CashFlowRE
Sign in Sign up
3829 Hamilton St Unit E-304
D- Composite 36.85
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 +14.9/15.0
  • 1% rule +5.2/10.0
  • Cash flow +4.7/30.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • Rent growth +2.5/5.0
  • Schools +1.6/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$173,900

3829 Hamilton St Unit E-304 · Hyattsville, MD 20781
2 bd · 1.0 ba · 967 sqft · Condo
Built 1962 Good condition $180/sqft · 16% below area Est $208k · 16% under $627/mo HOA · 36% of rent ↓ 10% since listing

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

Listing remarks

Welcome to 3829 Hamilton St Unit E-304, a bright and stylish condo offering modern comfort and convenience. This 2-bedroom, 1-bath home is perfect for first-time buyers, downsizers, or investors alike. Step inside to find a spacious, open living and dining area filled with natural light and freshly painted walls. Enjoy a new HVAC system, new kitchen cabinets, new countertops, and new stainless steel appliances, all contributing to a fresh and contemporary feel throughout. The home also features new LVP flooring, new doors, and a spacious walk-in closet for added functionality.

Key facts

  • $627 HOA
  • Built 1962

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/1.0-bath condo listed at $174k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-434 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $111k (36.1% below list).
  • Meets the 1% rule at list price ($2k rent vs $174k).
  • Recommended offer: $111k (36.1% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 80/100 on livability (#45 in MD, #1,645 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Prince George'S County Public Schools (suburban): math 8% / reading 24% proficiency, ranked #21 of 24 in MD (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Hyattsville Elementary (math 8% / reading 13%, grade F, #590 of 860 statewide, top 70%, 423 students, 83% FRL); Hyattsville Middle (math 5% / reading 23%, grade F, #196 of 225 statewide, top 88%, 705 students, 83% FRL); Northwestern High (math 15% / reading 32%, grade F, #169 of 222 statewide, top 76%, 2,346 students, 80% FRL) — zoned schools average 82% FRL vs 53% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 91 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,481 units permitted in Prince George's County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Prince George's County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 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 36% of rent.
Recommended offer $111,060 (36.1% 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. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.02% ✓
Cap rate
3.30%
Cash-on-cash
-10.70%
DSCR
0.52
GRM
8.2

CMA / ARV

ARV (median comp)
$208,252
List price
$173,900
Delta
-16.50%
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
5408 39th Ave 0.14mi 2/2.0 936 (-3%) 1mo $448,000 $479 83
4933 38th Ave 0.19mi 2/2.0 884 (-9%) 2mo $360,000 $407 71
6015 Jamestown Rd 0.73mi 3/1.0 (+1) 980 (+1%) 1mo $410,000 $418 58
5018 36th Ave 0.32mi 3/1.5 (+1) 1,088 (+12%) 1mo $385,000 $354 57
5826 Jamestown Rd 0.63mi 3/2.0 (+1) 936 (-3%) 1mo $325,000 $347 55
3613 Farragut St 0.36mi 3/1.5 (+1) 1,088 (+12%) 0mo $250,000 $230 55
5113 Crittenden St 1.21mi 3/1.0 (+1) 864 (-11%) 1mo $370,000 $428 42
4102 Shepherd St 0.94mi 2/1.0 1,150 (+19%) 0mo $368,500 $320 40
4410 Oglethorpe St #713 0.87mi 1/1.0 (-1) 839 (-13%) 1mo $127,000 $151 37
3606 Bunker Hill Rd 0.97mi 3/2.0 (+1) 1,084 (+12%) 0mo $369,900 $341 35
6639 24th Pl 1.48mi 3/1.5 (+1) 1,123 (+16%) 1mo $240,000 $214 32
3450 Toledo Ter #313 1.33mi 3/2.0 (+1) 1,203 (+24%) 1mo $215,000 $179 30

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-35.3%
Equity multiple
-0.14×
Total profit
$-55,427
Equity at exit
$25,929
10-year hold
IRR
-44.4%
Equity multiple
-0.69×
Total profit
$-82,207
Equity at exit
$15,036

Cash invested: $48,692 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
27 Tenant-Leaning
State Maryland
27 Tenant-Leaning · D+14
County
— inherits STATE
City
— inherits STATE
Failure-to-pay is dismissed if cured before judgment; Baltimore has just-cause; strict deposit rules.

