CashFlowRE
Sign in Sign up
620 112th St SE #205
C+ Composite 64.64
Why this score? — see what drove the C+ 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 +22.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.5/10.0
  • DSCR +7.5/10.0
  • Schools +5.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Appreciation +2.5/10.0
  • Rent growth +1.7/5.0
  • Manufactured-home adj. -5.6

$84,000

620 112th St SE #205 · Everett, WA 98208
3 bd · 2.0 ba · 1,244 sqft · Manufactured public records · 65 Days on market
Manufactured home 55+ age-restricted Built 1980 Good condition $68/sqft · 34% below area Est $128k · 34% under

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

Listing remarks

Price improvement on this Lago de Plata gem, and this place is worth a second look. Some 55+ communities look good in photos and fall apart in person. Lago de Plata is the opposite: immaculate grounds, a clubhouse and pool people actually use, and neighbors who clearly love where they live. This 1,244 sq ft single-level home fits right in: 2 bedrooms, a bonus room that flexes for an office, craft space or guest room, 2 full baths, and a fireplace for those cool Pacific Northwest nights. The covered front deck is made for slow mornings with coffee, and covered parking plus extra storage take care of the practical stuff.

Key facts

  • Fresh flooring
  • Impressive pool
  • Extra storage

Tags

IMPRESSIVE POOLFLEXIBLE BONUS ROOMCOVERED FRONT DECKEXTRA STORAGEFRESH 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 manufactured listed at $84k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $833 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $84k).
  • Recommended offer: $79k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.2% vs local median 2.5% in Everett — 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 73/100 on livability (#199 in WA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A, health & safety A; Watch: crime D+, amenities F, cost of living F.
  • Everett School District (urban): math 60% / reading 72% proficiency, ranked #26 of 291 in WA (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Silver Lake Elementary (584 students, 60% FRL); Eisenhower Middle School (880 students, 52% FRL); Cascade High School (1,793 students, 53% FRL) — zoned schools average 55% FRL vs 31% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents falling (-3.2%/yr); 364 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,982 units permitted in Snohomish County in 2024 (1,492 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $581 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Snohomish County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
Recommended offer $78,960 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D 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?
  5. 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.
  6. 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.
  7. 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
2.13%
Cap rate
18.20%
Cash-on-cash
42.51%
DSCR
2.89
GRM
3.9

CMA / ARV

ARV (median comp)
$128,084
List price
$84,000
Delta
-29.77%
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
620 112th St SE #352 0.14mi 2/2.0 (-1) 1,211 (-3%) 1mo $105,000 $87 84
620 112th St SE #181 0.00mi 2/2.0 (-1) 1,340 (+8%) 1mo $112,500 $84 81
620 112th St SE #207 0.00mi 2/2.0 (-1) 1,148 (-8%) 1mo $100,000 $87 81
620 112th St SE #227 0.00mi 3/2.0 1,404 (+13%) 6mo $108,000 $77 74
620 112th St SE #153 0.00mi 2/2.0 (-1) 1,340 (+8%) 14mo $110,000 $82 71
11622 Silver Lake Rd #70 0.28mi 3/2.0 1,188 (-4%) 11mo $152,500 $128 70
620 112th St SE #189 0.00mi 2/2.0 (-1) 1,390 (+12%) 9mo $145,500 $105 68
12030 Andrew Sater Rd 0.43mi 2/2.0 (-1) 1,264 (+2%) 8mo $85,000 $67 66
11622 Silver Lake Rd #58 0.28mi 2/2.0 (-1) 1,344 (+8%) 6mo $78,000 $58 64
11622 Silver Lake Rd #30 0.28mi 2/2.0 (-1) 1,344 (+8%) 8mo $150,000 $112 62
11622 Silver Lake Rd #90 0.28mi 2/2.0 (-1) 1,152 (-7%) 11mo $85,000 $74 60
11500 Meridian Ave S #22 0.64mi 3/2.0 1,290 (+4%) 11mo $199,000 $154 55

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
35.8%
Equity multiple
2.46×
Total profit
$34,242
Equity at exit
$12,525
10-year hold
IRR
41.0%
Equity multiple
4.32×
Total profit
$77,997
Equity at exit
$7,263

Cash invested: $23,520 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Washington
28 Tenant-Leaning · D+8
County
— inherits STATE
City
— inherits STATE
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
12 active · 8 under contract
Months of supply
7.2 mo (14%/mo absorbed)
Median asking
$123,500 ($92/sqft)
Median days on market
85 d
This list price
lowest-priced of the active set
ARV vs active asking
+11.8% above current asking $/sqft

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

ZIP-level market 98208

Rents YoY
-3.2%
Active inventory
364
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,790 high interval (Pro) →
Mortgage (P&I)
$441
Tax est. 1.5%
$105 /mo · $1,260/yr
Insurance
$35
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$833

