CashFlowRE
Sign in Sign up
10742 W Ardyce Ln #11
D- Composite 38.38
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 +9.4/10.0
  • 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. -3.3

$87,900

10742 W Ardyce Ln #11 · Boise City, ID 83713
2 bd · 2.0 ba · 1,065 sqft · Manufactured · 77 Days on market
Manufactured home Built 2009 Good condition $83/sqft · 37% below area Est $140k · 37% under $1130/mo HOA · 89% 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 $-740 ($-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: $83k (6.0% below list) — sets the bar for market timing.
  • Cap rate -3.8% vs local median 2.8% 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); 271 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 66d 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 77 days — a 6% lower offer ($83k) 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 89% of rent.
Recommended offer $82,626 (6.0% 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 77 days. Have you received any prior offers? Is the seller open to a 6% 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
1.44%
Cap rate
-3.81%
Cash-on-cash
-36.06%
DSCR
-0.60
GRM
5.8

CMA / ARV

ARV (median comp)
$139,700
List price
$87,900
Delta
-37.08%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10603 W Macaw Ln, #40 0.11mi 3/2.0 (+1) 1,001 (-6%) 3mo $122,000 $122 77
10617 W Abram Ln 0.12mi 3/2.0 (+1) 1,080 (+1%) 12mo $74,900 $69 77
10614 W Macaw Ln 0.09mi 3/2.0 (+1) 1,140 (+7%) 4mo $110,000 $96 76
10701 W Java Dr 0.19mi 2/2.0 1,152 (+8%) 12mo $239,000 $207 68
10617 W Java Dr 0.20mi 2/1.0 938 (-12%) 2mo $179,000 $191 65
10690 Java Ct 0.17mi 2/2.0 960 (-10%) 15mo $175,500 $183 63
10734 W Ardyce Ln #9 0.02mi 3/2.0 (+1) 1,168 (+10%) 19mo $59,500 $51 62
2876 N Mitchell St 0.62mi 2/2.0 1,100 (+3%) 19mo $299,000 $272 50
2688 N Pilgrim Ln 0.61mi 2/2.0 924 (-13%) 4mo $124,900 $135 46
9915 W Abram Ln 0.60mi 2/2.0 924 (-13%) 20mo $109,000 $118 34
9916 W Dewitt Ln 0.58mi 2/2.0 924 (-13%) 23mo $110,000 $119 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
-98.3%
Equity multiple
-1.41×
Total profit
$-59,345
Equity at exit
$13,106
10-year hold
IRR
Equity multiple
-3.23×
Total profit
$-104,011
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
10 active · 4 under contract
Months of supply
8.6 mo (12%/mo absorbed)
Median asking
$87,445 ($97/sqft)
Median days on market
75 d
This list price
50% of active listings are priced below it
ARV vs active asking
+35.0% 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
271
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,263 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
$265
Net cashflow
$-740

Break-even live

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

Sensitivity live

Price -10% $-679 -5% $-709 +0% $-740 +5% $-770 +10% $-800
Rent -10% $-839 -5% $-790 +0% $-740 +5% $-690 +10% $-640
Rate -1.0pp $-695 -0.5pp $-717 base $-740 +0.5pp $-762 +1.0pp $-786

