CashFlowRE
Sign in Sign up
10742 W Ardyce Ln #11
D- Composite 38.63
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 +9.6/10.0
  • Schools +5.1/10.0
  • Condition / age +3.8/5.0
  • Rent growth +3.5/5.0
  • Appreciation +2.5/10.0
  • Livability +2.5/5.0
  • Cash flow +0.0/30.0
  • DSCR +0.0/10.0
  • Manufactured-home adj. -3.4

$87,900

10742 W Ardyce Ln #11 · Boise City, ID 83713
2 bd · 2.0 ba · 1,065 sqft · Manufactured · 122 Days on market
Manufactured home Built 2009 Good condition $83/sqft · 32% below area Est $130k · 32% under $1130/mo HOA · 88% of rent ↓ 7% since listing

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

Listing remarks

Welcome to this newer, adorable, well maintained and ready to move in home located in the quiet community of Arrowrock. On the exterior, a welcoming front porch offers the perfect spot for your morning coffee, while a convenient carport provides plenty of covered parking. This home is spacious, bright & cheery with open floorplan with a nice size kitchen and living room for entertaining. Good sized primary bedroom has private bathroom as well as a walk-in closet. Washer, dryer & newer refrigerator included to make it even easier! There are motion detector doorbells (Heimvision) installed on both front and back doors.

Key facts

  • Full kitchen
  • Exercise room
  • Convenient carport

Tags

WELCOMING FRONT PORCHCONVENIENT CARPORTNEST THERMOSTATREMODELED COMMUNITY CLUBHOUSEFULL KITCHENEXERCISE ROOM

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 manufactured listed at $88k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-721 ($-9k/yr) — negative.
  • Rent doesn't cover operating costs at any purchase price — skip.
  • Meets the 1% rule at list price ($1k rent vs $88k).
  • Recommended offer: $77k (12.0% below list) — sets the bar for market timing.
  • Cap rate -3.6% vs local median 2.9% in Boise City — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Joint School District No. 2 (suburban): math 53% / reading 67% proficiency, ranked #11 of 92 in ID (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Eliza Hart Spalding Stem Academy (math 65% / reading 65%, grade B+, #41 of 357 statewide, top 12%, 678 students, 17% FRL); Lewis & Clark Middle School (math 44% / reading 64%, grade B-, #20 of 109 statewide, top 19%, 882 students, 32% FRL); Centennial High School (math 53% / reading 76%, grade B-, #10 of 169 statewide, top 7%, 1,931 students, 22% FRL) — zoned schools at 24% FRL track the district average.
  • Market conditions: Rents rising fast (+4.0%/yr); 326 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 5,129 units permitted in Ada County in 2024 (414 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($91k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $608 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Ada County population projected at +45% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
  • 6 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 88% of rent.
Recommended offer $77,352 (12.0% 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 122 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
  7. 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.
  8. 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.
  9. 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
1.46% ✓
Cap rate
-3.55%
Cash-on-cash
-35.16%
DSCR
-0.56
GRM
5.7

CMA / ARV

ARV (median comp)
$129,500
List price
$87,900
Delta
-32.12%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10617 W Abram Ln 0.12mi 3/2.0 (+1) 1,080 (+1%) 13mo $74,900 $69 76
10603 W Macaw Ln, #40 0.11mi 3/2.0 (+1) 1,001 (-6%) 4mo $122,000 $122 76
10614 W Macaw Ln 0.09mi 3/2.0 (+1) 1,140 (+7%) 6mo $110,000 $96 75
10701 W Java Dr 0.19mi 2/2.0 1,152 (+8%) 13mo $239,000 $207 66
10617 W Java Dr 0.20mi 2/1.0 938 (-12%) 3mo $179,000 $191 64
10690 Java Ct 0.17mi 2/2.0 960 (-10%) 16mo $175,500 $183 62
10734 W Ardyce Ln #9 0.02mi 3/2.0 (+1) 1,168 (+10%) 21mo $59,500 $51 61
2876 N Mitchell St 0.62mi 2/2.0 1,100 (+3%) 20mo $299,000 $272 49
2688 N Pilgrim Ln 0.61mi 2/2.0 924 (-13%) 5mo $124,900 $135 45
9915 W Abram Ln 0.60mi 2/2.0 924 (-13%) 21mo $109,000 $118 32

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 · 4.01% rent growth · sell at horizon

5-year hold
IRR
-95.3%
Equity multiple
-1.36×
Total profit
$-58,142
Equity at exit
$13,106
10-year hold
IRR
—
Equity multiple
-3.12×
Total profit
$-101,345
Equity at exit
$7,600