Break-even live

Break-even rent $735
Max offer price $84,000
Occupancy floor 48%

Sensitivity live

Price -10% $891 -5% $862 +0% $833 +5% $804 +10% $775
Rent -10% $692 -5% $763 +0% $833 +5% $904 +10% $975
Rate -1.0pp $876 -0.5pp $855 base $833 +0.5pp $812 +1.0pp $789

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
$21,000
Closing costs
$2,520
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
525 112th St SE Everett, WA 1.0–2.0 1.0–2.0 855 $2,366 $2.77 9d 6 0.17mi
1009 112th St SE Everett, WA 2.0 2.0 860 $1,895 $2.20 27d 1 0.20mi
11401 3rd Ave SE Everett, WA 2.0 1.0–2.0 862 $1,918 $2.22 9d 18 0.21mi
515 112th St SE Everett, WA 2.0–3.0 2.0–2.5 1050 $2,295 $2.19 10d 2 0.24mi
11005 16th Ave SE Everett, WA 1.0–2.0 1.0–2.0 795 $2,012 $2.53 13d 3 0.58mi
133 124th St SE Everett, WA 2.0 2.0 923 $1,880 $2.04 7d 10 0.69mi
12115 Meridian Ave S Everett, WA 1.0–2.0 1.0–2.0 872 $1,995 $2.29 13d 6 0.69mi
1304 Bruskrud Rd Everett, WA 1.0–2.0 1.0–2.0 800 $2,078 $2.60 10d 5 0.71mi
1701 121st St SE Everett, WA 1.0–2.0 1.0–2.0 763 $2,499 $3.27 7d 12 0.78mi
119 107th St SW Unit B Everett, WA 3.0 2.0 1346 $2,900 $2.15 13d 1 0.78mi
2012 113th Pl SE Everett, WA 2.0 2.5 1250 $2,995 $2.40 10d 1 0.81mi
1726 121st St SE Unit A Everett, WA 4.0 2.5 1495 $2,550 $1.71 54d 1 0.84mi
10101 7th Ave SE Everett, WA 1.0–3.0 1.0–2.0 1073 $2,699 $2.51 7d 9 0.84mi
305 127th St SE Unit A Everett, WA 2.0 2.5 1456 $2,649 $1.82 93d 1 0.86mi
120 SE Everett Mall Way Everett, WA 1.0–2.0 1.0–2.0 760 $2,224 $2.93 7d 41 0.87mi
2020 Lake Heights Dr Everett, WA 1.0–3.0 1.0–2.0 911 $2,319 $2.55 7d 13 0.88mi
128 127th St SE Everett, WA 3.0 1.0–2.0 884 $2,752 $3.11 7d 14 0.88mi
11225 19th Ave SE Everett, WA 1.0–3.0 1.0–2.0 925 $2,667 $2.88 7d 9 0.90mi
12429 1st Ave W Unit 2 Everett, WA 2.0 1.5 960 $1,895 $1.97 21d 1 0.92mi
12102 4th Ave W Everett, WA 1.0–3.0 1.0–2.5 982 $2,826 $2.88 12d 25 0.97mi
12115 19th Ave SE Everett, WA 1.0–3.0 1.0–2.0 884 $2,834 $3.20 7d 14 0.97mi
11311 19th Ave SE Everett, WA 1.0–3.0 1.0–2.0 932 $2,631 $2.82 7d 13 1.00mi
923 112th St SW Everett, WA 1.0–3.0 1.0–2.0 858 $2,396 $2.79 7d 21 1.11mi
11207 9th Pl W Everett, WA 2.0 1.0 995 $1,899 $1.91 69d 7 1.14mi
215 100th St SW Everett, WA 2.0 2.0 856 $1,845 $2.16 54d 1 1.15mi
12600 4th Ave W Everett, WA 2.0 2.5 1336 $2,295 $1.72 66d 1 1.16mi
9925 4th Ave W Apt 6 Everett, WA 2.0 2.0 1000 $1,445 $1.45 51d 1 1.16mi
13401 Dumas Rd Mill Creek, WA 1.0–3.0 1.0–2.0 1016 $2,447 $2.41 7d 4 1.16mi
2601 106th Pl SE Everett, WA 3.0 2.0 1221 $3,245 $2.66 61d 1 1.22mi
12601 8th Ave W Everett, WA 2.0 1.0 637 $1,839 $2.88 22d 15 1.22mi
13004 Meridian Ave S Everett, WA 1.0–3.0 1.0–2.0 1025 $2,280 $2.22 31d 1 1.24mi
222 W Marilyn Ave Everett, WA 3.0 1.0 1000 $2,400 $2.40 66d 1 1.25mi
1108 Center Rd Everett, WA 2.0 2.0 1200 $2,150 $1.79 64d 1 1.27mi
13400 Dumas Rd Mill Creek, WA 2.0 2.0 1107 $2,543 $2.30 12d 2 1.27mi
820 124th St SW Apt D Everett, WA 2.0 1.5 960 $1,595 $1.66 54d 1 1.28mi
13510 N Creek Dr Mill Creek, WA 1.0–4.0 1.0–2.0 1020 $2,119 $2.08 37d 1 1.29mi
11812 E Gibson Rd Everett, WA 1.0–2.0 1.0–2.0 892 $1,958 $2.20 7d 8 1.29mi
9719 Holly Dr Unit 205 Everett, WA 2.0 1.0 815 $1,519 $1.86 7d 1 1.35mi
12522 8th Ave W Everett, WA 1.0–3.0 1.0–2.0 1005 $2,595 $2.58 13d 11 1.35mi
9615 Holly Dr Everett, WA 1.0–2.0 1.0 645 $2,137 $3.31 9d 9 1.38mi

