CashFlowRE
Sign in Sign up
5677 Waterman Blvd #11
D- Composite 39.6
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 +14.4/15.0
  • 1% rule +7.8/10.0
  • Cash flow +6.6/30.0
  • Condition / age +4.0/5.0
  • Rent growth +3.1/5.0
  • Livability +2.5/5.0
  • DSCR +0.8/10.0
  • Schools +0.4/10.0
  • Appreciation +0.0/10.0

$115,000

5677 Waterman Blvd #11 · St. Louis, MO 63112
2 bd · 1.0 ba · 840 sqft · Condo · 86 Days on market
Built 1915 Good condition $137/sqft · 15% below area Est $136k · 15% under $563/mo HOA · 38% of rent

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

Listing remarks

If you are looking for a walkable condo, steps from Forest Park and less than 2 miles from Wash U, this is the place for you! This condo has two bedrooms and one full bath, an updated kitchen, spacious living room, an in unit washer and dryer and 2 parking spaces. Recent updates include: New cabinets in the kitchen, new countertops, all new appliances, a new furnace, a new hot water heater, and a new vanity, mirror, and toilet in the bathroom. Priced at 115K, this place makes for a very nice mortgage payment. If you put 5% down, your monthly payment would be around $850+$563 condo fee = $1413.

Key facts

  • New furnace
  • New cabinets
  • New appliances

Tags

UPDATED KITCHENIN UNIT WASHER AND DRYERNEW CABINETSNEW COUNTERTOPSNEW APPLIANCESNEW FURNACE

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 2-bed/1.0-bath condo listed at $115k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-191 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $87k (24.0% below list).
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $87k (24.0% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • St. Louis City (urban): math 10% / reading 18% proficiency, ranked #312 of 324 in MO (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hamilton Elem. Community Ed. (math 2% / reading 8%, grade F, #1,072 of 1,115 statewide, top 98%, 253 students, 99% FRL); Gateway Middle (math 0% / reading 8%, grade F, #389 of 391 statewide, top 100%, 506 students, 99% FRL); Sumner High (math 2% / reading 2%, grade F, #520 of 521 statewide, top 100%, 264 students, 99% FRL) — zoned schools average 99% FRL vs 80% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.4%/yr); 167 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 29d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($46k/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 $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • St. Louis County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 2 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: HOA is 38% of rent; built in 1915 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,351 (24.0% 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 86 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.28%
Cap rate
4.30%
Cash-on-cash
-7.12%
DSCR
0.68
GRM
6.5

CMA / ARV

ARV (median comp)
$135,793
List price
$115,000
Delta
-15.31%
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
5330 Pershing Ave #106 0.50mi 2/2.0 845 (+1%) 2mo $149,900 $177 71
5330 Pershing Ave #506 0.50mi 2/2.0 845 (+1%) 2mo $159,500 $189 71
6101 Washington Blvd #202 0.71mi 2/1.0 836 (-0%) 1mo $165,000 $197 66
5316 Pershing Ave #406 0.54mi 2/1.0 920 (+10%) 0mo $102,000 $111 59
6114 Washington Blvd #302 0.72mi 2/1.0 778 (-7%) 2mo $149,000 $192 52
701 S Skinker Blvd #405 1.39mi 1/1.0 (-1) 750 (-11%) 3mo $155,000 $207 40
541 Rosedale Ave #202 0.71mi 2/2.0 991 (+18%) 2mo $169,900 $171 36
46 Carriage Ln 1.20mi 2/2.0 1,037 (+24%) 0mo $348,500 $336 36
422 Lake Ave #5 0.79mi 2/2.0 1,006 (+20%) 1mo $169,900 $169 35
232 N Kingshighway Blvd #907 1.15mi 1/1.0 (-1) 1,018 (+21%) 1mo $494,900 $486 34
6304 Cabanne Ave 1.17mi 3/1.0 (+1) 980 (+17%) 2mo $171,900 $175 33
9 N Euclid Ave #603 1.37mi 1/1.5 (-1) 1,028 (+22%) 2mo $375,000 $365 31

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 · 2.39% rent growth · sell at horizon

5-year hold
IRR
-29.5%
Equity multiple
0.03×
Total profit
$-31,337
Equity at exit
$17,147
10-year hold
IRR
-33.3%
Equity multiple
-0.40×
Total profit
$-45,114
Equity at exit
$9,943

Cash invested: $32,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
81 Strongly Landlord-Friendly
State Missouri
81 Strongly Landlord-Friendly · R+10
County
— inherits STATE
City
— inherits STATE
Generally landlord-friendly; St Louis has some habitability requirements.

