CashFlowRE
Sign in Sign up
1117 Ainsley Ln
D Composite 44.29
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 +7.9/30.0
  • 1% rule +5.0/10.0
  • Condition / age +4.0/5.0
  • Schools +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +2.9/5.0
  • DSCR +2.0/10.0
  • Appreciation +0.0/10.0

$245,000

1117 Ainsley Ln · Forney, TX 75126
3 bd · 2.0 ba · 1,998 sqft · SingleFamily public records · 187 Days on market
Built 2020 Good condition 6,011 sqft lot $123/sqft · 24% below area Est $324k · 24% under $62/mo HOA · 3% of rent

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

Listing remarks MLS

The spacious living area features abundant natural light and flows seamlessly into the kitchen with a large island, ample cabinetry, and electric appliances. The private primary suite includes dual sinks, walk in shower, and a generous walk in closet. Split bedrooms provide added privacy along with a flexible office space perfect for working from home or additional living use. Additional features include luxury vinyl plank flooring, full size utility area, and a 2 car garage. Enjoy outdoor living with a covered patio and manageable yard. Located in a master planned community with access to pool, walking trails, playground, and greenbelt spaces. Conveniently located near shopping, dining, and major highways. Move in ready and a great opportunity in one of Forney fastest growing areas.

Key facts

  • Large island
  • Split bedrooms
  • Walk in closet

Tags

LARGE ISLANDWALK IN SHOWERWALK IN CLOSETSPLIT BEDROOMSFLEXIBLE OFFICE SPACELUXURY VINYL PLANK FLOORING

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 $245k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-258 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $200k (18.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $244k (0.4% below list).
  • Recommended offer: $200k (18.6% below list) — sets the bar for cash-flow.
  • Cap rate 5.0% vs local median 4.2% in Forney — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 76/100 on livability (#98 in TX, #3,339 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities C-, commute F.
  • Forney ISD (rural): math 41% / reading 44% proficiency, ranked #234 of 826 in TX (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Crosby El (math 37% / reading 36%, grade F, #1,883 of 4,322 statewide, top 44%, 682 students, 59% FRL); Brown Middle (math 29% / reading 39%, grade F, #892 of 1,662 statewide, top 55%, 673 students, 56% FRL); North Forney H S (math 32% / reading 45%, grade F, #866 of 1,632 statewide, top 54%, 2,502 students, 49% FRL) — zoned schools average 55% FRL vs 26% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.4%/yr); 3067 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 77d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 70% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,747 units permitted in Kaufman County in 2024 (180 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 $7k of value loss. Plan a longer hold.
  • Kaufman County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 187 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 6y ago; this cycle's ask has dropped $55k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,509 (18.6% 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 187 days. Have you received any prior offers? Is the seller open to a 19% 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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 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
1.00%
Cap rate
5.03%
Cash-on-cash
-4.50%
DSCR
0.80
GRM
8.4

CMA / ARV

ARV (median comp)
$324,138
List price
$245,000
Delta
-24.41%
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
1892 Balfour Bnd 0.57mi 3/2.0 1,975 (-1%) 2mo $324,490 $164 70
1186 Nora Ln 0.59mi 3/2.0 1,986 (-1%) 3mo $319,990 $161 69
636 Claverton Ln 0.46mi 4/3.0 (+1) 1,963 (-2%) 1mo $299,000 $152 66
2933 Soaring Hills Dr 0.59mi 3/2.0 1,950 (-2%) 3mo $401,900 $206 66
7309 Pinales Way 0.70mi 3/2.0 1,984 (-1%) 2mo $534,900 $270 64
2909 Soaring Hills Dr 0.68mi 4/3.0 (+1) 1,942 (-3%) 0mo $346,900 $179 54
2926 Soaring Hills Dr 0.64mi 4/3.0 (+1) 1,942 (-3%) 3mo $387,900 $200 54
1872 Balfour Bnd 0.55mi 4/3.0 (+1) 2,131 (+7%) 2mo $348,990 $164 53
1182 Nora Ln 0.57mi 4/3.0 (+1) 2,132 (+7%) 1mo $336,990 $158 52
1114 Longhorn Ln 0.72mi 3/2.0 1,828 (-8%) 1mo $259,900 $142 51
1188 Nora Ln 0.60mi 4/3.0 (+1) 2,132 (+7%) 2mo $339,990 $159 50
2913 Soaring Hills Dr 0.66mi 4/3.0 (+1) 2,169 (+9%) 3mo $374,900 $173 44

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 · 1.42% rent growth · sell at horizon