ZIP-level market 20781

Home prices YoY
-30.9%
Active inventory
91
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,765 high interval (Pro) →
Mortgage (P&I)
−$912
Tax est. 1.5%
−$217 /mo · $2,608/yr
Insurance
−$72
HOA
−$627
Vacancy / Maint / Mgmt
−$371
Net cashflow
$-434

Break-even live

Break-even rent $2,315
Max offer price $111,060
Occupancy floor —

Sensitivity live

Price -10% $-314 -5% $-374 +0% $-434 +5% $-494 +10% $-554
Rent -10% $-574 -5% $-504 +0% $-434 +5% $-365 +10% $-295
Rate -1.0pp $-347 -0.5pp $-390 base $-434 +0.5pp $-479 +1.0pp $-525

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
$43,475
Closing costs
$5,217
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
3823 Hamilton St #301 Hyattsville, MD 2.0 1.0 967 $1,650 $1.71 65d 1 0.04mi
3823 Hamilton St #301 Hyattsville, MD 2.0 1.0 967 $1,650 $1.71 10d 1 0.04mi
3823 Hamilton St Unit B-204 Hyattsville, MD 2.0 1.0 967 $1,400 $1.45 69d 1 0.04mi
3837 Hamilton St #201 Hyattsville, MD 2.0 1.0 967 $1,800 $1.86 130d 1 0.05mi
3825 Hamilton St #301 Hyattsville, MD 2.0 1.0 967 $1,549 $1.60 10d 1 0.06mi
3839 Hamilton St Unit K-301 Hyattsville, MD 2.0 1.0 967 $1,700 $1.76 43d 1 0.06mi
3839 Hamilton St Hyattsville, MD 2.0 1.0 967 $1,700 $1.76 36d 1 0.06mi
3825 Hamilton St Unit C-204 Hyattsville, MD 2.0 1.0 967 $1,750 $1.81 135d 1 0.07mi
3831 Hamilton St #201 Hyattsville, MD 2.0 1.0 930 $1,700 $1.83 10d 1 0.09mi
3900 Hamilton St Hyattsville, MD 1.0 1.0 680 $1,496 $2.20 0d 8 0.10mi
5023 37th Ave Hyattsville, MD 3.0 2.0 1100 $2,499 $2.27 10d 1 0.22mi
5705 36th Ave Unit 1 Hyattsville, MD 2.0 1.0 740 $1,895 $2.56 14d 1 0.32mi
5705 36th Ave Unit 1 Hyattsville, MD 2.0 1.0 740 $1,895 $2.56 1d 1 0.32mi
3510 Windom Rd Apt 8 Brentwood, MD 1.0 1.0 900 $1,360 $1.51 7d 1 0.49mi
3342 Lancer Dr Hyattsville, MD 1.0–2.0 1.0 776 $1,699 $2.19 1d 6 0.51mi
3539 Madison Pl Hyattsville, MD 3.0 2.0 1116 $2,495 $2.24 10d 1 0.51mi
3301 Chillum Rd Mount Rainier, MD 2.0 1.0 810 $1,418 $1.75 14d 1 0.51mi
3301 Chillum Rd Mount Rainier, MD 2.0 1.0 654 $1,690 $2.58 6d 1 0.51mi
3301 Chillum Rd Mount Rainier, MD 2.0 1.0 654 $1,690 $2.58 23d 98 0.51mi
4111 Nicholson St Unit 4111-007 Hyattsville, MD 2.0 1.0 800 $1,800 $2.25 71d 1 0.54mi
4109 Oglethorpe St Hyattsville, MD 2.0 1.0 850 $1,645 $1.94 9d 2 0.57mi
5103 43rd Ave Unit 5103-001 Hyattsville, MD 1.0 1.0 620 $1,450 $2.34 119d 1 0.58mi
5103 43rd Ave Unit 5103-101 Hyattsville, MD 1.0 1.0 600 $1,350 $2.25 94d 1 0.58mi
5103 43rd Ave Unit 5103-005 Hyattsville, MD 1.0 1.0 600 $1,350 $2.25 88d 1 0.58mi
5103 43rd Ave Unit 5103-104 Hyattsville, MD 1.0 1.0 600 $1,350 $2.25 158d 1 0.58mi
4203 Oglethorpe St Hyattsville, MD 1.0–2.0 1.0 585 $1,775 $3.03 0d 4 0.59mi
6000 42nd Ave Hyattsville, MD 1.0 1.0 755 $1,496 $1.98 10d 3 0.60mi
4417 34th St Brentwood, MD 2.0 1.0 800 $1,750 $2.19 184d 1 0.67mi
5604 29th Ave Hyattsville, MD 2.0 1.0 804 $2,550 $3.17 115d 1 0.71mi
6108 42nd Ave Hyattsville, MD 2.0 1.0 900 $1,500 $1.67 10d 1 0.73mi
5334 Baltimore Ave Hyattsville, MD 1.0–2.0 1.0–2.0 854 $3,040 $3.56 27d 15 0.73mi
5334-6 Baltimore Ave Apt 246 Hyattsville, MD 1.0 1.0 616 $2,143 $3.48 25d 1 0.73mi
5334 Baltimore Ave Hyattsville, MD 2.0 1.0–2.0 862 $3,229 $3.75 0d 39 0.73mi
3002 Arundel Rd Mt Rainier, MD 1.0–2.0 1.0 762 $1,595 $2.09 10d 2 0.79mi
6014 43rd St Hyattsville, MD 3.0 2.0 1100 $2,850 $2.59 1d 1 0.80mi
6014 43rd St Hyattsville, MD 3.0 2.0 1100 $2,850 $2.59 80d 1 0.80mi
4100 Queensbury Rd Hyattsville, MD 3.0 1.0 968 $2,400 $2.48 10d 1 0.83mi
4102 Queensbury Rd Unit 4102-2A Hyattsville, MD 2.0 1.0 1000 $1,875 $1.88 165d 1 0.84mi
5501 45th Ave Hyattsville, MD 2.0 1.0–2.0 801 $2,510 $3.13 93d 12 0.84mi
5501 45th Ave Hyattsville, MD 2.0 1.0–2.0 813 $2,570 $3.16 0d 11 0.84mi

