $1.18 51d 1 0.17mi
8740 Glen Meadow Ln Beaumont, TX 2.0 1.5 1157 $1,395 $1.21 10d 1 0.24mi
1135 Park Meadow Dr Beaumont, TX 2.0 2.5 1396 $1,490 $1.07 51d 1 0.25mi
8256 Heartfield Ln Beaumont, TX 2.0 2.0 1638 $1,450 $0.89 184d 1 0.28mi
1532 Bryant Way Beaumont, TX 3.0 2.0 1628 $1,750 $1.07 154d 1 0.29mi
1512 Bryant Way Beaumont, TX 3.0 2.0 1467 $1,695 $1.16 10d 1 0.30mi
1512 Bryant Way Beaumont, TX 3.0 2.0 1467 $1,695 $1.16 19d 1 0.30mi
1512 Bryant Way Beaumont, TX 3.0 2.0 1467 $1,700 $1.16 35d 1 0.30mi
976 Sunmeadow Dr Unit 05/04/26 Beaumont, TX 3.0 2.5 1656 $2,150 $1.30 184d 1 0.33mi
976 Sunmeadow Dr Beaumont, TX 3.0 2.5 1656 $1,995 $1.20 154d 1 0.33mi
956 Sunmeadow Dr Unit 10/1/26 Beaumont, TX 2.0 2.5 1358 $1,395 $1.03 36d 1 0.34mi
956 Sunmeadow Dr Beaumont, TX 2.0 2.5 1358 $1,395 $1.03 51d 1 0.34mi
6925 Glen Willow Dr Beaumont, TX 4.0 2.5 2034 $2,500 $1.23 10d 1 0.36mi
9540 Glen Meadow Ln Beaumont, TX 3.0 2.5 2045 $2,295 $1.12 184d 1 0.42mi
1136 Green Meadow St Beaumont, TX 2.0 3.0 1300 $1,150 $0.88 10d 1 0.42mi
1136 Green Meadow St Beaumont, TX 2.0 3.0 1300 $1,150 $0.88 34d 1 0.42mi
1010 Green Meadow St Beaumont, TX 2.0 2.0 1113 $1,295 $1.16 34d 1 0.43mi
8960 Manion Dr Beaumont, TX 2.0 2.5 1358 $1,550 $1.14 184d 1 0.46mi
1069 Green Meadow St Beaumont, TX 2.0 2.0 1556 $1,795 $1.15 185d 1 0.46mi
1133 Green Meadow St Beaumont, TX 3.0 2.5 1775 $2,000 $1.13 51d 1 0.47mi
1170 Brandywine St Beaumont, TX 3.0 2.0 2100 $1,890 $0.90 164d 1 0.53mi
1915 Sams Way Beaumont, TX 3.0 2.0 1696 $2,100 $1.24 164d 1 0.54mi
6795 Greenwood Dr Beaumont, TX 3.0 2.0 1650 $2,500 $1.52 164d 1 0.58mi
7915 Shire Ln Beaumont, TX 4.0 2.0 2101 $2,000 $0.95 22d 1 0.65mi
434 Harbor Oaks Dr Beaumont, TX 3.0 2.0 1844 $2,500 $1.36 164d 1 0.67mi
7965 Pecan Dr Beaumont, TX 3.0 2.0 1634 $1,995 $1.22 10d 1 0.68mi
405 Harbor Oaks Dr Beaumont, TX 3.0 2.5 1828 $2,600 $1.42 164d 1 0.70mi
7920 Buttercup Ln Beaumont, TX 4.0 2.0 1849 $2,450 $1.33 8d 1 0.91mi
7920 Buttercup Ln Beaumont, TX 4.0 2.0 1849 $2,600 $1.41 14d 1 0.91mi
7575 Chelsea Pl Beaumont, TX 3.0 2.0 2193 $2,495 $1.14 185d 1 0.94mi
880 Lockwood Dr Beaumont, TX 3.0 2.0 1819 $1,995 $1.10 184d 1 0.95mi
6510 Daisy Dr Beaumont, TX 4.0 2.0 2210 $2,500 $1.13 51d 1 0.96mi
7996 Blue Bonnet Ln Beaumont, TX 3.0 2.0 1635 $2,300 $1.41 1d 1 0.96mi
7996 Blue Bonnet Ln Beaumont, TX 3.0 2.0 1635 $2,300 $1.41 154d 1 0.96mi
7535 Chelsea Pl Beaumont, TX 3.0 2.0 1999 $1,950 $0.98 51d 1 0.96mi
260 Bradford Dr Beaumont, TX 3.0 2.0 1420 $1,795 $1.26 24d 1 0.98mi
365 Eldridge Dr Beaumont, TX 3.0 2.0 1275 $2,000 $1.57 19d 1 1.05mi