5-year hold
IRR
-26.1%
Equity multiple
0.13×
Total profit
$-59,581
Equity at exit
$36,530
10-year hold
IRR
-30.9%
Equity multiple
-0.27×
Total profit
$-86,803
Equity at exit
$21,183

Cash invested: $68,600 (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
200 active · 95 under contract
Months of supply
14.6 mo (7%/mo absorbed)
Median asking
$344,990 ($166/sqft)
Median days on market
97 d
This list price
lowest-priced of the active set
ARV vs active asking
-2.0% vs current asking $/sqft

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

ZIP-level market 75126

Rents YoY
1.4%
Active inventory
3067
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,440 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$736 /mo · $8,831/yr
Insurance
$102
HOA
$62
Vacancy / Maint / Mgmt
$512
Net cashflow
$-258

Break-even live

Break-even rent $2,766
Max offer price $199,509
Occupancy floor

Sensitivity live

Price -10% $-119 -5% $-188 +0% $-258 +5% $-327 +10% $-396
Rent -10% $-450 -5% $-354 +0% $-258 +5% $-161 +10% $-65
Rate -1.0pp $-134 -0.5pp $-195 base $-258 +0.5pp $-321 +1.0pp $-386

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
$61,250
Closing costs
$7,350
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
1126 Ainsley Ln Forney, TX 4.0 3.0 1743 $2,350 $1.35 6d 1 0.04mi
1315 Binfield Dr Forney, TX 3.0 2.0 1746 $2,199 $1.26 41d 1 0.08mi
735 Brockwell Bnd Forney, TX 3.0 2.0 1988 $1,800 $0.91 10d 1 0.15mi
1267 Binfield Dr Forney, TX 4.0 4.0 2476 $3,000 $1.21 4d 1 0.16mi
635 Brockwell Bnd Forney, TX 4.0 3.0 2506 $3,100 $1.24 84d 1 0.24mi
2411 Doncaster Dr Forney, TX 3.0 2.0 1594 $2,100 $1.32 90d 1 0.27mi
1004 Copper Smith Way Forney, TX 4.0 2.5 2096 $2,499 $1.19 32d 1 0.27mi
2225 Heaton Forney, TX 3.0 2.0 1909 $2,150 $1.13 139d 1 0.32mi
2217 Perrymead Dr Forney, TX 3.0 2.0 1423 $1,899 $1.33 6d 1 0.32mi
2157 Winsbury Way Forney, TX 3.0 2.0 1948 $2,300 $1.18 68d 1 0.34mi
2213 Heaton Forney, TX 3.0 2.0 2146 $2,225 $1.04 20d 1 0.37mi
2213 Heaton Forney, TX 3.0 2.0 2146 $2,395 $1.12 112d 1 0.37mi
2207 Heaton Forney, TX 3.0 2.0 1423 $2,150 $1.51 90d 1 0.40mi
2207 Heaton Forney, TX 3.0 2.0 1423 $2,100 $1.48 139d 1 0.40mi
2321 Birdwell Cv Forney, TX 3.0 2.0 1710 $2,300 $1.35 12d 1 0.41mi
2121 Swanmore Way Forney, TX 3.0 3.0 2550 $2,700 $1.06 84d 1 0.42mi
2023 Avondown Rd Forney, TX 3.0 2.0 1640 $2,071 $1.26 89d 1 0.57mi
1421 Kirkhill Ln Unit 1421 Heath, TX 4.0 3.0 2545 $3,500 $1.38 116d 1 0.58mi
1421 Kirkhill Ln Forney, TX 4.0 3.0 2545 $3,600 $1.41 26d 1 0.59mi
2011 Avondown Rd Forney, TX 3.0 2.0 2146 $2,395 $1.12 63d 1 0.61mi
2122 Mossfield Ln Forney, TX 4.0 3.0 2162 $2,500 $1.16 51d 1 0.67mi
120 Garner Ct Forney, TX 3.0 2.0 2214 $2,500 $1.13 139d 1 0.67mi
2029 Dovedale Dr Forney, TX 4.0 3.0 2426 $3,200 $1.32 90d 1 0.68mi
1806 Balfour Bnd Forney, TX 3.0 2.0 1981 $2,600 $1.31 120d 1 0.68mi
1806 Balfour Bnd Forney, TX 3.0 2.0 1981 $2,400 $1.21 47d 1 0.69mi
2108 Mossfield Ln Forney, TX 4.0 3.0 2193 $2,500 $1.14 86d 1 0.72mi
412 Acadia Ln Forney, TX 4.0 2.5 2258 $2,399 $1.06 7d 1 0.74mi
307 Acadia Ln Forney, TX 3.0 2.0 2139 $2,400 $1.12 10d 1 0.76mi
305 Acadia Ln Forney, TX 3.0 2.0 2067 $2,600 $1.26 74d 1 0.76mi
1124 Longhorn Ln Forney, TX 4.0 2.5 2093 $2,500 $1.19 120d 1 0.76mi
139 Acadia Ln Forney, TX 3.0 2.0 2133 $2,800 $1.31 7d 1 0.77mi
1408 Grove Pond Rd Forney, TX 4.0 3.5 2543 $3,095 $1.22 139d 1 0.78mi
1412 Grove Pond Rd Forney, TX 4.0 2.0 1708 $2,400 $1.41 74d 1 0.80mi
224 Independence Trl Forney, TX 3.0 2.0 1562 $2,095 $1.34 94d 1 0.80mi
1459 Kingswell Ln Forney, TX 4.0 3.0 2034 $3,000 $1.47 84d 1 0.81mi
1448 Kingswell Ln Forney, TX 4.0 3.0 2208 $2,950 $1.34 120d 1 0.82mi
1527 Flannagan Pond Rd Forney, TX 3.0 2.0 1461 $1,950 $1.33 29d 1 0.83mi
201 Rambling Way Forney, TX 3.0 2.0 2289 $2,070 $0.90 5d 1 0.83mi
1439 Kingswell Ln Forney, TX 4.0 3.0 1942 $2,250 $1.16 79d 1 0.85mi
1439 Kingswell Ln Forney, TX 4.0 3.0 1942 $2,250 $1.16 76d 1 0.85mi