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 87d 1 0.16mi
10600 W Tahiti St Boise, ID 3.0 2.0 950 $1,495 $1.57 62d 1 0.20mi
10845 W Ustick Rd Boise, ID 2.0 1.0 794 $1,315 $1.66 7d 1 0.21mi
10827 W Ustick Rd Boise, ID 2.0 1.0 824 $1,405 $1.71 87d 1 0.24mi
10859 W Ustick Rd Boise, ID 2.0 1.0 794 $1,345 $1.69 62d 1 0.24mi
10887 W Ustick Rd Boise, ID 2.0–3.0 1.0–2.0 874 $1,315 $1.50 0d 2 0.24mi
10811 W Ustick Rd Boise, ID 2.0 1.0 794 $1,345 $1.69 117d 1 0.25mi
3325 N Covered Wagon Way Boise, ID 3.0 2.0 1200 $2,050 $1.71 119d 1 0.41mi
2182 N Constantine Ave Boise, ID 3.0 2.0 1040 $2,100 $2.02 7d 1 0.41mi
10222 W Ustick Rd Boise, ID 2.0 2.0 1010 $1,575 $1.56 119d 1 0.41mi
10326 W Landmark Ct Boise, ID 3.0 2.0 1200 $2,650 $2.21 9d 1 0.51mi
10096 W Garverdale Ln Boise, ID 3.0 2.0 1113 $1,600 $1.44 119d 1 0.74mi
10096 W Garverdale Ln Boise, ID 3.0 2.0 1113 $1,700 $1.53 9d 1 0.74mi
10154 W Garverdale Ln Unit 201 Boise, ID 3.0 2.0 1116 $1,595 $1.43 65d 1 0.74mi
10054 W Garverdale Ln Boise, ID 2.0 2.0 914 $1,595 $1.75 5d 1 0.76mi
10105 W Garverdale Ln Ste 201 Boise, ID 2.0 2.0 915 $1,350 $1.48 110d 1 0.77mi
10063 W Garverdale Ln Boise, ID 2.0 2.0 915 $1,400 $1.53 9d 1 0.78mi
10606 W Jewell Ln Boise, ID 2.0 2.0 920 $2,035 $2.21 0d 6 0.89mi
11239 W Gabrielle Dr Boise, ID 2.0 2.5 1128 $1,645 $1.46 119d 1 0.91mi
9312 W Cory Ln Boise, ID 3.0 2.0 1150 $1,895 $1.65 9d 1 0.92mi
11703 W Ginger Creek Dr Boise, ID 3.0 2.0 1366 $2,000 $1.46 98d 1 0.93mi
11840 Cloverbrook Ln Apt 201 Boise, ID 2.0 2.0 928 $1,475 $1.59 7d 1 0.93mi
11840 Cloverbrook Ln Unit 101 Boise, ID 2.0 2.0 928 $1,475 $1.59 87d 1 0.93mi
9846 W Rosecroft Ct #102 Boise, ID 2.0 2.5 1236 $1,545 $1.25 99d 1 0.97mi
9993 W Rosecroft Ct #101 Boise, ID 2.0 2.5 1136 $1,575 $1.39 99d 1 0.97mi
9824 W Rosecroft Ct #103 Boise, ID 2.0 2.5 1136 $1,545 $1.36 65d 1 0.98mi
9181 W Cory Ln Unit 1 Boise, ID 2.0 1.0 975 $1,495 $1.53 9d 1 1.00mi
9169 W Cory Ln #202 Boise, ID 2.0 1.5 968 $1,395 $1.44 117d 1 1.01mi
9131 W Ustick Rd Unit 104 Boise, ID 2.0 2.0 1000 $1,595 $1.59 107d 1 1.03mi
10764 W Goldenrod Ave Boise, ID 3.0 2.0 1220 $1,895 $1.55 114d 1 1.04mi
9113 W Ustick Rd Unit 102 Boise, ID 2.0 2.0 1000 $1,525 $1.52 119d 1 1.04mi
2555 N Workland Ln Unit 202 Boise, ID 2.0 1.0 800 $1,325 $1.66 110d 1 1.05mi
9557 W Edna St Unit 9557 Boise, ID 2.0 2.0 1100 $1,950 $1.77 62d 1 1.06mi
9042 W Java Ln Unit 201 Boise, ID 2.0 1.0 971 $1,350 $1.39 73d 1 1.06mi
4418 N Oxbow Pl Boise, ID 3.0 2.0 1120 $2,095 $1.87 110d 1 1.08mi
12000 W Fairview Ave Boise, ID 2.0–3.0 1.0–2.0 1119 $1,920 $1.72 4d 10 1.11mi
9403 W Edna St Unit 1547119P Boise, ID 2.0 1.0 818 $3,415 $4.17 0d 1 1.13mi
3909 N Patricia Ln Unit 1547101P Boise, ID 2.0 1.0 818 $3,672 $4.49 0d 1 1.13mi
9401 W Edna St Unit 1547112P Boise, ID 2.0 1.0 818 $3,591 $4.39 0d 1 1.13mi
3911 N Patricia Ln Unit 1547109P Boise, ID 2.0 1.0 818 $3,374 $4.12 0d 1 1.13mi