Cash invested: $24,612 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
91 Strongly Landlord-Friendly
State Idaho
91 Strongly Landlord-Friendly · R+18
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempted; minimal tenant protections.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
8 active · 6 under contract
Months of supply
6.9 mo (15%/mo absorbed)
Median asking
$71,745 ($84/sqft)
Median days on market
82 d
This list price
62% of active listings are priced below it
ARV vs active asking
+44.0% above current asking $/sqft

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

ZIP-level market 83713

Home prices YoY
-26.5%
Rents YoY
4.0%
Active inventory
326
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,286 high interval (Pro) →
Mortgage (P&I)
−$461
Tax est. 1.5%
−$110 /mo · $1,318/yr
Insurance
−$37
HOA
−$1,130
Lot rent leased land?
−$0
Vacancy / Maint / Mgmt
−$270
Net cashflow
$-721

Break-even live

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

Sensitivity live

Price -10% $-660 -5% $-691 +0% $-721 +5% $-752 +10% $-782
Rent -10% $-823 -5% $-772 +0% $-721 +5% $-670 +10% $-620
Rate -1.0pp $-677 -0.5pp $-699 base $-721 +0.5pp $-744 +1.0pp $-767

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
$21,975
Closing costs
$2,637
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
10496 W Lone Wolf Ln Boise, ID 3.0 2.0 1220 $1,625 $1.33 133d 1 0.16mi
10600 W Tahiti St Boise, ID 3.0 2.0 950 $1,595 $1.68 9d 1 0.20mi
10600 W Tahiti St Boise, ID 3.0 2.0 950 $1,495 $1.57 108d 1 0.20mi
10845 W Ustick Rd Boise, ID 2.0 1.0 794 $1,315 $1.66 10d 1 0.21mi
10827 W Ustick Rd Boise, ID 2.0 1.0 824 $1,405 $1.71 133d 1 0.24mi
10859 W Ustick Rd Boise, ID 3.0 2.0 954 $1,605 $1.68 33d 1 0.24mi
10859 W Ustick Rd Boise, ID 2.0 1.0 794 $1,345 $1.69 108d 1 0.24mi
10887 W Ustick Rd Boise, ID 2.0 1.0 794 $1,315 $1.66 10d 1 0.24mi
10811 W Ustick Rd Boise, ID 2.0 1.0 794 $1,345 $1.69 162d 1 0.25mi
10811 W Ustick Rd Boise, ID 3.0 2.0 954 $1,535 $1.61 43d 1 0.25mi
3325 N Covered Wagon Way Boise, ID 3.0 2.0 1200 $2,050 $1.71 164d 1 0.41mi
2182 N Constantine Ave Boise, ID 3.0 2.0 1040 $2,100 $2.02 52d 1 0.41mi
10222 W Ustick Rd Boise, ID 2.0 2.0 1010 $1,575 $1.56 164d 1 0.41mi
2765 Siesta Ln Boise, ID 2.0 1.0 900 $1,650 $1.83 23d 1 0.43mi
2656 Siesta Ln Boise, ID 2.0 1.0 900 $1,600 $1.78 6d 1 0.45mi
10326 W Landmark Ct Boise, ID 3.0 2.0 1200 $2,650 $2.21 55d 1 0.51mi
10036 W Ustick Rd Boise, ID 3.0 1.0 1500 $2,150 $1.43 37d 1 0.51mi
10036 W Ustick Rd Boise, ID 3.0 1.0 1500 $2,150 $1.43 1d 1 0.51mi
10890 W Tidewater Ct Boise, ID 3.0 2.0 1372 $2,145 $1.56 7d 1 0.53mi
11030 W Musket St Boise, ID 3.0 2.0 1296 $2,250 $1.74 24d 1 0.67mi
10096 W Garverdale Ln Boise, ID 3.0 2.0 1113 $1,700 $1.53 55d 1 0.74mi
10096 W Garverdale Ln Boise, ID 3.0 2.0 1113 $1,600 $1.44 164d 1 0.74mi
10154 W Garverdale Ln Unit 201 Boise, ID 3.0 2.0 1116 $1,595 $1.43 110d 1 0.74mi
10066 W Garverdale Ln Unit 102 Boise, ID 3.0 2.0 1116 $1,675 $1.50 7d 1 0.75mi
10054 W Garverdale Ln Boise, ID 2.0 2.0 914 $1,545 $1.69 37d 1 0.76mi
1950 N Pilgrim Ave Boise, ID 3.0 2.0 1440 $2,150 $1.49 23d 1 0.77mi
10105 W Garverdale Ln Ste 201 Boise, ID 2.0 2.0 915 $1,350 $1.48 155d 1 0.77mi
10063 W Garverdale Ln Boise, ID 2.0 2.0 915 $1,400 $1.53 55d 1 0.78mi
11743 W Powderhorn Ct Boise, ID 3.0 2.0 1252 $1,795 $1.43 29d 1 0.85mi
10606 W Jewell Ln Boise, ID 2.0 2.0 880 $1,942 $2.21 2d 2 0.89mi
2663 N Fastwater Ave Boise, ID 2.0 2.0 1000 $1,795 $1.79 10d 1 0.91mi
11239 W Gabrielle Dr Boise, ID 2.0 2.5 1128 $1,645 $1.46 164d 1 0.91mi
9312 W Cory Ln Boise, ID 3.0 2.0 1150 $1,895 $1.65 55d 1 0.92mi
11703 W Ginger Creek Dr Boise, ID 3.0 2.0 1366 $2,000 $1.46 143d 1 0.93mi
11840 Cloverbrook Ln Unit 101 Boise, ID 2.0 2.0 928 $1,475 $1.59 133d 1 0.93mi
11840 Cloverbrook Ln Apt 201 Boise, ID 2.0 2.0 928 $1,475 $1.59 52d 1 0.93mi
9962 W Rosecroft Ct Unit 102 Boise, ID 2.0 2.5 1200 $1,795 $1.50 10d 1 0.94mi
2953 N Dalton Ln Boise, ID 2.0 1.0 1024 $1,495 $1.46 10d 1 0.95mi
2905 N Dalton Ln Boise, ID 2.0 1.5 1024 $1,295 $1.26 0d 1 0.97mi
2901 N Dalton Ln Boise, ID 2.0 1.5 1024 $1,295 $1.26 43d 1 0.97mi