Active competition Active MLS

For sale now
1 active · 1 under contract
Median asking
$119,000 ($131/sqft)
Median days on market
56 d
This list price
lowest-priced of the active set
ARV vs active asking
+22.9% above current asking $/sqft

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

ZIP-level market 63112

Rents YoY
2.4%
Active inventory
167
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,477 high interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$563
Vacancy / Maint / Mgmt
$310
Net cashflow
$-191

Break-even live

Break-even rent $1,719
Max offer price $87,351
Occupancy floor

Sensitivity live

Price -10% $-112 -5% $-151 +0% $-191 +5% $-231 +10% $-271
Rent -10% $-308 -5% $-249 +0% $-191 +5% $-133 +10% $-74
Rate -1.0pp $-133 -0.5pp $-162 base $-191 +0.5pp $-221 +1.0pp $-251

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
$28,750
Closing costs
$3,450
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
5660 Kingsbury Ave Saint Louis, MO 1.0–2.0 1.0–2.0 789 $1,550 $1.96 93d 23 0.05mi
5660 Kingsbury Ave Saint Louis, MO 1.0–2.0 1.0–2.0 831 $1,550 $1.86 9d 21 0.05mi
415 DeBaliviere Ave Unit 212 St. Louis, MO 1.0 1.0 730 $1,350 $1.85 93d 1 0.07mi
415 DeBaliviere Ave Unit 201 St. Louis, MO 2.0 1.0 842 $1,475 $1.75 9d 1 0.07mi
415 DeBaliviere Ave Unit 208 St. Louis, MO 2.0 2.0 955 $1,700 $1.78 65d 1 0.07mi
415 DeBaliviere Ave Unit 101 St. Louis, MO 2.0 2.0 976 $1,650 $1.69 18d 1 0.07mi
415 DeBaliviere Ave Unit 203 St. Louis, MO 1.0 1.0 650 $1,200 $1.85 93d 1 0.07mi
415 DeBaliviere Ave Unit 202 St. Louis, MO 1.0 1.0 811 $1,500 $1.85 93d 1 0.07mi
415 DeBaliviere Ave Unit 209 St. Louis, MO 1.0 1.0 650 $1,215 $1.87 93d 1 0.07mi
415 DeBaliviere Ave Unit 211 St. Louis, MO 1.0 1.0 688 $1,275 $1.85 93d 1 0.07mi
415 DeBaliviere Ave Unit 106 St. Louis, MO 1.0 1.0 659 $1,200 $1.82 64d 1 0.07mi
5625 Pershing Ave #32 Saint Louis, MO 1.0 1.0 672 $1,125 $1.67 36d 1 0.08mi
5621 Pershing Ave Saint Louis, MO 1.0 1.0 670 $1,200 $1.79 93d 1 0.09mi
5630 Pershing Ave Saint Louis, MO 1.0–2.0 1.0 822 $1,825 $2.22 16d 2 0.12mi
5630 Pershing Ave Saint Louis, MO 1.0 1.0 800 $1,325 $1.66 52d 1 0.12mi
5630 Pershing Ave Saint Louis, MO 2.0 1.0 945 $1,300 $1.38 22d 1 0.12mi
5630 Pershing Ave Saint Louis, MO 2.0 1.0 945 $1,825 $1.93 17d 1 0.12mi
5616 Pershing Ave Apt 52 St. Louis, MO 1.0 1.0 800 $1,095 $1.37 16d 1 0.12mi
5616 Pershing Ave Unit 64 St. Louis, MO 2.0 1.0 800 $1,095 $1.37 26d 1 0.12mi
5616 Pershing Ave Saint Louis, MO 1.0–2.0 1.0 800 $1,095 $1.37 25d 2 0.12mi
5616 Pershing Ave Saint Louis, MO 1.0–2.0 1.0 800 $1,095 $1.37 27d 2 0.12mi
299 DeBaliviere Ave St. Louis, MO 2.0 1.0–2.0 829 $2,995 $3.61 9d 18 0.13mi
299 DeBaliviere Ave St. Louis, MO 1.0 1.0–1.5 738 $2,505 $3.39 60d 13 0.13mi
5616 Pershing Ave Apt 11 St. Louis, MO 1.0 1.0 800 $995 $1.24 93d 1 0.13mi
501 Clara Ave Saint Louis, MO 1.0–2.0 1.0–2.0 850 $1,845 $2.17 64d 21 0.13mi
501 Clara Ave Saint Louis, MO 1.0–2.0 1.0–2.0 906 $1,910 $2.11 9d 19 0.13mi
299 DeBaliviere Ave Unit S522 St. Louis, MO 1.0 1.0 634 $2,075 $3.27 18d 1 0.14mi
299 DeBaliviere Ave Unit S709 St. Louis, MO 1.0 1.5 650 $2,425 $3.73 22d 1 0.14mi
5539 Pershing Ave Saint Louis, MO 1.0–2.0 1.0–2.0 845 $3,569 $4.22 28d 10 0.21mi
5535 Pershing Ave Unit 11 St. Louis, MO 1.0 1.0 800 $1,095 $1.37 64d 1 0.25mi
629 Clara Ave Apt 28 St. Louis, MO 2.0 1.0 672 $1,150 $1.71 25d 1 0.26mi
5528 Waterman Blvd St. Louis, MO 1.0 1.0 675 $1,400 $2.07 35d 1 0.27mi
5529 Pershing Ave Apt 32 St. Louis, MO 2.0 1.0 1100 $1,025 $0.93 34d 1 0.27mi
5560 Delmar Blvd Saint Louis, MO 1.0–2.0 1.0–2.0 790 $1,395 $1.77 18d 6 0.27mi
5621 Delmar Blvd Saint Louis, MO 1.0 1.0 647 $2,020 $3.12 9d 4 0.28mi
5510 Pershing Ave Saint Louis, MO 3.0 1.0–2.0 831 $2,683 $3.23 9d 18 0.31mi
5535 Delmar Blvd St. Louis, MO 2.0 1.0–2.0 805 $1,970 $2.45 9d 12 0.33mi
5500 Delmar Blvd Unit 5540-Apt 202 St. Louis, MO 2.0 2.0 875 $1,395 $1.59 57d 1 0.34mi
5855 Washington Blvd Unit 1A St. Louis, MO 2.0 1.0 850 $999 $1.18 93d 1 0.37mi
5457 Delmar Blvd St. Louis, MO 1.0 1.0 556 $745 $1.34 11d 8 0.39mi

