CashFlowRE
Sign in Sign up
2873 S King St #203
D Composite 40.55
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 +10.6/15.0
  • Cash flow +6.8/30.0
  • 1% rule +4.8/10.0
  • Appreciation +4.5/10.0
  • Condition / age +3.8/5.0
  • Rent growth +3.4/5.0
  • Schools +3.2/10.0
  • Livability +2.5/5.0
  • DSCR +1.0/10.0

$271,000

2873 S King St #203 · Urban Honolulu, HI 96826
1 bd · 1.0 ba · 570 sqft · Condo · 69 Days on market
Built 1969 Good condition $475/sqft · 7% below area Est $291k · 7% under $641/mo HOA · 24% of rent

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

Listing remarks

This clean and bright one bedroom, one bath, one assigned parking condo has been renovated to include an additional den that can serve as a separate room. Bathroom is accessible from the bedroom and the den. The lanai runs the width of the unit accessible from the den and living room. Partial renovation completed in 2021 with new paint throughout, new drapery and rods, new bathroom vinyl, and new bath vanity cabinet. Preferable and quieter lower floor unit. Secured building with elevator and stairwells on either end of the building. Coin operated laundry on each floor. Maintenance fee includes water, gas for range and hot water.

Key facts

  • Close to bus lines
  • Lanai runs width
  • Secured building

Tags

RENOVATED ADDITIONAL DENACCESSIBLE BATHROOMLANAI RUNS WIDTHSECURED BUILDINGPRIVATE PARKCLOSE TO BUS LINES

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 1-bed/1.0-bath condo listed at $271k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-420 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $210k (22.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $265k (2.2% below list).
  • Recommended offer: $210k (22.4% below list) — sets the bar for cash-flow.
  • Cap rate 4.4% vs local median 1.5% in Urban Honolulu — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Hawaii Department Of Education (suburban): math 32% / reading 50% proficiency, ranked #1 of 1 in HI (top 100%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Prince Jonah Kuhio Elementary School (math 22% / reading 37%, grade F, #122 of 183 statewide, top 71%, 196 students, 66% FRL); President George Washington Middle School (math 30% / reading 46%, grade F, #17 of 42 statewide, top 39%, 569 students, 61% FRL); Kaimuki High School (math 12% / reading 47%, grade F, #35 of 43 statewide, top 86%, 620 students, 60% FRL) — zoned schools average 62% FRL vs 39% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.5%/yr); 206 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 106d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 92% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,638 units permitted in Honolulu County in 2024 (793 in 5+ unit buildings).
  • At $2,650/mo this rent would consume 47% of the median local household income ($68k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-1.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Honolulu County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 24% of rent.
Recommended offer $210,182 (22.4% 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 69 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Built in 1969 — 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
0.98%
Cap rate
4.43%
Cash-on-cash
-6.65%
DSCR
0.70
GRM
8.5

CMA / ARV

ARV (median comp)
$290,720
List price
$271,000
Delta
-6.78%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
445 Seaside Ave #2402 0.78mi 1/1.0 563 (-1%) 0mo $515,000 $915 63
201 Ohua Ave #3205 1.03mi 1/1.0 557 (-2%) 0mo $665,000 $1,194 61
2240 Kuhio Ave #905 0.85mi 1/1.0 538 (-6%) 0mo $120,000 $223 56
2240 Kuhio Ave #1501 0.85mi 1/1.0 538 (-6%) 0mo $130,000 $242 55
201 Ohua Ave Unit T2-3011 1.03mi 1/1.0 533 (-6%) 0mo $630,000 $1,182 54
435 Walina St #203 0.82mi 1/1.0 625 (+10%) 0mo $260,000 $416 49
411 Hobron Ln #3814 1.23mi 2/1.0 (+1) 616 (+8%) 0mo $510,000 $828 46
445 Kaiolu St #504 0.80mi 1/1.0 456 (-20%) 0mo $210,750 $462 40
2240 Kuhio Ave #3007 0.85mi 1/1.0 444 (-22%) 0mo $150,000 $338 40
400 Hobron Ln #3003 1.19mi 1/1.0 681 (+20%) 0mo $350,000 $514 40
320 Liliuokalani Ave #2405 0.87mi 2/1.0 (+1) 684 (+20%) 0mo $390,000 $570 35
3311 Herbert St 0.91mi 2/1.0 (+1) 680 (+19%) 0mo $825,000 $1,213 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.0% appreciation · 3.55% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.40×
Total profit
$-45,325
Equity at exit
$65,352
10-year hold
IRR
-6.3%
Equity multiple
0.42×
Total profit
$-44,044
Equity at exit
$68,570

Cash invested: $75,880 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
37 Tenant-Leaning
State Hawaii
37 Tenant-Leaning · D+13
County
— inherits STATE
City
— inherits STATE
Honolulu has source-of-income protections; warranty of habitability strong.

