CashFlowRE
Sign in Sign up
137 Golden Isles Dr
B- Composite 68.22
Why this score? — see what drove the B- 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 +23.4/30.0
  • ARV discount +13.3/15.0
  • 1% rule +10.0/10.0
  • DSCR +7.5/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • Schools +3.4/10.0
  • Rent growth +2.6/5.0
  • Appreciation +0.0/10.0

$259,000

137 Golden Isles Dr · Hallandale Beach, FL 33009
2 bd · 2.0 ba · 1,311 sqft · Condo · 45 Days on market
Built 1971 Good condition $198/sqft · 13% below area Est $297k · 13% under $910/mo HOA · 23% of rent

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

Listing remarks

Amazing views to the ocean and intracoastal. 40 year certification completed. Laundry and storage on the floor. Dock for lease subject to availability. Close to the shopping, restaurants and beach.

Key facts

  • Laundry and storage
  • Close to restaurants
  • Dock for lease

Tags

40 YEAR CERTIFICATIONLAUNDRY AND STORAGEDOCK FOR LEASECLOSE TO SHOPPINGCLOSE TO RESTAURANTSCLOSE TO BEACH

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 condo listed at $259k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $51 ($608/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $259k).
  • Recommended offer: $251k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 5.2% in Hallandale Beach — 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 81/100 on livability (#86 in FL, #1,400 nationally) — a professional / high-income tenant draw. Strengths: commute A+, health & safety A+, crime B+; Watch: employment D-.
  • 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: Gulfstream Academy of Hallandale Beach (math 32% / reading 40%, grade F, #1,670 of 2,144 statewide, top 78%, 1,317 students, 73% FRL); Nova Middle School (math 44% / reading 53%, grade C-, #274 of 571 statewide, top 50%, 1,284 students, 68% FRL); Hallandale High School (math 10% / reading 24%, grade F, #597 of 667 statewide, top 90%, 1,104 students, 70% FRL) — zoned schools average 70% FRL vs 51% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 48% district-wide (-14 pts) — the specific schools serving this property underperform the Broward average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 1879 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 72d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% 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).
  • At $4,022/mo this rent would consume 93% of the median local household income ($52k/yr) (locally 16% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 45 days — a 3% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $40k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 23% of rent.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 5→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.55%
Cap rate
8.50%
Cash-on-cash
7.90%
DSCR
1.35
GRM
5.4

CMA / ARV

ARV (median comp)
$297,312
List price
$259,000
Delta
-12.89%
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
2049 S Ocean Dr #701 0.30mi 2/2.0 1,360 (+4%) 0mo $625,000 $460 80
708 SE 3rd Ave Ext #201 1.34mi 2/2.0 1,330 (+1%) 0mo $480,000 $361 62
2600 E Hallandale Beach Blvd Unit T3205 0.30mi 2/2.0 1,020 (-22%) 0mo $520,000 $510 61
3161 S Ocean Dr #1405 0.38mi 2/2.0 1,145 (-13%) 0mo $325,000 $284 61
1301 NE 7th St #415 1.10mi 2/2.0 1,260 (-4%) 0mo $275,000 $218 58
4111 S Ocean Dr #2302 0.47mi 2/2.0 1,145 (-13%) 0mo $990,000 $865 57
500 Three Islands Blvd #408 0.70mi 2/2.0 1,400 (+7%) 0mo $220,000 $157 56
20281 E Country Club Dr #210 1.12mi 2/2.0 1,400 (+7%) 0mo $270,000 $193 53
701 Three Islands Blvd #510 0.83mi 2/2.0 1,210 (-8%) 0mo $225,000 $186 52
1850 S Ocean Dr #408 0.38mi 3/3.0 (+1) 1,571 (+20%) 0mo $675,000 $430 48
21055 Yacht Club Dr #2704 0.72mi 2/2.0 1,505 (+15%) 0mo $560,000 $372 41
300 NE 14th Ave #501 0.83mi 2/2.0 1,100 (-16%) 0mo $185,000 $168 40

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 · 0.43% rent growth · sell at horizon

5-year hold
IRR
-19.7%
Equity multiple
0.34×
Total profit
$-47,999
Equity at exit
$38,618
10-year hold
IRR
-26.7%
Equity multiple
-0.01×
Total profit
$-73,577
Equity at exit
$22,394

Cash invested: $72,520 (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.

