CashFlowRE
Sign in Sign up
3829 Hamilton St Unit E-304
D- Composite 36.23
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 +14.1/15.0
  • 1% rule +5.2/10.0
  • Cash flow +4.9/30.0
  • 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

$179,000

3829 Hamilton St Unit E-304 · Hyattsville, MD 20781
2 bd · 1.0 ba · 967 sqft · Condo · 15 Days on market
Built 1962 Good condition $185/sqft · 15% below area Est $210k · 15% under $627/mo HOA · 35% 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
  • Listed 14 days

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 $179k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-429 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $117k (34.6% below list).
  • Meets the 1% rule at list price ($2k rent vs $179k).
  • Recommended offer: $117k (34.6% 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: 65 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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

  • It's been on market 15 days — a 2% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 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 35% of rent.
Recommended offer $116,990 (34.6% 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
3.42%
Cash-on-cash
-10.26%
DSCR
0.54
GRM
8.2

CMA / ARV

ARV (median comp)
$209,568
List price
$179,000
Delta
-14.16%
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
4906 41st Pl 0.45mi 3/1.0 (+1) 1,007 (+4%) 1mo $375,000 $372 66
3450 Toledo Ter #610 1.33mi 2/1.0 919 (-5%) 0mo $160,000 $174 57
3206 Bunker Hill Rd 1.12mi 2/1.0 1,092 (+13%) 3mo $385,000 $353 41
6506 America Blvd #203 1.10mi 2/1.0 1,105 (+14%) 1mo $259,900 $235 40
4301 Newark Rd 1.23mi 2/1.0 725 (-25%) 1mo $280,000 $386 39
6506 America Blvd #510 1.10mi 2/2.0 1,094 (+13%) 0mo $257,000 $235 39
4801 Decatur St 0.94mi 2/2.0 784 (-19%) 2mo $375,000 $478 34
6506 America Blvd #711 1.10mi 2/2.0 1,143 (+18%) 2mo $270,000 $236 34
3408 42nd Ave 1.34mi 3/1.0 (+1) 800 (-17%) 2mo $380,000 $475 33
3450 Toledo Ter #205 1.33mi 1/1.0 (-1) 744 (-23%) 3mo $105,000 $141 33
5201 Varnum St 1.44mi 3/2.0 (+1) 1,150 (+19%) 1mo $355,000 $309 30
5406 Taylor Rd 1.12mi 3/2.0 (+1) 1,198 (+24%) 3mo $435,000 $363 28

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
-34.4%
Equity multiple
-0.12×
Total profit
$-55,887
Equity at exit
$26,689
10-year hold
IRR
-41.7%
Equity multiple
-0.64×
Total profit
$-82,133
Equity at exit
$15,477

Cash invested: $50,120 (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
65
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,817 high interval (Pro) →
Mortgage (P&I)
$939
Tax est. 1.5%
$224 /mo · $2,685/yr
Insurance
$75
HOA
$627
Vacancy / Maint / Mgmt
$382
Net cashflow
$-429

Break-even live

Break-even rent $2,360
Max offer price $116,990
Occupancy floor

Sensitivity live

Price -10% $-305 -5% $-367 +0% $-429 +5% $-490 +10% $-552
Rent -10% $-572 -5% $-500 +0% $-429 +5% $-357 +10% $-285
Rate -1.0pp $-338 -0.5pp $-383 base $-429 +0.5pp $-475 +1.0pp $-522