Property features AI

Finance

Other
Located in Westpark Twnhs. subdivision
HOA & community
Homeowners association

Exterior

Parking
Attached garage (1 car)
Utilities
Public waterPublic sewer
Home design
Condo/TownhouseResidential property
Construction
Brick veneerVinyl sidingComposition roof
Exterior features
Patio

Interior

Kitchen
RefrigeratorMicrowaveOvenRangeDishwasher not listed
Flooring
CarpetTile
Bathrooms
2 full bathrooms1 half bathroom
Heating & cooling
Central heating (electric)Central airCeiling fan(s)
Interior features
DisposalMicrowaveOvenRange
Laundry & utility
WasherDryer

Listing history 50 events

  1. 2026-11-08
    days on market $149,900 Active 61 DOM
  2. 2026-11-07
    days on market $149,900 Active 60 DOM
  3. 2026-11-06
    days on market $149,900 Active 59 DOM
  4. 2026-11-05
    days on market $149,900 Active 58 DOM
  5. 2026-11-04
    days on market $149,900 Active 57 DOM
  6. 2026-11-02
    days on market $149,900 Active 55 DOM
  7. 2026-11-01
    days on market $149,900 Active 54 DOM
  8. 2026-10-31
    days on market $149,900 Active 53 DOM
  9. 2026-10-30
    days on market $149,900 Active 52 DOM
  10. 2026-10-29
    days on market $149,900 Active 51 DOM
  11. 2026-10-28
    days on market $149,900 Active 50 DOM
  12. 2026-10-27
    days on market $149,900 Active 49 DOM
  13. 2026-10-26
    days on market $149,900 Active 48 DOM
  14. 2026-10-26
    days on market $149,900 Active 47 DOM
  15. 2026-10-24
    days on market $149,900 Active 46 DOM
  16. 2026-10-23
    days on market $149,900 Active 45 DOM
  17. 2026-10-22
    days on market $149,900 Active 44 DOM
  18. 2026-10-21
    days on market $149,900 Active 43 DOM
  19. 2026-10-20
    days on market $149,900 Active 42 DOM
  20. 2026-10-19
    days on market $149,900 Active 41 DOM
  21. 2026-10-18
    days on market $149,900 Active 40 DOM
  22. 2026-10-17
    days on market $149,900 Active 39 DOM
  23. 2026-10-16
    days on market $149,900 Active 38 DOM
  24. 2026-10-15
    pricedays on market $149,900 Active 37 DOM
  25. 2026-10-14
    days on market $159,900 Active 36 DOM
  26. 2026-10-13
    days on market $159,900 Active 35 DOM
  27. 2026-10-12
    days on market $159,900 Active 34 DOM
  28. 2026-10-11
    days on market $159,900 Active 33 DOM
  29. 2026-10-10
    days on market $159,900 Active 32 DOM
  30. 2026-10-09
    days on market $159,900 Active 31 DOM
  31. 2026-10-08
    days on market $159,900 Active 30 DOM
  32. 2026-10-07
    days on market $159,900 Active 29 DOM
  33. 2026-10-06
    days on market $159,900 Active 28 DOM
  34. 2026-10-05
    days on market $159,900 Active 27 DOM
  35. 2026-10-04
    days on market $159,900 Active 26 DOM
  36. 2026-10-04
    days on market $159,900 Active 25 DOM
  37. 2026-10-02
    days on market $159,900 Active 24 DOM
  38. 2026-10-01
    days on market $159,900 Active 23 DOM
  39. 2026-09-30
    days on market $159,900 Active 22 DOM
  40. 2026-09-29
    days on market $159,900 Active 21 DOM
  41. 2026-09-28
    days on market $159,900 Active 20 DOM
  42. 2026-09-27
    days on market $159,900 Active 19 DOM
  43. 2026-09-26
    days on market $159,900 Active 18 DOM
  44. 2026-09-25
    days on market $159,900 Active 17 DOM
  45. 2026-09-24
    days on market $159,900 Active 16 DOM
  46. 2026-09-23
    days on market $159,900 Active 15 DOM
  47. 2026-09-22
    pricedays on market $159,900 Active 14 DOM
  48. 2026-09-21
    days on market $169,000 Active 13 DOM
  49. 2026-09-20
    days on market $169,000 Active 12 DOM
  50. 2026-09-19
    days on market $169,000 Active 11 DOM