Property features AI

Finance

HOA & community
Has HOAMonthly HOA fee of $563HOA fee includes water, sewer and trashNo association amenities listed

Exterior

Parking
Carport with 2 spaces
Utilities
Public waterPublic sewerElectric service by Ameren
Home design
Residential condominiumOne level
Construction
Brick construction
Exterior features
Other lot features

Interior

Bedrooms
2 bedrooms, both on the main level
Bathrooms
1 full bathroom (main level)
Interior features
Central air conditioningElectric coolingForced air heatingNatural gas heating4 total rooms
Laundry & utility
Common area laundry

HOA detail $563/mo · $6,756/yr condo

Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-08-08
    days on market $115,000 Active 86 DOM
  2. 2026-08-07
    days on market $115,000 Active 85 DOM
  3. 2026-08-06
    days on market $115,000 Active 84 DOM
  4. 2026-08-05
    days on market $115,000 Active 83 DOM
  5. 2026-08-04
    days on market $115,000 Active 82 DOM
  6. 2026-08-03
    days on market $115,000 Active 81 DOM
  7. 2026-07-31
    days on market $115,000 Active 78 DOM
  8. 2026-07-30
    days on market $115,000 Active 77 DOM
  9. 2026-07-30
    days on market $115,000 Active 76 DOM
  10. 2026-07-28
    days on market $115,000 Active 75 DOM
  11. 2026-07-18
    days on market $115,000 Active 74 DOM
  12. 2026-07-16
    days on market $115,000 Active 73 DOM
  13. 2026-07-15
    days on market $115,000 Active 72 DOM
  14. 2026-07-14
    days on market $115,000 Active 71 DOM
  15. 2026-07-13
    days on market $115,000 Active 70 DOM
  16. 2026-07-13
    days on market $115,000 Active 69 DOM
  17. 2026-07-11
    days on market $115,000 Active 68 DOM
  18. 2026-07-10
    days on market $115,000 Active 67 DOM
  19. 2026-07-09
    days on market $115,000 Active 66 DOM
  20. 2026-07-07
    days on market $115,000 Active 64 DOM
  21. 2026-07-06
    days on market $115,000 Active 63 DOM
  22. 2026-07-05
    days on market $115,000 Active 62 DOM
  23. 2026-07-03
    days on market $115,000 Active 60 DOM
  24. 2026-07-02
    days on market $115,000 Active 59 DOM
  25. 2026-07-01
    days on market $115,000 Active 58 DOM
  26. 2026-06-30
    days on market $115,000 Active 57 DOM
  27. 2026-06-29
    days on market $115,000 Active 56 DOM
  28. 2026-06-28
    days on market $115,000 Active 55 DOM
  29. 2026-06-27
    days on market $115,000 Active 54 DOM
  30. 2026-06-26
    days on market $115,000 Active 53 DOM
  31. 2026-06-24
    days on market $115,000 Active 51 DOM
  32. 2026-06-22
    days on market $115,000 Active 49 DOM
  33. 2026-06-21
    days on market $115,000 Active 48 DOM
  34. 2026-06-18
    days on market $115,000 Active 45 DOM
  35. 2026-06-17
    days on market $115,000 Active 44 DOM
  36. 2026-06-16
    days on market $115,000 Active 43 DOM
  37. 2026-06-15
    days on market $115,000 Active 42 DOM
  38. 2026-06-13
    days on market $115,000 Active 40 DOM
  39. 2026-06-09
    days on market $115,000 Active 36 DOM
  40. 2026-06-08
    days on market $115,000 Active 35 DOM
  41. 2026-06-07
    days on market $115,000 Active 34 DOM
  42. 2026-06-05
    days on market $115,000 Active 31 DOM