Property features AI

Finance

Other
Property listed as mobile/manufactured rented lotPaved road access
HOA & community
Association fee required — $1,130 monthly

Exterior

Parking
2 covered parking spaces2-car carportFinished driveway
Utilities
City water serviceSewer connectedCable connectedBroadband internet availableElectric service
Home design
Mobile/manufactured home on a rented lotBuilt in 2009Vinyl sidingComposition roofLocated in the Arrowrock Ranch subdivision
Construction
Built by OakwoodVinyl siding constructionComposition roofYear built 2009
Exterior features
Covered patio/deckGarden

Interior

Kitchen
Kitchen on main levelBreakfast barOven/Range (freestanding)RefrigeratorLaminate counters
Bedrooms
2 bedrooms (both on main level) — primary approx. 13 x 11, second approx. 13 x 13
Flooring
Vinyl flooring
Bathrooms
2 bathrooms
Heating & cooling
Electric forced-air heatingCentral air conditioning
Interior features
Bath in master bedroomMaster bedroom on main levelWalk-in closet(s)Breakfast barLaminate counters
Laundry & utility
Washer and dryer includedUtility room on main levelElectric water heater

Listing history 50 events

  1. 2026-11-08
    days on market $87,900 Active 122 DOM
  2. 2026-11-07
    days on market $87,900 Active 121 DOM
  3. 2026-11-06
    days on market $87,900 Active 120 DOM
  4. 2026-11-05
    days on market $87,900 Active 119 DOM
  5. 2026-11-04
    days on market $87,900 Active 118 DOM
  6. 2026-11-02
    days on market $87,900 Active 116 DOM
  7. 2026-11-01
    days on market $87,900 Active 115 DOM
  8. 2026-10-31
    days on market $87,900 Active 114 DOM
  9. 2026-10-30
    days on market $87,900 Active 113 DOM
  10. 2026-10-29
    days on market $87,900 Active 112 DOM
  11. 2026-10-28
    days on market $87,900 Active 111 DOM
  12. 2026-10-27
    days on market $87,900 Active 110 DOM
  13. 2026-10-26
    days on market $87,900 Active 109 DOM
  14. 2026-10-26
    days on market $87,900 Active 108 DOM
  15. 2026-10-24
    days on market $87,900 Active 107 DOM
  16. 2026-10-23
    days on market $87,900 Active 106 DOM
  17. 2026-10-22
    days on market $87,900 Active 105 DOM
  18. 2026-10-21
    days on market $87,900 Active 104 DOM
  19. 2026-10-20
    days on market $87,900 Active 103 DOM
  20. 2026-10-19
    days on market $87,900 Active 102 DOM
  21. 2026-10-18
    days on market $87,900 Active 101 DOM
  22. 2026-10-17
    days on market $87,900 Active 100 DOM
  23. 2026-10-16
    days on market $87,900 Active 99 DOM
  24. 2026-10-15
    days on market $87,900 Active 98 DOM
  25. 2026-10-14
    days on market $87,900 Active 97 DOM
  26. 2026-10-13
    days on market $87,900 Active 96 DOM
  27. 2026-10-12
    days on market $87,900 Active 95 DOM
  28. 2026-10-11
    days on market $87,900 Active 94 DOM
  29. 2026-10-10
    days on market $87,900 Active 93 DOM
  30. 2026-10-09
    days on market $87,900 Active 92 DOM
  31. 2026-10-08
    days on market $87,900 Active 91 DOM
  32. 2026-10-07
    days on market $87,900 Active 90 DOM
  33. 2026-10-06
    days on market $87,900 Active 89 DOM
  34. 2026-10-05
    days on market $87,900 Active 88 DOM
  35. 2026-10-04
    days on market $87,900 Active 87 DOM
  36. 2026-10-03
    days on market $87,900 Active 86 DOM
  37. 2026-10-02
    days on market $87,900 Active 85 DOM
  38. 2026-10-01
    days on market $87,900 Active 84 DOM
  39. 2026-09-30
    days on market $87,900 Active 83 DOM