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. 2026-09-24
    days on market $87,900 Active 77 DOM
  2. 2026-09-23
    days on market $87,900 Active 76 DOM
  3. 2026-09-22
    days on market $87,900 Active 75 DOM
  4. 2026-09-21
    days on market $87,900 Active 74 DOM
  5. 2026-09-20
    days on market $87,900 Active 73 DOM
  6. 2026-09-19
    days on market $87,900 Active 72 DOM
  7. 2026-09-18
    days on market $87,900 Active 71 DOM
  8. 2026-09-17
    days on market $87,900 Active 70 DOM
  9. 2026-09-16
    days on market $87,900 Active 69 DOM
  10. 2026-09-15
    days on market $87,900 Active 68 DOM
  11. 2026-09-14
    days on market $87,900 Active 67 DOM
  12. 2026-09-13
    days on market $87,900 Active 66 DOM
  13. 2026-09-12
    days on market $87,900 Active 65 DOM
  14. 2026-09-11
    days on market $87,900 Active 64 DOM
  15. 2026-09-05
    days on market $87,900 Active 58 DOM
  16. 2026-09-04
    days on market $87,900 Active 57 DOM
  17. 2026-09-03
    days on market $87,900 Active 56 DOM
  18. 2026-08-31
    days on market $87,900 Active 53 DOM
  19. 2026-08-30
    days on market $87,900 Active 52 DOM
  20. 2026-08-29
    days on market $87,900 Active 51 DOM
  21. 2026-08-28
    days on market $87,900 Active 50 DOM
  22. 2026-08-27
    days on market $87,900 Active 49 DOM
  23. 2026-08-26
    days on market $87,900 Active 48 DOM
  24. 2026-08-25
    days on market $87,900 Active 47 DOM
  25. 2026-08-24
    days on market $87,900 Active 46 DOM
  26. 2026-08-23
    days on market $87,900 Active 45 DOM
  27. 2026-08-22
    days on market $87,900 Active 44 DOM
  28. 2026-08-21
    days on market $87,900 Active 43 DOM
  29. 2026-08-20
    days on market $87,900 Active 42 DOM
  30. 2026-08-19
    days on market $87,900 Active 41 DOM
  31. 2026-08-18
    days on market $87,900 Active 40 DOM
  32. 2026-08-16
    days on market $87,900 Active 38 DOM
  33. 2026-08-15
    days on market $87,900 Active 37 DOM
  34. 2026-08-15
    days on market $87,900 Active 36 DOM
  35. 2026-08-13
    days on market $87,900 Active 35 DOM
  36. 2026-08-12
    days on market $87,900 Active 34 DOM
  37. 2026-08-11
    days on market $87,900 Active 33 DOM
  38. 2026-08-10
    days on market $87,900 Active 32 DOM
  39. 2026-08-09
    days on market $87,900 Active 31 DOM
  40. 2026-08-08
    days on market $87,900 Active 30 DOM
  41. 2026-08-07
    days on market $87,900 Active 29 DOM
  42. 2026-08-06
    days on market $87,900 Active 28 DOM
  43. 2026-08-05
    days on market $87,900 Active 27 DOM
  44. 2026-08-04
    days on market $87,900 Active 26 DOM
  45. 2026-08-03
    days on market $87,900 Active 25 DOM
  46. 2026-07-31
    days on market $87,900 Active 22 DOM
  47. 2026-07-30
    days on market $87,900 Active 20 DOM
  48. 2026-07-28
    days on market $87,900 Active 19 DOM
  49. 2026-07-26
    days on market $87,900 Active 17 DOM
  50. 2026-07-24
    days on market $87,900 Active 15 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
$15,156
− Mortgage interest
−$4,924
− Property taxes
−$1,318
− Insurance
−$440
− Repairs & maintenance
−$1,212
− Management
−$1,212
− HOA
−$13,560
− Depreciation
−$2,557
Taxable loss
−$10,068
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,416
After-tax cash flow
$-6,460/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%
Common ancestry
Portuguese 4% Slovak 2% Lithuanian 2%
Foreign-born
9% · Canada, Jamaica, China
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…