CashFlowRE
Sign in Sign up
None
D+ Composite 45.33
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
  • 1% rule +10.0/10.0
  • Cash flow +6.8/30.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Schools +2.9/10.0
  • Rent growth +2.2/5.0
  • DSCR +1.0/10.0
  • Appreciation +0.0/10.0

$125,000

None · Tamarac, FL 33319
2 bd · 2.0 ba · 1,290 sqft · Townhouse · 103 Days on market
Built 1981 Good condition $97/sqft · 17% below area Est $150k · 17% under $1042/mo HOA · 48% of rent

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

Listing remarks

This condo unit offers an ideal living environment with a strong emphasis on security and safety, thanks to its reliable security guard and gated community. The community's regulations also ensure a peaceful environment, as it prohibits RVs or trucks. With an inclusive policy that welcomes residents of all ages. Prospective residents should meet certain financial criteria, requiring a minimum yearly income of 50k and a minimum credit score of 700. Updated corner unit that allows for plenty of natural light and increased privacy.

Key facts

  • Gated community
  • Natural light
  • Updated corner unit

Tags

GATED COMMUNITYRELIABLE SECURITY GUARDUPDATED CORNER UNITNATURAL LIGHTINCREASED PRIVACY

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/2.0-bath townhouse listed at $125k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-197 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $96k (22.8% below list).
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $96k (22.8% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 76/100 on livability (#239 in FL, #3,785 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: employment C-, amenities F, commute F.
  • Broward (suburban): math 42% / reading 53% proficiency, ranked #46 of 73 in FL (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Park Lakes Elementary School (math 35% / reading 44%, grade F, #1,513 of 2,144 statewide, top 73%, 970 students, 82% FRL); Lauderdale Lakes Middle School (math 21% / reading 26%, grade F, #536 of 571 statewide, top 95%, 816 students, 79% FRL); Piper High School (math 12% / reading 35%, grade F, #533 of 667 statewide, top 80%, 2,310 students, 65% FRL) — zoned schools average 75% FRL vs 51% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 48% district-wide (-19 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-1.4%/yr); 1054 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 76d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 88% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,111 units permitted in Broward County in 2024 (1,265 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($58k/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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Broward County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 48% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,493 (22.8% 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 103 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  7. 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?
  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
1.73%
Cap rate
4.40%
Cash-on-cash
-6.75%
DSCR
0.70
GRM
4.8

CMA / ARV

ARV (median comp)
$150,449
List price
$125,000
Delta
-16.92%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5822 Swordfish Ct Unit C 0.74mi 2/2.5 1,380 (+7%) 1mo $275,000 $199 51
5822 Swordfish Ct Unit A 0.74mi 2/2.5 1,380 (+7%) 4mo $270,000 $196 49
5860 NW 44th St #314 0.59mi 2/2.0 1,100 (-15%) 1mo $170,000 $155 47
5900 NW 44th St #505 0.58mi 2/2.0 1,100 (-15%) 6mo $145,000 $132 44
6001 N Falls Cir Dr #107 0.73mi 3/2.0 (+1) 1,360 (+5%) 11mo $200,000 $147 43
5824 Swordfish Unit D 0.71mi 2/2.5 1,380 (+7%) 20mo $267,999 $194 36

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
-36.3%
Equity multiple
-0.10×
Total profit
$-38,469
Equity at exit
$18,638
10-year hold
IRR
Equity multiple
-1.04×
Total profit
$-71,419
Equity at exit
$10,808

Cash invested: $35,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
150 active · 43 under contract
Months of supply
42.9 mo (2%/mo absorbed)
Median asking
$149,450 ($136/sqft)
Median days on market
134 d
This list price
23% of active listings are priced below it
ARV vs active asking
-14.0% vs current asking $/sqft

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

ZIP-level market 33319

Rents YoY
-1.4%
Active inventory
1054
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$2,163 high interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$1,042
Vacancy / Maint / Mgmt
$454
Net cashflow
$-197

Break-even live

Break-even rent $2,412
Max offer price $96,493
Occupancy floor

Sensitivity live

Price -10% $-111 -5% $-154 +0% $-197 +5% $-240 +10% $-283
Rent -10% $-368 -5% $-282 +0% $-197 +5% $-112 +10% $-26
Rate -1.0pp $-134 -0.5pp $-165 base $-197 +0.5pp $-229 +1.0pp $-262