Active competition Active MLS

For sale now
34 active · 18 under contract
Median asking
$367,000 ($297/sqft)
Median days on market
165 d
This list price
21% of active listings are priced below it
ARV vs active asking
-23.8% vs current asking $/sqft

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

ZIP-level market 33009

Rents YoY
0.4%
Active inventory
1879
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$4,022 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax est. 1.5%
$324 /mo · $3,885/yr
Insurance
$108
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$910
Vacancy / Maint / Mgmt
$845
Net cashflow
$51

Break-even live

Break-even rent $3,958
Max offer price $259,000
Occupancy floor 94%

Sensitivity live

Price -10% $230 -5% $140 +0% $51 +5% $-39 +10% $-128
Rent -10% $-267 -5% $-108 +0% $51 +5% $210 +10% $368
Rate -1.0pp $181 -0.5pp $117 base $51 +0.5pp $-16 +1.0pp $-85

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
$64,750
Closing costs
$7,770
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
121 Golden Isles Dr #1 Hallandale Beach, FL 2.0 2.0 1379 $4,000 $2.90 120d 1 0.05mi
201 Golden Isles Dr #302 Hallandale Beach, FL 2.0 2.0 1150 $4,000 $3.48 6d 1 0.07mi
201 Golden Isles Dr #302 Hallandale Beach, FL 2.0 2.0 1150 $3,975 $3.46 120d 1 0.07mi
1945 S Ocean Dr #2101 Hallandale Beach, FL 3.0 3.0 1744 $4,800 $2.75 72d 1 0.21mi
1945 S Ocean Dr Unit M6 Hallandale Beach, FL 2.0 2.0 1112 $5,500 $4.95 24d 1 0.21mi
1945 S Ocean Dr Unit CU-714 Hallandale Beach, FL 2.0 2.0 1398 $3,700 $2.65 60d 1 0.21mi
1945 S Ocean Dr #211 Hallandale Beach, FL 2.0 1.5 875 $3,700 $4.23 50d 1 0.21mi
1945 S Ocean Dr Unit CU-1114 Hallandale Beach, FL 2.0 2.0 1341 $3,850 $2.87 68d 1 0.21mi
1945 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0–3.0 1542 $4,000 $2.59 111d 3 0.22mi
1945 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0–3.0 1542 $4,500 $2.92 85d 2 0.22mi
1945 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0–3.0 1542 $4,500 $2.92 108d 2 0.22mi
1945 S Ocean Dr Hallandale Beach, FL 2.0–3.0 2.0–2.5 1522 $3,650 $2.40 114d 3 0.22mi
1965 S Ocean Dr Unit 14F Hallandale Beach, FL 2.0 2.0 1275 $4,650 $3.65 83d 1 0.23mi
1965 S Ocean Dr Unit 14F Hallandale Beach, FL 2.0 2.0 1275 $4,500 $3.53 64d 1 0.23mi
1965 S Ocean Dr Unit 14F Hallandale Beach, FL 2.0 2.0 1275 $4,800 $3.76 90d 1 0.23mi
1985 S Ocean Dr Unit 22E Hallandale Beach, FL 3.0 2.5 1780 $5,900 $3.31 120d 1 0.23mi
1985 S Ocean Dr Unit 9G Hallandale Beach, FL 2.0 2.0 1240 $3,700 $2.98 120d 1 0.23mi
1865 S Ocean Dr Unit 14N Hallandale Beach, FL 1.0 2.0 1300 $4,400 $3.38 7d 1 0.23mi
1965 S Ocean Dr Unit CU-14F Hallandale Beach, FL 2.0 2.0 1275 $4,500 $3.53 60d 1 0.25mi