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
$44,750
Closing costs
$5,370
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
3837 Hamilton St #201 Hyattsville, MD 2.0 1.0 967 $1,800 $1.86 38d 1 0.05mi
3825 Hamilton St Unit C-204 Hyattsville, MD 2.0 1.0 967 $1,750 $1.81 43d 1 0.07mi
5042 38th Ave Hyattsville, MD 1.0 1.0 767 $1,550 $2.02 9d 1 0.08mi
3900 Hamilton St Hyattsville, MD 1.0 1.0 696 $1,524 $2.19 2d 8 0.10mi
3342 Lancer Dr Hyattsville, MD 1.0–2.0 1.0 763 $1,699 $2.23 0d 14 0.51mi
3301 Chillum Rd Mount Rainier, MD 1.0–2.0 1.0 716 $1,690 $2.36 0d 80 0.51mi
4109 Oglethorpe St Hyattsville, MD 2.0 1.0 850 $1,695 $1.99 2d 1 0.57mi
5103 43rd Ave Unit 5103-001 Hyattsville, MD 1.0 1.0 620 $1,450 $2.34 27d 1 0.58mi
5103 43rd Ave Unit 5103-104 Hyattsville, MD 1.0 1.0 600 $1,350 $2.25 66d 1 0.58mi
5103 43rd Ave Unit 5103-101 Hyattsville, MD 1.0 1.0 600 $1,350 $2.25 2d 1 0.58mi
4203 Oglethorpe St Hyattsville, MD 1.0–2.0 1.0 585 $1,675 $2.86 2d 4 0.59mi
6000 42nd Ave Hyattsville, MD 1.0 1.0 807 $1,530 $1.90 0d 1 0.60mi
4417 34th St Brentwood, MD 2.0 1.0 800 $1,750 $2.19 93d 1 0.67mi
5604 29th Ave Hyattsville, MD 2.0 1.0 804 $2,550 $3.17 23d 1 0.71mi
6108 42nd Ave Hyattsville, MD 2.0 1.0 900 $1,500 $1.67 43d 1 0.73mi
5334 Baltimore Ave Hyattsville, MD 2.0 1.0–2.0 862 $3,385 $3.93 0d 45 0.73mi
3002 Arundel Rd Mt Rainier, MD 1.0–2.0 1.0 762 $1,595 $2.09 0d 4 0.79mi
4100 Queensbury Rd Hyattsville, MD 3.0 1.0 968 $2,700 $2.79 2d 1 0.83mi
4102 Queensbury Rd Unit 4102-2A Hyattsville, MD 2.0 1.0 1000 $1,875 $1.88 73d 1 0.84mi
5501 45th Ave Hyattsville, MD 2.0 1.0–2.0 801 $2,510 $3.13 1d 12 0.84mi
4410 Oglethorpe St #717 Hyattsville, MD 2.0 1.0 900 $1,800 $2.00 52d 1 0.85mi
6210 Belcrest Rd Hyattsville, MD 3.0 1.0–2.0 984 $2,305 $2.34 0d 11 0.85mi
4410 Oglethorpe St Hyattsville, MD 1.0–2.0 1.0 828 $2,190 $2.64 93d 3 0.85mi
4108 40th St Unit 203 Brentwood, MD 2.0 1.0 900 $1,450 $1.61 15d 1 0.86mi
4108 40th St Unit 301 Brentwood, MD 2.0 1.0 900 $1,475 $1.64 54d 1 0.86mi
4108 40th St Unit 202 Brentwood, MD 2.0 1.0 900 $1,475 $1.64 2d 1 0.86mi
4100 Rhode Island Ave Brentwood, MD 1.0–2.0 1.0–2.0 819 $2,735 $3.34 0d 11 0.87mi
5685 Little Branch Run Hyattsville, MD 1.0–2.0 1.0–2.0 843 $2,983 $3.54 0d 12 0.87mi
5685 Little Branch Run Hyattsville, MD 3.0 1.0–2.0 939 $2,983 $3.18 14d 17 0.87mi
5735 29th Ave Hyattsville, MD 1.0–3.0 1.0 763 $1,662 $2.18 0d 56 0.87mi
2600 Queens Chapel Rd Hyattsville, MD 1.0–3.0 1.0–2.0 1086 $2,070 $1.91 2d 7 0.89mi
6212 41st Ave Unit A Hyattsville, MD 1.0 1.0 1000 $725 $0.72 2d 1 0.90mi
6212 41st Ave Hyattsville, MD 1.0 1.0 800 $800 $1.00 67d 1 0.90mi
2500 Queens Chapel Rd Unit 2506-304 Hyattsville, MD 2.0 1.0 800 $1,700 $2.12 54d 1 0.98mi
2500 Queens Chapel Rd Unit 2504-104 Hyattsville, MD 2.0 1.0 800 $1,700 $2.12 73d 1 0.98mi
2500 Queens Chapel Rd Hyattsville, MD 2.0 1.0 850 $1,900 $2.24 93d 1 0.98mi
2500 Queens Chapel Rd Unit 2510-303 Hyattsville, MD 2.0 1.0 800 $1,700 $2.12 93d 1 0.98mi
2500 Queens Chapel Rd Unit 2506-203 Hyattsville, MD 2.0 1.0 800 $1,700 $2.12 2d 1 0.98mi
6400 America Blvd Hyattsville, MD 1.0–2.0 1.0–2.0 841 $2,871 $3.41 68d 81 0.98mi
4004 36th St Unit 4004-303 Mt Rainier, MD 2.0 1.0 720 $1,500 $2.08 66d 1 0.98mi