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
$31,250
Closing costs
$3,750
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
4917 NW 51st Ter Tamarac, FL 3.0 2.0 1627 $3,500 $2.15 26d 1 0.48mi
4513 Woodland Cir #4513 Tamarac, FL 3.0 3.0 1528 $2,800 $1.83 120d 1 0.52mi
4412 Woodland Cir Unit 4412 Tamarac, FL 3.0 3.0 1528 $3,000 $1.96 80d 1 0.55mi
4412 Woodland Cir Unit 4412 Tamarac, FL 3.0 3.0 1528 $3,000 $1.96 94d 1 0.55mi
4412 Woodland Cir Unit 4412 Tamarac, FL 3.0 3.0 1528 $3,000 $1.96 87d 1 0.55mi
4408 Woodland Cir Tamarac, FL 3.0 3.0 1528 $2,800 $1.83 32d 1 0.56mi
22 Canterbury Ln #22 Tamarac, FL 3.0 2.5 1865 $2,600 $1.39 88d 1 0.57mi
5887 NW 56th Pl Unit 5887 Tamarac, FL 3.0 2.5 1505 $2,700 $1.79 45d 1 0.58mi
5570 NW 44th St Apt 210 Lauderhill, FL 2.0 2.0 1085 $1,850 $1.71 38d 1 0.59mi
5900 NW 44th St #106 Lauderhill, FL 2.0 2.0 1100 $1,700 $1.55 109d 1 0.60mi
6020 NW 44th St #308 Lauderhill, FL 2.0 2.0 1092 $1,800 $1.65 39d 1 0.61mi
5550 NW 44th St Unit 418B Lauderhill, FL 2.0 2.0 1290 $1,900 $1.47 76d 1 0.61mi
5550 NW 44th St Unit 418B Lauderhill, FL 2.0 2.0 1290 $1,900 $1.47 120d 1 0.61mi
5903 NW 57th Ct Tamarac, FL 1.0–3.0 1.0–2.0 1080 $2,314 $2.14 0d 27 0.61mi
6200 NW 44th St Lauderhill, FL 2.0 2.0 1092 $1,800 $1.65 45d 1 0.61mi
5530 NW 44th St Lauderhill, FL 2.0 2.0 1187 $2,050 $1.73 120d 2 0.62mi
5530 NW 44th St Lauderhill, FL 1.0–2.0 1.5–2.0 1061 $2,300 $2.17 83d 2 0.62mi
5530 NW 44th St Lauderhill, FL 1.0–2.0 1.5–2.0 1061 $2,300 $2.17 84d 2 0.62mi
5530 NW 44th St Unit 418C Lauderhill, FL 2.0 2.0 1290 $2,300 $1.78 89d 1 0.62mi
5860 NW 44th St #603 Lauderhill, FL 2.0 2.0 1100 $1,800 $1.64 114d 1 0.62mi
6200 NW 44th St #109 Lauderhill, FL 2.0 2.0 1092 $1,850 $1.69 56d 1 0.65mi
6200 NW 44th St #109 Lauderhill, FL 2.0 2.0 1092 $1,850 $1.69 106d 1 0.65mi
6080 NW 44th St #410 Lauderhill, FL 2.0 2.0 1092 $1,800 $1.65 83d 1 0.65mi
6080 NW 44th St #410 Lauderhill, FL 2.0 2.0 1092 $1,700 $1.56 39d 1 0.65mi
6100 NW 44th St #302 Lauderhill, FL 2.0 2.0 1092 $1,800 $1.65 42d 1 0.67mi
5843 Woodlands Blvd Unit 5843 Tamarac, FL 3.0 2.5 1373 $2,900 $2.11 120d 1 0.68mi
4166 Inverrary Dr #403 Lauderhill, FL 2.0 2.0 972 $1,700 $1.75 56d 1 0.70mi
4166 Inverrary Dr #403 Lauderhill, FL 2.0 2.0 972 $1,700 $1.75 62d 1 0.70mi
4166 Inverrary Dr #403 Lauderhill, FL 2.0 2.0 972 $1,700 $1.75 89d 1 0.70mi
4168 Inverrary Dr #112 Lauderhill, FL 2.0 2.0 1016 $1,650 $1.62 31d 1 0.70mi
4168 Inverrary Dr #408 Lauderhill, FL 2.0 2.0 1073 $1,750 $1.63 120d 1 0.70mi
4168 Inverrary Dr #103 Lauderhill, FL 2.0 2.0 972 $1,800 $1.85 67d 1 0.70mi
5821 Swordfish Ct Unit B Tamarac, FL 2.0 2.5 1380 $2,250 $1.63 120d 1 0.71mi
5612 Rock Island Rd #144 Tamarac, FL 2.0 2.0 1140 $2,300 $2.02 62d 1 0.73mi
6161 NW 57th Ct #103 Tamarac, FL 2.0 2.0 880 $2,250 $2.56 10d 1 0.73mi
6161 NW 57th Ct #103 Tamarac, FL 2.0 2.0 880 $2,250 $2.56 11d 1 0.73mi
5628 Rock Island Rd Tamarac, FL 1.0–2.0 1.0–2.0 867 $2,000 $2.31 100d 2 0.73mi
5628 Rock Island Rd #180 Tamarac, FL 2.0 2.0 1030 $2,250 $2.18 11d 1 0.73mi
5981 N Falls Circle Dr Unit 408 Lauderhill, FL 3.0 2.0 1360 $2,600 $1.91 70d 1 0.73mi
5424 Gate Lake Rd #5424 Tamarac, FL 3.0 2.5 1811 $2,950 $1.63 63d 1 0.75mi