  43. 2026-06-03
    days on market $115,000 Active 30 DOM
  44. 2026-06-02
    days on market $115,000 Active 29 DOM
  45. 2026-06-01
    days on market $115,000 Active 28 DOM
  46. 2026-05-31
    days on market $115,000 Active 27 DOM
  47. 2026-05-08
    status Active 726-char remark
  48. 2026-04-21
    status Pending 726-char remark
  49. 2026-04-17
    listed $115,000 Active 726-char remark
  50. 2026-04-17
    historical $115,000 726-char remark

ⓘ 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 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$17,721
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$1,418
− Management
−$1,418
− HOA
−$6,756
− Depreciation
−$3,345
Taxable loss
−$3,957
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$950
After-tax cash flow
$-1,343/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

Good 80/100 Cosmetic rehab Est. rehab $4,200–$12,600 screening

This well-maintained, recently updated condo is move-in ready with good curb appeal and a good condition score.

Value-add opportunities

  • Both landscaping — enhances curb appeal and resale value
  • Both paint exterior — improves curb appeal and resale value
  • Both replace windows — improves energy efficiency and resale value

ⓘ 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.

F Composite school gradezoned avg 4/100

Zoned Schools

Elementary Hamilton Elem. Community Ed. F MO #1,072/1,115 Nat'l #40,579/41,679 High Sumner High F MO #520/521 Nat'l #17,145/17,239

Schools (NCES district)

District
St. Louis City
NCES district ID
2929280
Math proficiency
10% ▼ -6.00%
Reading proficiency
18% ▼ -3.00%
Median HH income
$35,685
Composite
11.54/100
National rank
#9699
State rank
#312 of 324 in MO

Livability — St. Louis

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

Census & demographics

Census place
St. Louis, MO
County
Saint Louis City · 315,737 people
City population
283,259
Metro
St. Louis, MO-IL
Population (ZIP)
17,985
Household income
$45,542
Rent vs Own
64.1% rent · 35.9% own
Severe rent burden
9% of renters

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
315,737 people
By 2030
313,865 · -0.6%
By 2040
305,439 · -3.3%
By 2050
296,529 · -6.1%
By 2075
271,028 · -14.2%
By 2100
255,359 · -19.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (63%)
Race & ethnicity
Black 63% White 24% Asian 6% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 1% Scotch-Irish 1% Romanian 1%
Foreign-born
9% · China, South Korea, Canada
Languages at home
88% English-only · Spanish 3% Chinese 2% Korean 2%

Political lean MEDSL · St. Louis

2024 margin
Solid D (+64.7) · D 81.4% · R 16.7% · Other 2.0%
2008→2024 swing
-3.5pp toward R · 2008: 68.2pp · 2024: 64.7pp
All cycles
2024: D+64.7 2020: D+66.2 2016: D+63.7 2012: D+66.6 2008: D+68.2

Not yet ingested

Civics

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-05-08 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-21 Pending MARIS as Distributed by MLS Grid
  • 2026-04-17 Listed $115,000 MARIS as Distributed by MLS Grid
  • 2026-04-17 Coming Soon $115,000 MARIS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…