Property features AI

Finance

Other
Pets allowed with no pet restrictionsUnit in building named PARK PLACE CONDO
HOA & community
Monthly condo fee of $627Condo fee covers air conditioning, common area maintenance, electricity, exterior building maintenance, insurance, lawn maintenance, management, parking fee, reserve funds, road maintenance, snow removal, sewer, trash, and gas

Exterior

Parking
Off-street parking in a parking lotParking fee included in condo fee
Utilities
Public waterPublic sewer
Home design
Condominium unit in a garden-style building (1–4 floors)Unit/flatEntry on 3rd floorLocated outside city limits (Hyattsville)
Construction
Brick construction
Exterior features
Common grounds

Interior

Kitchen
MicrowaveGas range/ovenRefrigeratorStainless steel appliancesGarbage disposal
Bedrooms
Two bedrooms on the main level
Flooring
Laminate flooring
Bathrooms
One full bathroom on the main level
Heating & cooling
Forced air heating (natural gas)Central air conditioning (electric)
Interior features
Dining areaUpgraded countertopsWalk-in closet(s)
Laundry & utility
No in-unit washer/dryer hookup

HOA detail $627/mo · $7,524/yr condo

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

Listing history 50 events

  1. 2026-11-01
    days on market $173,900 Active
  2. 2026-11-01
    days on market $173,900 Active 100 DOM
  3. 2026-10-31
    days on market $173,900 Active 99 DOM
  4. 2026-10-30
    days on market $173,900 Active 98 DOM
  5. 2026-10-29
    days on market $173,900 Active 97 DOM
  6. 2026-10-28
    days on market $173,900 Active 96 DOM
  7. 2026-10-27
    days on market $173,900 Active 95 DOM
  8. 2026-10-26
    days on market $173,900 Active 94 DOM
  9. 2026-10-26
    days on market $173,900 Active 93 DOM
  10. 2026-10-24
    days on market $173,900 Active 92 DOM
  11. 2026-10-23
    days on market $173,900 Active 91 DOM
  12. 2026-10-22
    days on market $173,900 Active 90 DOM
  13. 2026-10-21
    days on market $173,900 Active 89 DOM
  14. 2026-10-20
    days on market $173,900 Active 88 DOM
  15. 2026-10-19
    days on market $173,900 Active 87 DOM
  16. 2026-10-18
    days on market $173,900 Active 86 DOM
  17. 2026-10-17
    days on market $173,900 Active 85 DOM
  18. 2026-10-16
    days on market $173,900 Active 84 DOM
  19. 2026-10-15
    days on market $173,900 Active 83 DOM
  20. 2026-10-14
    days on market $173,900 Active 82 DOM
  21. 2026-10-13
    days on market $173,900 Active 81 DOM
  22. 2026-10-12
    days on market $173,900 Active 80 DOM
  23. 2026-10-11
    days on market $173,900 Active 79 DOM
  24. 2026-10-10
    days on market $173,900 Active 78 DOM
  25. 2026-10-09
    days on market $173,900 Active 77 DOM
  26. 2026-10-08
    days on market $173,900 Active 76 DOM
  27. 2026-10-07
    days on market $173,900 Active 75 DOM
  28. 2026-10-06
    days on market $173,900 Active 74 DOM
  29. 2026-10-05
    days on market $173,900 Active 73 DOM
  30. 2026-10-04
    days on market $173,900 Active 72 DOM
  31. 2026-10-04
    days on market $173,900 Active 71 DOM
  32. 2026-10-02
    days on market $173,900 Active 70 DOM
  33. 2026-10-01
    days on market $173,900 Active 69 DOM
  34. 2026-10-01
    days on market $173,900 Active 68 DOM
  35. 2026-09-29
    days on market $173,900 Active 67 DOM
  36. 2026-09-28
    days on market $173,900 Active 66 DOM
  37. 2026-09-27
    days on market $173,900 Active 65 DOM
  38. 2026-09-26
    days on market $173,900 Active 64 DOM
  39. 2026-09-25
    days on market $173,900 Active 63 DOM
  40. 2026-09-24
    days on market $173,900 Active 62 DOM
  41. 2026-09-23
    days on market $173,900 Active 61 DOM
  42. 2026-09-22
    days on market $173,900 Active 60 DOM
  43. 2026-09-21
    days on market $173,900 Active 59 DOM
  44. 2026-09-20
    days on market $173,900 Active 58 DOM
  45. 2026-09-19
    days on market $173,900 Active 57 DOM
  46. 2026-09-18
    days on market $173,900 Active 56 DOM
  47. 2026-09-17
    days on market $173,900 Active 55 DOM
  48. 2026-09-16
    days on market $173,900 Active 54 DOM
  49. 2026-09-15
    days on market $173,900 Active 53 DOM
  50. 2026-09-14
    days on market $173,900 Active 52 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,182
− Mortgage interest
−$9,741
− Property taxes
−$2,608
− Insurance
−$870
− Repairs & maintenance
−$1,695
− Management
−$1,695
− HOA
−$7,524
− Depreciation
−$5,059
Taxable loss
−$8,009
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,922
After-tax cash flow
$-3,289/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 $4,835–$14,505 screening