Property features AI

Finance

Other
Pets not allowed
HOA & community
Monthly HOA includes water, cable TV and pest controlHOA amenities: basketball court, car wash area, fitness center, shuffleboard court, trash chute, on-site maintenanceMonthly HOA fee

Exterior

Parking
One parking spaceAsphalt parking surface
Security
Gated community
Utilities
Public waterPublic sewerCable available
Home design
CondominiumOne storyNorth-facingResale condition
Construction
Concrete construction
Exterior features
No waterfrontShingle roof

Interior

Kitchen
DishwasherElectric rangeMicrowaveRefrigeratorTrash compactor
Bedrooms
Two bedrooms on main level
Flooring
Ceramic tile
Bathrooms
Two full bathrooms (one on main level)
Heating & cooling
Central electric heatingCentral electric air conditioning
Interior features
Walk-in closetsStacked bedroom layout
Laundry & utility
In-unit laundry located in bathroom

HOA detail $1,042/mo · $12,504/yr

Likely covers
security

Listing history 50 events

  1. 2026-09-23
    days on market $125,000 Active 103 DOM
  2. 2026-09-22
    days on market $125,000 Active 102 DOM
  3. 2026-09-21
    days on market $125,000 Active 101 DOM
  4. 2026-09-20
    days on market $125,000 Active 100 DOM
  5. 2026-09-18
    days on market $125,000 Active 98 DOM
  6. 2026-09-17
    days on market $125,000 Active 97 DOM
  7. 2026-09-16
    days on market $125,000 Active 96 DOM
  8. 2026-09-15
    days on market $125,000 Active 95 DOM
  9. 2026-09-14
    days on market $125,000 Active 94 DOM
  10. 2026-09-13
    days on market $125,000 Active 93 DOM
  11. 2026-09-12
    days on market $125,000 Active 92 DOM
  12. 2026-09-11
    days on market $125,000 Active 91 DOM
  13. 2026-09-05
    days on market $125,000 Active 85 DOM
  14. 2026-09-04
    days on market $125,000 Active 84 DOM
  15. 2026-09-03
    days on market $125,000 Active 83 DOM
  16. 2026-08-31
    days on market $125,000 Active 80 DOM
  17. 2026-08-29
    days on market $125,000 Active 78 DOM
  18. 2026-08-28
    days on market $125,000 Active 77 DOM
  19. 2026-08-27
    days on market $125,000 Active 76 DOM
  20. 2026-08-25
    days on market $125,000 Active 74 DOM
  21. 2026-08-24
    days on market $125,000 Active 73 DOM
  22. 2026-08-23
    days on market $125,000 Active 72 DOM
  23. 2026-08-22
    days on market $125,000 Active 71 DOM
  24. 2026-08-21
    days on market $125,000 Active 70 DOM
  25. 2026-08-20
    days on market $125,000 Active 69 DOM
  26. 2026-08-19
    days on market $125,000 Active 68 DOM
  27. 2026-08-18
    days on market $125,000 Active 67 DOM
  28. 2026-08-17
    days on market $125,000 Active 66 DOM
  29. 2026-08-16
    days on market $125,000 Active 65 DOM
  30. 2026-08-15
    days on market $125,000 Active 64 DOM
  31. 2026-08-14
    days on market $125,000 Active 63 DOM
  32. 2026-08-13
    days on market $125,000 Active 62 DOM
  33. 2026-08-12
    days on market $125,000 Active 61 DOM
  34. 2026-08-11
    days on market $125,000 Active 60 DOM
  35. 2026-08-10
    days on market $125,000 Active 59 DOM
  36. 2026-08-09
    days on market $125,000 Active 58 DOM
  37. 2026-08-08
    days on market $125,000 Active 57 DOM
  38. 2026-08-06
    days on market $125,000 Active 55 DOM
  39. 2026-08-05
    days on market $125,000 Active 54 DOM
  40. 2026-08-03
    days on market $125,000 Active 52 DOM
  41. 2026-07-31
    days on market $125,000 Active 49 DOM
  42. 2026-07-28
    days on market $125,000 Active 46 DOM
  43. 2026-07-26
    days on market $125,000 Active 44 DOM
  44. 2026-07-24
    days on market $125,000 Active 42 DOM
  45. 2026-07-23
    days on market $125,000 Active 41 DOM
  46. 2026-07-22
    days on market $125,000 Active 40 DOM
  47. 2026-07-21
    days on market $125,000 Active 39 DOM
  48. 2026-07-20
    days on market $125,000 Active 38 DOM
  49. 2026-07-18
    days on market $125,000 Active 35 DOM
  50. 2026-07-16
    days on market $125,000 Active 34 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 4/10 Moderate FEMA zone X (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$25,957
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$2,077
− Management
−$2,077
− HOA
−$12,504
− Depreciation
−$3,636
Taxable loss
−$3,838
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$921
After-tax cash flow
$-1,443/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 · 6 photos