HOA detail $62/mo · $744/yr

Likely covers
electricpool

Listing history 50 events

  1. 2026-09-24
    days on market $245,000 Active 187 DOM
  2. 2026-09-23
    days on market $245,000 Active 186 DOM
  3. 2026-09-22
    days on market $245,000 Active 185 DOM
  4. 2026-09-21
    days on market $245,000 Active 184 DOM
  5. 2026-09-20
    days on market $245,000 Active 183 DOM
  6. 2026-09-19
    days on market $245,000 Active 182 DOM
  7. 2026-09-18
    days on market $245,000 Active 181 DOM
  8. 2026-09-17
    days on market $245,000 Active 180 DOM
  9. 2026-09-16
    pricedays on market $245,000 Active 179 DOM
  10. 2026-09-15
    days on market $269,999 Active 178 DOM
  11. 2026-09-14
    days on market $269,999 Active 177 DOM
  12. 2026-09-13
    days on market $269,999 Active 176 DOM
  13. 2026-09-12
    days on market $269,999 Active 175 DOM
  14. 2026-09-11
    days on market $269,999 Active 174 DOM
  15. 2026-09-05
    days on market $269,999 Active 168 DOM
  16. 2026-09-04
    days on market $269,999 Active 167 DOM
  17. 2026-09-02
    days on market $269,999 Active 165 DOM
  18. 2026-08-31
    days on market $269,999 Active 163 DOM
  19. 2026-08-29
    days on market $269,999 Active 161 DOM
  20. 2026-08-28
    days on market $269,999 Active 160 DOM
  21. 2026-08-27
    days on market $269,999 Active 159 DOM
  22. 2026-08-25
    days on market $269,999 Active 157 DOM
  23. 2026-08-24
    days on market $269,999 Active 156 DOM
  24. 2026-08-23
    days on market $269,999 Active 155 DOM
  25. 2026-08-22
    days on market $269,999 Active 154 DOM
  26. 2026-08-21
    days on market $269,999 Active 153 DOM
  27. 2026-08-20
    days on market $269,999 Active 152 DOM
  28. 2026-08-19
    days on market $269,999 Active 151 DOM
  29. 2026-08-18
    days on market $269,999 Active 150 DOM
  30. 2026-08-17
    days on market $269,999 Active 149 DOM
  31. 2026-08-16
    days on market $269,999 Active 148 DOM
  32. 2026-08-15
    days on market $269,999 Active 147 DOM
  33. 2026-08-14
    days on market $269,999 Active 146 DOM
  34. 2026-08-13
    days on market $269,999 Active 145 DOM
  35. 2026-08-12
    days on market $269,999 Active 144 DOM
  36. 2026-08-11
    days on market $269,999 Active 143 DOM
  37. 2026-08-10
    days on market $269,999 Active 142 DOM
  38. 2026-08-09
    days on market $269,999 Active 141 DOM
  39. 2026-08-08
    days on market $269,999 Active 140 DOM
  40. 2026-08-06
    days on market $269,999 Active 138 DOM
  41. 2026-08-05
    days on market $269,999 Active 137 DOM
  42. 2026-08-04
    days on market $269,999 Active 136 DOM
  43. 2026-08-03
    days on market $269,999 Active 135 DOM
  44. 2026-07-31
    days on market $269,999 Active 132 DOM
  45. 2026-07-30
    pricedays on market $269,999 Active 131 DOM
  46. 2026-07-30
    days on market $275,000 Active 130 DOM
  47. 2026-07-28
    days on market $275,000 Active 129 DOM
  48. 2026-07-26
    days on market $275,000 Active 127 DOM
  49. 2026-07-24
    days on market $275,000 Active 125 DOM
  50. 2026-07-23
    days on market $275,000 Active 124 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
$8,831 · $736/mo
Projected year-2 tax
$8,831 · $736/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$29,275
− Mortgage interest
−$13,724
− Property taxes
−$8,831
− Insurance
−$1,225
− Repairs & maintenance
−$2,342
− Management
−$2,342
− HOA
−$744
− Depreciation
−$7,127
Taxable loss
−$7,060
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,694
After-tax cash flow
$-1,396/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 $9,990–$29,970 screening