  40. 2026-09-29
    days on market $87,900 Active 82 DOM
  41. 2026-09-28
    days on market $87,900 Active 81 DOM
  42. 2026-09-27
    days on market $87,900 Active 80 DOM
  43. 2026-09-25
    days on market $87,900 Active 78 DOM
  44. 2026-09-24
    days on market $87,900 Active 77 DOM
  45. 2026-09-23
    days on market $87,900 Active 76 DOM
  46. 2026-09-22
    days on market $87,900 Active 75 DOM
  47. 2026-09-21
    days on market $87,900 Active 74 DOM
  48. 2026-09-20
    days on market $87,900 Active 73 DOM
  49. 2026-09-19
    days on market $87,900 Active 72 DOM
  50. 2026-09-18
    days on market $87,900 Active 71 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
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 14 unhealthy d/yr today · 19 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
$15,437
− Mortgage interest
−$4,924
− Property taxes
−$1,318
− Insurance
−$440
− Repairs & maintenance
−$1,235
− Management
−$1,235
− HOA
−$13,560
− Depreciation
−$2,557
Taxable loss
−$9,832
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,360
After-tax cash flow
$-6,295/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 $5,325–$15,975 screening

This well-maintained mobile home is ready to move in and offers a good return on investment with minor cosmetic updates.

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.

D Composite school gradezoned avg 51/100

Zoned Schools

Elementary Ustick Elementary School F ID #272/357 Nat'l #23,081/41,679 Middle Lewis & Clark Middle School B- ID #20/109 Nat'l #2,699/14,009 High Centennial High School B- ID #10/169 Nat'l #2,821/17,239

Schools (NCES district)

District
Joint School District No. 2
NCES district ID
1602100
Math proficiency
53% ▼ -6.00%
Reading proficiency
67% ▼ -1.00%
Median HH income
$64,573
Composite
52.42/100
National rank
#1576
State rank
#11 of 92 in ID

Livability — Boise City

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

Census & demographics

Census place
Boise City, ID
County
Ada County · 535,818 people
City population
152,689
Metro
Boise City, ID
Population (ZIP)
31,549
Household income
$91,295
Rent vs Own
22.3% rent · 77.7% own
Severe rent burden
19% of renters

Population outlook (Ada County) Hauer SSP2

Today (2025)
535,818 people
By 2030
585,751 · +9.3%
By 2040
682,435 · +27.4%
By 2050
775,818 · +44.8%
By 2075
994,458 · +85.6%
By 2100
1,148,884 · +114.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Two or more races 10% Hispanic / Latino 10% Asian 3% Black 1%
Hispanic origin (detail)
Mexican 8%
Languages at home
87% English-only · Spanish 7% Other Indo-European 2% German/W. Germanic 1%

Political lean MEDSL · Ada

2024 margin
R (+10.3) · D 43.4% · R 53.8% · Other 2.8%
2008→2024 swing
-4.2pp toward R · 2008: -6.2pp · 2024: -10.3pp
All cycles
2024: R+10.3 2020: R+3.9 2016: R+9.2 2012: R+11.3 2008: R+6.2

Not yet ingested

Civics
—

Price history

-7.5% since first listed
12 events — show timeline
  • 2026-07-09 Listing Removed — IMLS
  • 2026-07-09 Listed $87,900 IMLS
  • 2026-05-12 Listing Removed — IMLS
  • 2026-05-12 Listed $92,000 IMLS
  • 2026-03-14 Listing Removed — IMLS
  • 2026-03-14 Listed $92,000 IMLS
  • 2026-03-13 Price Changed $92,000 IMLS
  • 2025-11-12 Listing Removed — IMLS
  • 2025-11-12 Listed $89,990 IMLS
  • 2025-08-21 Listing Removed — IMLS
  • 2025-08-21 Listed $91,990 IMLS
  • 2025-05-15 Listed $95,000 IMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…