2017 S Ocean Dr #1107 Hallandale Beach, FL 2.0 2.0 1270 $3,550 $2.80 90d 1 0.26mi
2017 S Ocean Dr #1107 Hallandale Beach, FL 2.0 2.0 1270 $3,900 $3.07 110d 1 0.26mi
1985 S Ocean Dr Unit 22P Hallandale Beach, FL 2.0 2.0 1380 $4,000 $2.90 77d 1 0.27mi
1985 S Ocean Dr Unit 22P Hallandale Beach, FL 2.0 2.0 1380 $4,000 $2.90 84d 1 0.27mi
1985 S Ocean Dr Unit 17P Hallandale Beach, FL 2.0 2.0 1380 $4,800 $3.48 12d 1 0.27mi
1985 S Ocean Dr Unit 22E Hallandale Beach, FL 3.0 2.5 1780 $5,900 $3.31 55d 1 0.27mi
1985 S Ocean Dr Unit 21P Hallandale Beach, FL 2.0 2.0 1380 $3,800 $2.75 55d 1 0.27mi
1985 S Ocean Dr Unit 9G Hallandale Beach, FL 2.0 2.0 1240 $3,700 $2.98 55d 1 0.27mi
2602 E Hallandale Beach Blvd Unit R907 Hallandale Beach, FL 2.0 2.0 1030 $5,000 $4.85 6d 1 0.27mi
2602 E Hallandale Beach Blvd Unit CU-1605 Hallandale Beach, FL 2.0 2.0 1034 $3,950 $3.82 54d 1 0.27mi
2602 E Hallandale Beach Blvd Unit R907 Hallandale Beach, FL 2.0 2.0 1030 $5,000 $4.85 5d 1 0.27mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1070 $5,950 $5.56 89d 4 0.28mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 2.0 1.0–2.0 640 $3,991 $6.24 0d 4 0.28mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1070 $5,950 $5.56 116d 4 0.28mi
2602 E Hallandale Beach Blvd Hallandale Beach, FL 1.0–2.0 1.0–2.0 1092 $5,950 $5.45 120d 3 0.28mi
2600 E Beach Blvd Unit T3110 Hallandale, FL 2.0 2.0 1028 $3,550 $3.45 84d 1 0.28mi
2600 E Beach Blvd Unit T3307 Hallandale, FL 2.0 2.0 1030 $4,500 $4.37 67d 1 0.28mi
2600 E Beach Blvd Unit T3110 Hallandale, FL 2.0 2.0 1028 $3,550 $3.45 62d 1 0.28mi
2600 E Hallandale Beach Blvd Unit T3110 Hallandale Beach, FL 2.0 2.0 1028 $3,650 $3.55 120d 1 0.28mi
2600 E Hallandale Beach Blvd Unit T501 SEASONAL Hallandale Beach, FL 3.0 3.0 1737 $7,500 $4.32 37d 1 0.28mi
2600 E Beach Blvd Unit T3208 Hallandale, FL 2.0 2.0 1030 $5,750 $5.58 4d 1 0.28mi

Property features AI

Finance

Financial info
Pets not allowed
HOA & community
Monthly association feeBuilding amenities: clubhouse, elevators, laundry, picnic area, pool, maintenanceAssociation fee covers cable TV, insurance, grounds and structure maintenance, common areas, reserve funds, and pool service

Exterior

Parking
Covered detached carport (1 covered space)On-street parking availableTotal parking spaces: 1
Security
Security systemEntry phone/intercom
Utilities
Public waterPublic sewerCable available
Home design
CondominiumResaleFaces northwest16 total stories
Construction
Concrete block (no stucco) construction
Exterior features
Ocean access and intracoastal waterfront with fixed bridgeLocated east of US-1Flat roofEntry level: 1