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 47 events

  1. 2026-08-08
    days on market $179,000 Active 15 DOM
  2. 2026-08-06
    days on market $179,000 Active 13 DOM
  3. 2026-08-05
    price $179,000 Active 12 DOM
  4. 2026-08-05
    days on market $179,500 Active 12 DOM
  5. 2026-08-04
    days on market $179,500 Active 11 DOM
  6. 2026-08-03
    days on market $179,500 Active 10 DOM
  7. 2026-07-31
    pricedays on market $179,500 Active 7 DOM
  8. 2026-07-30
    days on market $179,900 Active 5 DOM
  9. 2026-07-28
    days on market $179,900 Active 4 DOM
  10. 2026-07-26
    days on marketlisting id $179,900 Active 2 DOM
  11. 2026-07-09
    days on market $179,900 Active 181 DOM
  12. 2026-07-07
    days on market $179,900 Active 179 DOM
  13. 2026-07-06
    days on market $179,900 Active 178 DOM
  14. 2026-07-06
    days on market $179,900 Active 177 DOM
  15. 2026-07-05
    days on market $179,900 Active 176 DOM
  16. 2026-07-03
    days on market $179,900 Active 175 DOM
  17. 2026-07-02
    days on market $179,900 Active 174 DOM
  18. 2026-07-01
    days on market $179,900 Active 173 DOM
  19. 2026-06-30
    days on market $179,900 Active 172 DOM
  20. 2026-06-29
    days on market $179,900 Active 171 DOM
  21. 2026-06-28
    days on market $179,900 Active 170 DOM
  22. 2026-06-27
    days on market $179,900 Active 169 DOM
  23. 2026-06-26
    days on market $179,900 Active 168 DOM
  24. 2026-06-22
    days on market $179,900 Active 164 DOM
  25. 2026-06-21
    days on market $179,900 Active 163 DOM
  26. 2026-06-18
    days on market $179,900 Active 160 DOM
  27. 2026-06-17
    days on market $179,900 Active 159 DOM
  28. 2026-06-16
    days on market $179,900 Active 158 DOM
  29. 2026-06-15
    days on market $179,900 Active 157 DOM
  30. 2026-06-13
    days on market $179,900 Active 155 DOM
  31. 2026-06-10
    days on market $179,900 Active 151 DOM
  32. 2026-06-08
    days on market $179,900 Active 150 DOM
  33. 2026-06-07
    days on market $179,900 Active 149 DOM
  34. 2026-06-04
    days on market $179,900 Active 146 DOM
  35. 2026-06-03
    days on market $179,900 Active 145 DOM
  36. 2026-06-02
    days on market $179,900 Active 144 DOM
  37. 2026-06-01
    days on market $179,900 Active 143 DOM
  38. 2026-05-31
    days on market $179,900 Active 142 DOM
  39. 2026-02-13
    listed $2,200
  40. 2026-02-13
    historical $2,200
  41. 2026-02-06
    listed $2,200
  42. 2026-01-09
    historical
  43. 2026-01-09
    listed $179,900 Active 1136-char remark
  44. 2025-12-18
    price $184,900
  45. 2025-11-27
    price $194,900
  46. 2025-10-15
    listed $199,900 Active
  47. 2025-10-15
    historical

ⓘ 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
$21,805
− Mortgage interest
−$10,027
− Property taxes
−$2,685
− Insurance
−$895
− Repairs & maintenance
−$1,744
− Management
−$1,744
− HOA
−$7,524
− Depreciation
−$5,207
Taxable loss
−$8,022
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,925
After-tax cash flow
$-3,217/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%
Common ancestry
Romanian 2% Slovak 1% Russian 1%
Foreign-born
34% · Canada, Dominican Republic
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…