Active competition Active MLS

For sale now
5 active · 9 under contract
Median asking
$428,000 ($733/sqft)
Median days on market
110 d
This list price
lowest-priced of the active set
ARV vs active asking
-30.5% vs current asking $/sqft

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

ZIP-level market 96826

Home prices YoY
-0.4%
Rents YoY
3.5%
Active inventory
206
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,650 high interval (Pro) →
Mortgage (P&I)
$1,421
Tax est. 1.5%
$339 /mo · $4,065/yr
Insurance
$113
HOA
$641
Vacancy / Maint / Mgmt
$557
Net cashflow
$-420

Break-even live

Break-even rent $3,182
Max offer price $210,182
Occupancy floor

Sensitivity live

Price -10% $-233 -5% $-327 +0% $-420 +5% $-514 +10% $-608
Rent -10% $-630 -5% $-525 +0% $-420 +5% $-316 +10% $-211
Rate -1.0pp $-284 -0.5pp $-351 base $-420 +0.5pp $-491 +1.0pp $-562

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
$67,750
Closing costs
$8,130
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
2845 Waialae Ave #421 Honolulu, HI 2.0 1.0 607 $2,800 $4.61 82d 1 0.20mi
2845 Waialae Ave #421 Honolulu, HI 2.0 1.0 625 $2,800 $4.48 67d 1 0.20mi
2710 Kaaha St Honolulu, HI 1.0 1.0 418 $3,300 $7.89 119d 1 0.30mi
902 University Ave Unit C Honolulu, HI 2.0 1.0 415 $2,318 $5.58 119d 1 0.36mi
910 Kapahulu Ave #703 Honolulu, HI 2.0 1.0 739 $2,600 $3.52 107d 1 0.36mi
2499 Kapiolani Blvd #3800 Honolulu, HI 2.0 1.5 676 $3,000 $4.44 74d 1 0.38mi
2499 Kapiolani Blvd Honolulu, HI 1.0 1.0 474 $2,675 $5.64 112d 2 0.40mi
2499 Kapiolani Blvd Honolulu, HI 1.0–2.0 1.0–1.5 575 $2,750 $4.78 106d 2 0.40mi
754 Ekela Ave #608 Honolulu, HI 1.0 1.0 564 $2,700 $4.79 80d 1 0.43mi
909 Coolidge St #301 Honolulu, HI 1.0 1.0 576 $3,950 $6.86 99d 1 0.48mi
909 Coolidge St #301 Honolulu, HI 1.0 1.0 576 $3,050 $5.30 119d 1 0.48mi
555 University Ave Honolulu, HI 1.0–4.0 1.0–3.5 2442 $2,700 $1.11 86d 3 0.55mi
500 University Ave #2002 Honolulu, HI 1.0 1.0 532 $2,650 $4.98 93d 1 0.62mi
2333 Kapiolani Blvd Unit 1008B Honolulu, HI 2.0 1.0 600 $2,700 $4.50 119d 1 0.68mi
2281 Ala Wai Blvd #902 Honolulu, HI 2.0 1.0 609 $3,950 $6.49 109d 1 0.72mi
2211 Ala Wai Blvd Honolulu, HI 1.0 1.0 437 $3,100 $7.09 119d 1 0.73mi
2211 Ala Wai Blvd #1108 Honolulu, HI 1.0 1.0 413 $2,600 $6.30 119d 1 0.73mi
445 Seaside Ave #2220 Honolulu, HI 1.0 1.0 570 $2,625 $4.61 88d 1 0.74mi
455 Lewers St Honolulu, HI 2.0 1.0 450 $3,250 $7.22 77d 1 0.74mi
2345 Ala Wai Blvd #1514 Honolulu, HI 1.0 1.0 555 $2,800 $5.05 119d 1 0.74mi
440 Seaside Ave #808 Honolulu, HI 2.0 1.0 630 $3,650 $5.79 63d 1 0.75mi
2121 Ala Wai Blvd Honolulu, HI 2.0 1.0–3.0 1006 $4,150 $4.12 99d 2 0.77mi
2121 Ala Wai Blvd Honolulu, HI 2.0 1.0–3.0 1006 $4,400 $4.37 106d 1 0.77mi
2121 Ala Wai Blvd Honolulu, HI 2.0 1.0–3.0 1021 $4,225 $4.14 58d 1 0.77mi
2121 Ala Wai Blvd Honolulu, HI 2.0 1.0–3.0 1006 $4,200 $4.17 88d 1 0.77mi
445 Kaiolu St Honolulu, HI 1.0 1.0 490 $3,400 $6.94 112d 1 0.77mi
2115 Ala Wai Blvd Honolulu, HI 1.0 1.0 644 $3,100 $4.81 71d 1 0.78mi
430 Lewers St Unit 25E Honolulu, HI 1.0 1.0 673 $2,700 $4.01 119d 1 0.79mi
430 Lewers St Unit 14D Honolulu, HI 1.0 1.0 732 $2,900 $3.96 119d 1 0.79mi
2415 Ala Wai Blvd #1802 Honolulu, HI 1.0 1.0 560 $3,000 $5.36 139d 1 0.80mi
2421 Ala Wai Blvd #1901 Honolulu, HI 1.0 1.0 605 $2,100 $3.47 7d 1 0.80mi
2240 Metcalf St Honolulu, HI 1.0 1.0 650 $2,600 $4.00 88d 1 0.81mi
2407 Tusitala St Unit 304 Honolulu, HI 1.0 1.0 480 $1,500 $3.12 139d 1 0.82mi
2410 Cleghorn St #2403 Honolulu, HI 1.0 1.0 602 $2,500 $4.15 119d 1 0.84mi
2410 Cleghorn St #3001 Honolulu, HI 1.0 1.0 604 $3,000 $4.97 65d 1 0.84mi
2421 Tusitala St #902 Honolulu, HI 2.0 1.0 590 $2,775 $4.70 107d 1 0.84mi
320 Liliuokalani Ave Honolulu, HI 2.0 1.0–1.5 762 $3,000 $3.94 62d 1 0.84mi
320 Liliuokalani Ave Honolulu, HI 1.0–2.0 1.0–1.5 762 $2,700 $3.54 2d 4 0.84mi
2421 Tusitala St Honolulu, HI 1.0–2.0 1.0 590 $2,600 $4.41 139d 2 0.84mi
2421 Tusitala St Honolulu, HI 1.0–2.0 1.0 590 $2,300 $3.90 0d 3 0.84mi

