2700 SE 138th Ave #4 · Portland, OR
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $498 – $926
Heat risk 3/10 · Minor
- Hot days now (above 92°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 10/10 · Severe
- Unhealthy air days now
- 23 days/yr
- Unhealthy air days in 30 yrs
- 27 days/yr
Risk factors via First Street. Map © Google.
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 +13.2/15.0
- Cash flow +7.9/30.0
- 1% rule +4.9/10.0
- Livability +3.9/5.0
- Schools +3.7/10.0
- Rent growth +2.9/5.0
- Condition / age +2.5/5.0
- DSCR +1.9/10.0
- Appreciation +0.0/10.0
$139,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this charming 2-bedroom, 1-bath condo in the established Copperfield Condominium community, built in 1974 and designed for easy, low-maintenance living.This well-appointed unit features a bright and functional layout, complete with a private balcony — perfect for morning coffee or evening relaxation. Enjoy the convenience of in-unit laundry, dedicated storage space, and all appliances included, making this home move-in ready.A rare bonus is the detached garage, along with ample guest parking for visitors.The community amenities truly set this property apart, offering a heated indoor pool, fully equipped gym, and a recreational room for gatherings and leisure activities.Ideally located close to light rail and bus lines, commuting and daily errands are simple and convenient.
Key facts
- Private balcony
- Heated indoor pool
- In unit laundry
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $140k.
Deal economics
- At list price, monthly cash flow is $-151 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $113k (19.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (1.5% below list).
- Recommended offer: $113k (19.1% below list) — sets the bar for cash-flow.
- Cap rate 5.0% vs local median 2.2% in Portland — 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 77/100 on livability (#72 in OR, #3,256 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime F, cost of living F.
- David Douglas SD 40 (urban): math 34% / reading 49% proficiency, ranked #99 of 183 in OR (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+1.6%/yr); 204 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,041 units permitted in Multnomah County in 2024 (905 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Multnomah County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 120 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 27y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $95k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: HOA is 26% of rent.
Questions for the listing agent
- 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?
- It's been on market 120 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
- Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.99% ✗
- Cap rate
- 4.99%
- Cash-on-cash
- -4.64%
- DSCR
- 0.79
- GRM
- 8.5
CMA / ARV
- ARV (median comp)
- $160,201
- List price
- $139,900
- Delta
- -12.67%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 1.64% rent growth · sell at horizon
- IRR
- -26.0%
- Equity multiple
- 0.13×
- Total profit
- $-33,983
- Equity at exit
- $20,860
- IRR
- -29.1%
- Equity multiple
- -0.24×
- Total profit
- $-48,669