Property features AI

Finance

Other
Directions availableCorner location within the community
Financial info
Listing terms: Cash, Conventional
HOA & community
Located in a manufactured home park with clubhouse, common area, pool, RV parking and saunaPark approved for saleSenior communityApproximately 244 homes in the parkPets allowed (see remarks)Land lease: $1,450

Exterior

Parking
Carport
Utilities
Electric energy sourcePublic water (billed through park)Sewer via PUDInternet: XfinityElectric water heater
Home design
Manufactured home (double wide)One levelFaces eastHas a viewMobile home remains on site
Construction
Metal/vinyl constructionComposition roofTie down foundationBuilt as a manufactured home after 6/15/1976
Exterior features
Corner lotPavedPatio/porch/deckSkirted with vinylMetal/vinyl exterior

Interior

Kitchen
DishwasherStove/RangeRefrigerator
Bedrooms
2 bedrooms
Flooring
VinylCarpet
Bathrooms
2 full bathrooms2 bathtubs2 showers
Heating & cooling
Forced air heatingForced air cooling
Interior features
Fireplace (wood burning)Water heaterDouble pane windowsCeiling fan(s)DrapesPatio/porch/deckAwningsBath off primaryLandscaped
Laundry & utility
WasherDryerWater heater located in laundry roomStorage by back door

Listing history 50 events

  1. 2026-08-08
    days on market $84,000 Active 65 DOM
  2. 2026-08-06
    days on market $84,000 Active 63 DOM
  3. 2026-08-05
    days on market $84,000 Active 62 DOM
  4. 2026-08-04
    days on market $84,000 Active 61 DOM
  5. 2026-08-03
    days on market $84,000 Active 60 DOM
  6. 2026-07-31
    pricedays on market $84,000 Active 57 DOM
  7. 2026-07-30
    days on market $86,000 Active 56 DOM
  8. 2026-07-30
    days on market $86,000 Active 55 DOM
  9. 2026-07-28
    days on market $86,000 Active 54 DOM
  10. 2026-07-26
    days on market $86,000 Active 52 DOM
  11. 2026-07-24
    days on market $86,000 Active 50 DOM
  12. 2026-07-23
    days on market $86,000 Active 49 DOM
  13. 2026-07-22
    days on market $86,000 Active 48 DOM
  14. 2026-07-21
    days on market $86,000 Active 47 DOM
  15. 2026-07-20
    days on market $86,000 Active 46 DOM
  16. 2026-07-18
    days on market $86,000 Active 44 DOM
  17. 2026-07-18
    days on market $86,000 Active 43 DOM
  18. 2026-07-16
    days on market $86,000 Active 42 DOM
  19. 2026-07-15
    days on market $86,000 Active 41 DOM
  20. 2026-07-14
    days on market $86,000 Active 40 DOM
  21. 2026-07-13
    days on market $86,000 Active 39 DOM
  22. 2026-07-13
    days on market $86,000 Active 38 DOM
  23. 2026-07-11
    days on market $86,000 Active 37 DOM
  24. 2026-07-10
    days on market $86,000 Active 36 DOM
  25. 2026-07-09
    days on market $86,000 Active 35 DOM
  26. 2026-07-07
    days on market $86,000 Active 33 DOM
  27. 2026-07-06
    days on market $86,000 Active 32 DOM
  28. 2026-07-06
    days on market $86,000 Active 31 DOM
  29. 2026-07-05
    days on market $86,000 Active 30 DOM
  30. 2026-07-03
    days on market $86,000 Active 29 DOM
  31. 2026-07-02
    days on market $86,000 Active 28 DOM
  32. 2026-07-01
    days on market $86,000 Active 27 DOM
  33. 2026-06-30
    days on market $86,000 Active 26 DOM
  34. 2026-06-29
    days on market $86,000 Active 25 DOM
  35. 2026-06-28
    days on market $86,000 Active 24 DOM
  36. 2026-06-27
    days on market $86,000 Active 23 DOM
  37. 2026-06-26
    days on market $86,000 Active 22 DOM
  38. 2026-06-24
    days on market $86,000 Active 20 DOM
  39. 2026-06-22
    days on market $86,000 Active 18 DOM
  40. 2026-06-21
    days on market $86,000 Active 17 DOM
  41. 2026-06-18
    days on market $86,000 Active 14 DOM
  42. 2026-06-17
    days on market $86,000 Active 13 DOM
  43. 2026-06-16
    days on market $86,000 Active 12 DOM
  44. 2026-06-15
    days on market $86,000 Active 11 DOM
  45. 2026-06-13
    days on market $86,000 Active 9 DOM
  46. 2026-06-13
    days on market $86,000 Active 8 DOM
  47. 2026-06-09
    days on market $86,000 Active 5 DOM
  48. 2026-06-08
    days on market $86,000 Active 4 DOM
  49. 2026-06-07
    remarks 699-char remark
  50. 2026-06-07
    pricedays on marketlisting id $86,000 Active 3 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,475
− Mortgage interest
−$4,705
− Property taxes
−$1,260
− Insurance
−$420
− Repairs & maintenance
−$1,718
− Management
−$1,718
− Depreciation
−$2,444
Taxable income
$9,210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,210
After-tax cash flow
$7,789/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 · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $6,220–$18,660 screening