Property features AI

Finance

HOA & community
Association covers gas, hot water, sewer and waterCommunity amenities include barbecue, laundry facilities and trash chuteMaintenance expense: $641.47 (association/maintenance)

Exterior

Parking
Assigned covered parking (1 space)
Security
Elevator secured
Utilities
Water and sewer included in association feeGas included in association feeHot water included in association fee
Home design
Condominium in Rainbow TerraceEntry on level 2Fee simple ownership
Construction
Built in 2005Double wall, hollow tile, masonry and concrete constructionStucco exteriorSlab foundationProperty listed as average to good condition; updated/remodeled
Exterior features
Private lotSecured elevator

Interior

Flooring
Vinyl
Bathrooms
1 full bathroom
Interior features
Partially furnishedVinyl flooring

HOA detail $641/mo · $7,692/yr condo

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

Listing history 50 events

  1. 2026-09-17
    days on market $271,000 Active 69 DOM
  2. 2026-09-16
    days on market $271,000 Active 68 DOM
  3. 2026-09-15
    days on market $271,000 Active 67 DOM
  4. 2026-09-14
    days on market $271,000 Active 66 DOM
  5. 2026-09-13
    days on market $271,000 Active 65 DOM
  6. 2026-09-12
    days on market $271,000 Active 64 DOM
  7. 2026-09-11
    days on market $271,000 Active 63 DOM
  8. 2026-09-05
    days on market $271,000 Active 57 DOM
  9. 2026-09-04
    days on market $271,000 Active 56 DOM
  10. 2026-09-03
    days on market $271,000 Active 55 DOM
  11. 2026-08-31
    days on market $271,000 Active 52 DOM
  12. 2026-08-29
    days on market $271,000 Active 50 DOM
  13. 2026-08-28
    days on market $271,000 Active 49 DOM
  14. 2026-08-27
    days on market $271,000 Active 48 DOM
  15. 2026-08-25
    days on market $271,000 Active 46 DOM
  16. 2026-08-24
    days on market $271,000 Active 45 DOM
  17. 2026-08-23
    days on market $271,000 Active 44 DOM
  18. 2026-08-22
    days on market $271,000 Active 43 DOM
  19. 2026-08-21
    days on market $271,000 Active 42 DOM
  20. 2026-08-20
    days on market $271,000 Active 41 DOM
  21. 2026-08-19
    days on market $271,000 Active 40 DOM
  22. 2026-08-18
    days on market $271,000 Active 39 DOM
  23. 2026-08-17
    days on market $271,000 Active 38 DOM
  24. 2026-08-16
    days on market $271,000 Active 37 DOM
  25. 2026-08-15
    days on market $271,000 Active 36 DOM
  26. 2026-08-15
    price $271,000 Active 35 DOM
  27. 2026-08-14
    days on market $291,000 Active 35 DOM
  28. 2026-08-13
    days on market $291,000 Active 34 DOM
  29. 2026-08-12
    days on market $291,000 Active 33 DOM
  30. 2026-08-11
    days on market $291,000 Active 32 DOM
  31. 2026-08-10
    days on market $291,000 Active 31 DOM
  32. 2026-08-09
    days on market $291,000 Active 30 DOM
  33. 2026-08-08
    days on market $291,000 Active 29 DOM
  34. 2026-08-07
    days on market $291,000 Active 28 DOM
  35. 2026-08-06
    days on market $291,000 Active 27 DOM
  36. 2026-08-05
    days on market $291,000 Active 26 DOM
  37. 2026-08-04
    days on market $291,000 Active 25 DOM
  38. 2026-08-03
    days on market $291,000 Active 24 DOM
  39. 2026-07-31
    days on market $291,000 Active 21 DOM
  40. 2026-07-30
    days on market $291,000 Active 20 DOM
  41. 2026-07-30
    days on market $291,000 Active 19 DOM
  42. 2026-07-28
    days on market $291,000 Active 18 DOM
  43. 2026-07-26
    days on market $291,000 Active 16 DOM
  44. 2026-07-24
    days on market $291,000 Active 14 DOM
  45. 2026-07-23
    days on market $291,000 Active 13 DOM
  46. 2026-07-22
    days on market $291,000 Active 12 DOM
  47. 2026-07-21
    days on market $291,000 Active 11 DOM
  48. 2026-07-20
    days on market $291,000 Active 10 DOM
  49. 2026-07-18
    days on market $291,000 Active 8 DOM
  50. 2026-07-18
    days on market $291,000 Active 7 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🫁 Air quality 1/10 Low