This single-family home in a master-planned community is in good condition with modern updates and a well-maintained exterior. It is ready for a new owner or tenant with minor cosmetic improvements to enhance its curb appeal and value.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and resale value
  • Both landscape — improves curb appeal and rental 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 38/100

Zoned Schools

Elementary Crosby El F TX #1,883/4,322 Nat'l #22,441/41,679 Middle Jackson Middle High North Forney H S F TX #866/1,632 Nat'l #8,796/17,239

Schools (NCES district)

District
Forney ISD
NCES district ID
4819560
Math proficiency
41% ▼ -20.00%
Reading proficiency
44% ▼ -12.00%
Median HH income
$86,679
Composite
40.07/100
National rank
#3812
State rank
#234 of 826 in TX
B Composite livability gradescore 76/100

Livability — Forney

Score
76/100
State rank
#98
US rank
#3339

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Kaufman County · 138,716 people
City population
84,799
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
84,799
Household income
$103,673
Rent vs Own
19.5% rent · 80.5% own
Severe rent burden
20% of renters

Population outlook (Kaufman County) Hauer SSP2

Today (2025)
138,716 people
By 2030
150,815 · +8.7%
By 2040
174,877 · +26.1%
By 2050
198,020 · +42.8%
By 2075
251,908 · +81.6%
By 2100
285,325 · +105.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 45% Black 25% Hispanic / Latino 23% Two or more races 14% Asian 3%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Common ancestry
Italian 2% Slovak 1% Portuguese 1%
Foreign-born
12% · Canada, Vietnam
Languages at home
79% English-only · Spanish 14% Arabic 1% Vietnamese 1%

Political lean MEDSL · Kaufman

2024 margin
Strong R (+27.9) · D 35.6% · R 63.5%
2008→2024 swing
+7.9pp toward D · 2008: -35.8pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+33.9 2016: R+47.0 2012: R+44.4 2008: R+35.8

Not yet ingested

Civics

Price history

+13.7% since first listed
21 events — show timeline
  • 2026-04-28 Price Changed $289,900 NTREIS
  • 2026-03-21 Listed $299,900 NTREIS
  • 2025-10-24 Relisted NTREIS
  • 2025-10-20 Listing Removed NTREIS
  • 2025-07-19 Price Changed $314,000 NTREIS
  • 2025-06-25 Listing Removed NTREIS
  • 2025-06-25 Listed $320,000 NTREIS
  • 2025-06-20 Price Changed $320,000 NTREIS
  • 2025-06-20 Relisted NTREIS
  • 2025-05-28 Price Changed $270,000 NTREIS
  • 2025-05-27 Relisted NTREIS
  • 2025-05-21 Contingent NTREIS
  • 2025-05-12 Price Changed $295,000 NTREIS
  • 2025-04-30 Price Changed $305,000 NTREIS
  • 2025-04-01 Price Changed $309,900 NTREIS
  • 2025-03-31 Price Changed $314,900 NTREIS
  • 2025-03-14 Listed $319,900 NTREIS
  • 2020-09-14 Sold (MLS) NTREIS
  • 2020-07-13 Pending NTREIS
  • 2020-06-19 Price Changed $250,010 NTREIS
  • 2020-06-12 Listed $255,010 NTREIS

Property tax history

+56.3%/yr

Latest (2025): $8,831 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…