This 1,244 sq ft single-level home in Lago de Plata is in good condition with cosmetic updates needed. It offers 2 bedrooms, 2 full baths, a fireplace, and a covered front deck. The home is move-in ready and has a fresh floor throughout.

Components & finishes AI

Roof asphalt shingle · good Flooring carpet

Deferred maintenance Est. $2,000–$8,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear on the roof.
  • Minor Windows (windows) — No visible signs of damage or wear on the windows.
  • Minor Electrical (electrical) — No visible signs of damage or wear on the electrical components.
  • Minor Plumbing (plumbing) — No visible signs of damage or wear on the plumbing.

Repairs flagged

  • Minor kitchen appliances — The appliances appear to be older and may need replacement or repair.
  • Minor bathroom fixtures — The bathroom fixtures appear to be older and may need replacement or repair.

Value-add opportunities

  • Both paint interior walls — Painting the interior walls can improve the home's appearance and increase its value for both resale and rental.
  • Both replace kitchen appliances — Upgrading the kitchen appliances can improve the home's functionality and appeal to potential buyers or renters.
  • Both replace bathroom fixtures — Updating the bathroom fixtures can improve the home's functionality and appeal to potential buyers or renters.

ⓘ 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.

Zoned Schools

Elementary Silver Lake Elementary Middle Eisenhower Middle School High Cascade High School

Schools (NCES district)

District
Everett School District
NCES district ID
5302670
Math proficiency
60% ▲ 1.00%
Reading proficiency
72% ▲ 1.00%
Median HH income
$66,815
Composite
59.0/100
National rank
#1964
State rank
#26 of 291 in WA
B Composite livability gradescore 73/100

Livability — Everett

Score
73/100
State rank
#199
US rank
#5489

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Everett, WA
County
Snohomish County · 899,800 people
City population
173,457
Metro
Seattle-Tacoma-Bellevue, WA
Population (ZIP)
60,915
Household income
$103,705
Rent vs Own
30.5% rent · 69.5% own
Severe rent burden
20% of renters

Population outlook (Snohomish County) Hauer SSP2

Today (2025)
899,800 people
By 2030
960,975 · +6.8%
By 2040
1,074,447 · +19.4%
By 2050
1,171,954 · +30.2%
By 2075
1,384,849 · +53.9%
By 2100
1,497,296 · +66.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 55% Asian 17% Hispanic / Latino 14% Two or more races 13% Black 5%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Portuguese 5% Italian 3% Slovak 2%
Foreign-born
27% · Canada, Vietnam, South Korea
Languages at home
66% English-only · Spanish 9% Vietnamese 4% Other Asian/Pacific 4%

Political lean MEDSL · Snohomish

2024 margin
D (+19.0) · D 57.8% · R 38.9% · Other 3.3%
2008→2024 swing
+0.1pp no change · 2008: 18.9pp · 2024: 19.0pp
All cycles
2024: D+19.0 2020: D+20.6 2016: D+16.6 2012: D+16.2 2008: D+18.9

Not yet ingested

Civics

Price history

1 event — show timeline
  • 2026-06-04 Listed $86,000 NWMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…