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,800
− Mortgage interest
−$15,180
− Property taxes
−$4,065
− Insurance
−$1,355
− Repairs & maintenance
−$2,544
− Management
−$2,544
− HOA
−$7,692
− Depreciation
−$7,884
Taxable loss
−$9,464
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,271
After-tax cash flow
$-2,772/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 75/100 Cosmetic rehab Est. rehab $2,850–$8,550 screening

This clean and bright one-bedroom condo has been recently renovated with new paint and fixtures, making it move-in ready with good curb appeal.

Value-add opportunities

  • Both Painting — Fresh paint enhances curb appeal and interior aesthetics.
  • Both Window screens — New screens improve energy efficiency and safety.

ⓘ 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 32/100

Zoned Schools

Elementary Prince Jonah Kuhio Elementary School F HI #122/183 Nat'l #26,716/41,679 Middle President George Washington Middle School F HI #17/42 Nat'l #6,571/14,009 High Kaimuki High School F HI #35/43 Nat'l #11,215/17,239

Schools (NCES district)

District
Hawaii Department Of Education
NCES district ID
1500030
Math proficiency
32% ▼ -10.00%
Reading proficiency
50% ▼ -3.00%
Median HH income
$69,005
Composite
37.07/100
National rank
#4504
State rank
#1 of 1 in HI

Livability — Urban Honolulu

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

Census & demographics

Census place
Urban Honolulu, HI
County
Honolulu County · 1,072,641 people
City population
309,956
Metro
Urban Honolulu, HI
Population (ZIP)
29,174
Household income
$68,296
Rent vs Own
66.2% rent · 33.8% own
Severe rent burden
11% of renters

Population outlook (Honolulu County) Hauer SSP2

Today (2025)
1,072,641 people
By 2030
1,110,460 · +3.5%
By 2040
1,181,593 · +10.2%
By 2050
1,257,584 · +17.2%
By 2075
1,501,120 · +39.9%
By 2100
1,764,430 · +64.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Asian 54% Two or more races 18% White 13% Pacific Islander 10% Hispanic / Latino 6% Black 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Russian 1% Lithuanian 1% Serbian 1%
Foreign-born
30% · Vietnam, China, South Korea
Languages at home
63% English-only · Other Asian/Pacific 13% Chinese 6% Vietnamese 6%

Political lean MEDSL · Honolulu

2024 margin
Strong D (+21.6) · D 59.9% · R 38.3% · Other 1.8%
2008→2024 swing
-19.4pp toward R · 2008: 41.1pp · 2024: 21.6pp
All cycles
2024: D+21.6 2020: D+26.9 2016: D+29.9 2012: D+39.1 2008: D+41.1

Not yet ingested

Civics

Price history

+0.7% since first listed
6 events — show timeline
  • 2026-07-09 Listed $291,000 HiCentral MLS
  • 2026-06-30 Listing Removed HiCentral MLS
  • 2026-01-08 Price Changed $311,000 HiCentral MLS
  • 2025-03-16 Listed $323,000 HiCentral MLS
  • 2021-03-18 Listing Removed HiCentral MLS
  • 2021-03-08 Listed $289,000 HiCentral MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…