Good 75/100 Cosmetic rehab Est. rehab $6,450–$19,350 screening

This well-maintained townhouse in Tamarac, FL, offers a good condition with minimal repairs needed. It's an ideal living environment with a strong emphasis on security and safety.

Value-add opportunities

  • Both Paint the exterior siding — Fresh paint can enhance curb appeal and property value.
  • Resale Replace the kitchen faucet — A new faucet can improve the kitchen's functionality and aesthetics.
  • Both Install smart home devices — Smart home devices can increase convenience and add value to the property.

ⓘ 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 29/100

Zoned Schools

Elementary Park Lakes Elementary School F FL #1,513/2,144 Nat'l #19,648/41,679 Middle Lauderdale Lakes Middle School F FL #536/571 Nat'l #10,902/14,009 High Piper High School F FL #533/667 Nat'l #13,485/17,239

Schools (NCES district)

District
Broward
NCES district ID
1200180
Math proficiency
42% ▼ -18.00%
Reading proficiency
53% ▼ -5.00%
Median HH income
$52,139
Composite
40.88/100
National rank
#3621
State rank
#46 of 73 in FL
B Composite livability gradescore 76/100

Livability — Tamarac

Score
76/100
State rank
#239
US rank
#3785

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tamarac, FL
County
Broward County · 2,207,033 people
City population
105,666
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
54,450
Household income
$58,388
Rent vs Own
31.9% rent · 68.1% own
Severe rent burden
15% of renters

Population outlook (Broward County) Hauer SSP2

Today (2025)
2,207,033 people
By 2030
2,360,704 · +7.0%
By 2040
2,661,208 · +20.6%
By 2050
2,946,698 · +33.5%
By 2075
3,602,273 · +63.2%
By 2100
3,970,984 · +79.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 61% Hispanic / Latino 17% White 15% Two or more races 11% Asian 4%
Hispanic origin (detail)
Puerto Rican 4% Cuban 2% Dominican 1%
Common ancestry
Hispanic 13% Romanian 1% Italian 1%
Foreign-born
46% · Canada, Jamaica, Vietnam
Languages at home
64% English-only · Spanish 15% French/Haitian/Cajun 15% Other Indo-European 2%

Political lean MEDSL · Broward

2024 margin
D (+17.0) · D 58.0% · R 41.0%
2008→2024 swing
-17.8pp toward R · 2008: 34.7pp · 2024: 17.0pp
All cycles
2024: D+17.0 2020: D+29.8 2016: D+35.0 2012: D+34.9 2008: D+34.7

Not yet ingested

Civics

Price history

1 event — show timeline
  • 2026-06-12 Listed $125,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…