ⓘ 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 8/10 Severe FEMA zone X · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$21,082
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$1,547
− Repairs & maintenance
−$1,687
− Management
−$1,687
− Depreciation
−$4,361
Taxable income
$1,156
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$277
After-tax cash flow
$3,149/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 · 5 photos

Fair 45/100 Moderate rehab Est. rehab $42,300–$76,140 screening

This multi-family property requires moderate repairs and maintenance to improve its condition and curb appeal, which would increase its value for both resale and rental.

Repairs flagged

  • Major Exterior debris — Debris on the ground suggests recent damage
  • Major Exterior landscaping — Overgrown bushes and debris

Value-add opportunities

  • Both Landscaping and exterior cleaning — Improves curb appeal and property value ↑
  • Both Exterior repairs — Enhances property value and attracts quality tenants ↑

ⓘ Rehab cost is a screening estimate — Moderate 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.

F Composite school gradezoned avg 27/100

Zoned Schools

Elementary Curtis El F TX #2,149/4,322 Nat'l #24,299/41,679 Middle Marshall Middle F TX #1,387/1,662 Nat'l #11,464/14,009 High West Brook Sr H S F TX #1,228/1,632 Nat'l #12,196/17,239

Schools (NCES district)

District
Beaumont ISD
NCES district ID
4809670
Math proficiency
14% ▼ -13.00%
Reading proficiency
22% ▼ -7.00%
Median HH income
$41,683
Composite
15.43/100
National rank
#9316
State rank
#789 of 826 in TX
C Composite livability gradescore 64/100

Livability — Beaumont

Score
64/100
State rank
#739
US rank
#13710

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Beaumont, TX
County
Jefferson County · 259,015 people
City population
125,901
Metro
Beaumont-Port Arthur, TX
Population (ZIP)
30,393
Household income
$73,185
Rent vs Own
41.7% rent · 58.3% own
Severe rent burden
10% of renters

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
259,015 people
By 2030
260,685 · +0.6%
By 2040
263,309 · +1.7%
By 2050
265,237 · +2.4%
By 2075
270,193 · +4.3%
By 2100
255,628 · -1.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 56% Black 24% Hispanic / Latino 13% Two or more races 9% Asian 4%
Hispanic origin (detail)
Mexican 10%
Languages at home
87% English-only · Spanish 8% Other Indo-European 2% German/W. Germanic 1%

Political lean MEDSL · Jefferson

2024 margin
Lean R (+8.9) · D 45.1% · R 54.0%
2008→2024 swing
-11.1pp toward R · 2008: 2.2pp · 2024: -8.9pp
All cycles
2024: R+8.9 2020: R+1.6 2016: R+0.5 2012: D+1.6 2008: D+2.2