Interior

Kitchen
DisposalDishwasherElectric rangeMicrowaveRefrigerator
Bedrooms
2 bedrooms on the main level
Flooring
Tile flooring
Bathrooms
2 full bathrooms on the main level
Heating & cooling
Central heatingCentral air conditioning
Interior features
Walk-in closetsSplit bedroom layoutCloset cabinetrySliding windows
Laundry & utility
Laundry facilities available in the building

HOA detail $910/mo · $10,920/yr condo

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

Listing history 20 events

  1. 2026-06-24
    days on market $259,000 Active 45 DOM
  2. 2026-06-22
    days on market $259,000 Active 43 DOM
  3. 2026-06-21
    days on market $259,000 Active 42 DOM
  4. 2026-06-18
    days on market $259,000 Active 39 DOM
  5. 2026-06-17
    days on market $259,000 Active 38 DOM
  6. 2026-06-16
    days on market $259,000 Active 37 DOM
  7. 2026-06-15
    days on market $259,000 Active 36 DOM
  8. 2026-06-13
    days on market $259,000 Active 34 DOM
  9. 2026-06-09
    days on market $259,000 Active 30 DOM
  10. 2026-06-08
    days on market $259,000 Active 29 DOM
  11. 2026-06-07
    days on market $259,000 Active 28 DOM
  12. 2026-06-04
    days on market $259,000 Active 25 DOM
  13. 2026-06-03
    days on market $259,000 Active 24 DOM
  14. 2026-06-02
    days on market $259,000 Active 23 DOM
  15. 2026-06-02
    price $259,000 Active 22 DOM
  16. 2026-06-01
    days on market $269,000 Active 22 DOM
  17. 2026-05-31
    days on market $269,000 Active 21 DOM
  18. 2026-05-10
    listed $299,000 Active
  19. 2025-12-15
    historical $2,400
  20. 2025-10-15
    listed $2,400

ⓘ 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 7/10 Severe FEMA zone AE · 94% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 5 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$48,260
− Mortgage interest
−$14,508
− Property taxes
−$3,885
− Insurance
−$6,414
− Repairs & maintenance
−$3,861
− Management
−$3,861
− HOA
−$10,920
− Depreciation
−$7,535
Taxable loss
−$2,723
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$653
After-tax cash flow
$1,262/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 80/100 Cosmetic rehab Est. rehab $6,555–$19,665 screening

This well-maintained and updated condo is move-in ready with a good condition score and excellent views. Minor cosmetic updates could further enhance its value.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and adds value
  • Both New flooring in living areas — Modernizes the space and adds value
  • Both New kitchen appliances — Modernizes the kitchen and adds 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.

F Composite school gradezoned avg 34/100

Zoned Schools

Elementary Gulfstream Academy Of Hallandale Beach F FL #1,670/2,144 Nat'l #22,595/41,679 Middle Nova Middle School C- FL #274/571 Nat'l #3,846/14,009 High Hallandale High School F FL #597/667 Nat'l #15,029/17,239

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
A Composite livability gradescore 81/100

Livability — Hallandale Beach

Score
81/100
State rank
#86
US rank
#1400

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hallandale Beach, FL
County
Broward County · 2,207,033 people
City population
44,021
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
44,502
Household income
$52,079
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
16% 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 0.67)
Race & ethnicity
Hispanic / Latino 39% White 39% Two or more races 24% Black 17% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 9% Dominican 3% Salvadoran 2%
Common ancestry
Scotch-Irish 5% Hispanic 5% Subsaharan African 3%
Foreign-born
51% · Canada, Jamaica, Dominican Republic
Languages at home
38% English-only · Spanish 36% Russian/Polish/Slavic 12% French/Haitian/Cajun 7%

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

+10691.7% since first listed
5 events — show timeline
  • 2026-06-01 Price Changed $259,000 Beaches MLS
  • 2026-05-26 Price Changed $269,000 Beaches MLS
  • 2026-05-10 Listed $299,000 Beaches MLS
  • 2025-12-15 Rental Removed $2,400 TENANTTURNER2
  • 2025-10-15 Listed for Rent $2,400 TENANTTURNER2

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…