This modern and well-maintained condo is move-in ready with fresh updates and a bright, open floor plan.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value ↑
  • Both smart home integration — increases convenience and marketability ↑

ⓘ 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 16/100

Zoned Schools

Elementary Hyattsville Elementary F MD #590/860 Nat'l #38,608/41,679 Middle Hyattsville Middle F MD #196/225 Nat'l #12,864/14,009 High Northwestern High F MD #169/222 Nat'l #13,485/17,239

Schools (NCES district)

District
Prince George'S County Public Schools
NCES district ID
2400510
Math proficiency
8% ▼ -11.00%
Reading proficiency
24% ▼ -9.00%
Median HH income
$73,967
Composite
16.82/100
National rank
#9151
State rank
#21 of 24 in MD
A Composite livability gradescore 80/100

Livability — Hyattsville

Score
80/100
State rank
#45
US rank
#1645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hyattsville, MD
County
Prince Georges County · 1,005,426 people
City population
34,293
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
Population (ZIP)
13,352
Household income
$86,018
Rent vs Own
45.5% rent · 54.5% own
Severe rent burden
12% of renters

Population outlook (Prince George's County) Hauer SSP2

Today (2025)
1,005,426 people
By 2030
1,048,416 · +4.3%
By 2040
1,123,425 · +11.7%
By 2050
1,183,220 · +17.7%
By 2075
1,306,202 · +29.9%
By 2100
1,408,179 · +40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
Hispanic / Latino 42% White 28% Black 23% Two or more races 9% Asian 3%
Hispanic origin (detail)
Mexican 7%
Languages at home
56% English-only · Spanish 35% Other Asian/Pacific 3% Other Indo-European 2%

Political lean MEDSL · Prince George's

2024 margin
Solid D (+75.2) · D 86.3% · R 11.2% · Other 2.5%
2008→2024 swing
-3.3pp toward R · 2008: 78.5pp · 2024: 75.2pp
All cycles
2024: D+75.2 2020: D+80.5 2016: D+81.0 2012: D+80.9 2008: D+78.5

Not yet ingested

Civics
—

Price history

-10.0% since first listed
16 events — show timeline
  • 2026-07-24 Relisted — BRIGHT MLS
  • 2026-07-23 Relisted — BRIGHT MLS
  • 2026-07-23 Listing Removed — BRIGHT MLS
  • 2026-07-20 Listed $179,900 BRIGHT MLS
  • 2026-07-20 Listing Removed — BRIGHT MLS
  • 2026-07-09 Listing Removed — BRIGHT MLS
  • 2026-06-21 Rental Removed $2,200 BRIGHTMLS
  • 2026-02-13 Listed for Rent $2,200 BRIGHTMLS
  • 2026-02-13 Rental Removed $2,200 RENTLY
  • 2026-02-06 Listed for Rent $2,200 RENTLY
  • 2026-01-09 Listing Removed — BRIGHT MLS
  • 2026-01-09 Listed $179,900 BRIGHT MLS
  • 2025-12-18 Price Changed $184,900 BRIGHT MLS
  • 2025-11-27 Price Changed $194,900 BRIGHT MLS
  • 2025-10-15 Listed $199,900 BRIGHT MLS
  • 2025-10-15 Coming Soon — BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…