Not yet ingested

Civics
—

Price history

+220.4% since first listed
98 events — show timeline
  • 2026-09-22 Price Changed $159,900 BBOR
  • 2026-09-08 Listed $169,000 BBOR
  • 2026-09-01 Rental Removed $1,250 BBOR
  • 2026-06-17 Listed for Rent $1,250 BBOR
  • 2026-06-08 Rental Removed $1,250 BBOR
  • 2026-05-23 Listed for Rent $1,250 BBOR
  • 2026-05-05 Rental Removed $1,250 BBOR
  • 2026-04-30 Listing Removed — HARMLS
  • 2026-04-02 Listed $299,500 BBOR
  • 2026-02-24 Price Changed $299,500 HARMLS
  • 2026-02-22 Listed $299 HARMLS
  • 2026-01-23 Listed for Rent $1,250 BBOR
  • 2025-05-30 Rental Removed $1,050 BBOR
  • 2025-05-21 Listed for Rent $1,050 BBOR
  • 2025-05-16 Rental Removed $1,095 BBOR
  • 2025-04-02 Listed for Rent $1,095 BBOR
  • 2025-01-01 Rental Removed $1,090 BBOR
  • 2025-01-01 Listed for Rent $1,090 BBOR
  • 2024-12-24 Rental Removed $1,090 BBOR
  • 2024-11-14 Sold (MLS) — BBOR
  • 2024-10-31 Listed for Rent $1,090 BBOR
  • 2024-10-31 Rental Removed $1,250 BBOR
  • 2024-10-18 Price Changed $103,790 BBOR
  • 2024-09-26 Listed for Rent $1,250 BBOR
  • 2024-08-17 Price Changed $107,000 BBOR
  • 2024-08-15 Pending — BBOR
  • 2024-07-22 Price Changed $114,000 BBOR
  • 2024-06-19 Listed $290,000 BBOR
  • 2023-12-30 Rental Removed $990 BBOR
  • 2023-12-22 Sold (MLS) — BBOR
  • 2023-11-13 Pending — BBOR
  • 2023-11-08 Listed for Rent $990 BBOR
  • 2023-10-19 Listed $125,000 BBOR
  • 2023-09-14 Sold (MLS) — BBOR
  • 2023-09-14 Sold (MLS) — BBOR
  • 2023-09-14 Sold (MLS) — BBOR
  • 2023-09-14 Sold (MLS) — BBOR
  • 2023-08-30 Pending — BBOR
  • 2023-08-30 Pending — BBOR
  • 2023-08-30 Pending — BBOR
  • 2023-08-30 Pending — BBOR
  • 2023-08-24 Relisted — BBOR
  • 2023-08-24 Relisted — BBOR
  • 2023-08-24 Relisted — BBOR
  • 2023-08-24 Relisted — BBOR
  • 2023-08-08 Delisted — BBOR
  • 2023-08-06 Delisted — BBOR
  • 2023-08-06 Delisted — BBOR
  • 2023-08-05 Delisted — BBOR
  • 2023-08-03 Relisted — BBOR
  • 2023-08-03 Relisted — BBOR
  • 2023-08-03 Relisted — BBOR
  • 2023-08-02 Delisted — BBOR
  • 2023-08-02 Delisted — BBOR
  • 2023-08-01 Delisted — BBOR
  • 2023-07-31 Relisted — BBOR
  • 2023-07-31 Relisted — BBOR
  • 2023-07-31 Relisted — BBOR
  • 2023-07-31 Relisted — BBOR
  • 2023-07-05 Pending — BBOR
  • 2023-07-05 Pending — BBOR
  • 2023-07-05 Pending — BBOR
  • 2023-07-05 Pending — BBOR
  • 2023-06-27 Listed $95,000 BBOR
  • 2023-06-27 Listed $95,000 BBOR
  • 2023-06-27 Listed $95,000 BBOR
  • 2023-06-27 Listed $95,000 BBOR
  • 2023-04-05 Sold (MLS) — BBOR
  • 2023-03-13 Pending — BBOR
  • 2023-02-22 Listed $390,000 BBOR
  • 2021-06-30 Sold (MLS) — BBOR
  • 2021-06-14 Sold (MLS) — BBOR
  • 2021-05-25 Listed $85,000 BBOR
  • 2021-05-25 Listed $115,000 BBOR
  • 2020-01-28 Sold (MLS) — BBOR
  • 2020-01-10 Listed $88,500 BBOR
  • 2019-02-20 Sold (MLS) — BBOR
  • 2019-01-16 Listed $100,000 BBOR
  • 2019-01-11 Sold (MLS) — BBOR
  • 2019-01-11 Sold (MLS) — BBOR
  • 2019-01-04 Listed $75,900 BBOR
  • 2018-12-20 Listed $99,900 BBOR
  • 2018-06-15 Sold (MLS) — BBOR
  • 2018-05-25 Sold (MLS) — BBOR
  • 2018-04-17 Listed $89,900 BBOR
  • 2018-04-10 Listed $115,000 BBOR
  • 2018-01-30 Sold (MLS) — BBOR
  • 2017-12-20 Listed $210,000 BBOR
  • 2017-11-06 Sold (MLS) — BBOR
  • 2017-10-06 Listed $115,000 BBOR
  • 2015-10-26 Sold (MLS) — BBOR
  • 2015-10-05 Listed $58,000 BBOR
  • 2015-07-20 Sold (MLS) — BBOR
  • 2015-06-01 Listed $35,000 BBOR
  • 2015-04-13 Sold (MLS) — BBOR
  • 2015-03-11 Listed $42,000 BBOR
  • 2013-05-21 Sold (MLS) — BBOR
  • 2013-05-04 Listed $49,900 BBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…