- Equity at exit
- $12,096
Cash invested: $39,172 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (CITY)
- 0 Strongly Tenant-Friendly
- State Oregon
- 28 Tenant-Leaning · D+6
- County
- — inherits STATE
- City Portland
- 0 Strongly Tenant-Friendly · D+39
ZIP-level market 97236
- Rents YoY
- 1.6%
- Active inventory
- 204
- Price-to-rent
- 8.5×
Monthly cashflow live
- Estimated rent
- $1,378 high interval (Pro) →
- Mortgage (P&I)
- −$734
- Tax from tax record
- −$94 /mo · $1,129/yr
- Insurance
- −$58
- HOA
- −$354
- Vacancy / Maint / Mgmt
- −$289
- Net cashflow
- $-151
Break-even live
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
- $34,975
- Closing costs
- $4,197
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 13922 SE Division St Portland, OR | 2.0 | 1.0 | 900 | $1,550 | $1.72 | 12d | 1 | 0.06mi |
| 13922 SE Division St #13942 Portland, OR | 2.0 | 1.0 | 900 | $1,500 | $1.67 | 8d | 1 | 0.06mi |
| 14034 SE Division St Apt 8 Portland, OR | 2.0 | 1.5 | 800 | $1,225 | $1.53 | 44d | 1 | 0.11mi |
| 2419 SE 135th Ave Unit 2419 Portland, OR | 1.0 | 1.0 | 600 | $995 | $1.66 | 8d | 1 | 0.23mi |
| 2345 SE 135th Ave Portland, OR | 1.0 | 1.0 | 600 | $1,095 | $1.82 | 20d | 1 | 0.26mi |
| 2471 SE 135th Ave Unit 2471 Portland, OR | 3.0 | 1.5 | 1100 | $1,495 | $1.36 | 24d | 1 | 0.26mi |
| 2407 SE 135th Ave Unit 2407 Portland, OR | 2.0 | 1.5 | 900 | $1,350 | $1.50 | 44d | 1 | 0.26mi |
| 2609 SE 145th Ave Unit C-19 Portland, OR | 3.0 | 1.5 | 1117 | $1,499 | $1.34 | 18d | 1 | 0.28mi |
| 2609 SE 145th Ave Unit A-09 Portland, OR | 2.0 | 1.0 | 750 | $1,299 | $1.73 | 24d | 1 | 0.28mi |
| 2609 SE 145th Ave Unit F-51 Portland, OR | 1.0 | 1.0 | 642 | $1,222 | $1.90 | 12d | 1 | 0.28mi |
| 2609 SE 145th Ave Unit E-39 Portland, OR | 2.0 | 1.0 | 750 | $1,299 | $1.73 | 44d | 1 | 0.28mi |
| 2609 SE 145th Ave Unit H-77 Portland, OR | 3.0 | 1.5 | 1117 | $1,504 | $1.35 | 18d | 1 | 0.28mi |
| 2609 SE 145th Ave Unit D-27 Portland, OR | 1.0 | 1.0 | 642 | $1,099 | $1.71 | 12d | 1 | 0.28mi |
| 3208 SE 136th Ave Unit 45 Portland, OR | 2.0 | 1.5 | 900 | $1,397 | $1.55 | 24d | 1 | 0.28mi |
| 13210 SE Division St Portland, OR | 2.0 | 1.0 | 660 | $1,495 | $2.27 | 15d | 1 | 0.28mi |
| 3228 SE 136th Ave Portland, OR | 2.0–3.0 | 1.5 | 1058 | $1,297 | $1.23 | 4d | 4 | 0.30mi |
| 2633 SE 145th Ave Portland, OR | 1.0 | 1.0 | 675 | $1,150 | $1.70 | 44d | 1 | 0.33mi |
| 2645 SE 145th Ave Portland, OR | 2.0 | 1.0 | 780 | $1,250 | $1.60 | 8d | 1 | 0.34mi |
| 2629 SE 145th Ave Portland, OR | 1.0 | 1.0 | 700 | $1,150 | $1.64 | 44d | 1 | 0.34mi |
| 13938 SE Powell Blvd Unit 2 Portland, OR | 2.0 | 1.0 | 900 | $1,535 | $1.71 | 44d | 1 | 0.35mi |
| 13746 SE Powell Blvd Portland, OR | 2.0–3.0 | 1.0 | 763 | $1,125 | $1.47 | 3d | 2 | 0.37mi |
| 3320 SE 134th Ave Portland, OR | 2.0 | 1.0 | 798 | $1,095 | $1.37 | 44d | 1 | 0.37mi |
| 3320 SE 134th Ave Portland, OR | 1.0 | 1.0 | 675 | $1,025 | $1.52 | 22d | 1 | 0.37mi |
| 13024 SE Tessa St Apt 6 Portland, OR | 1.0 | 1.0 | 600 | $1,150 | $1.92 | 20d | 1 | 0.43mi |
| 13024 SE Tessa St #7 Portland, OR | 1.0 | 1.0 | 600 | $1,095 | $1.82 | 24d | 1 | 0.43mi |
| 3414 SE 143rd Ave Portland, OR | 2.0 | 2.0 | 1000 | $1,650 | $1.65 | 8d | 2 | 0.45mi |
| 2004 SE 143rd Ave Portland, OR | 3.0 | 1.0 | 780 | $2,400 | $3.08 | 44d | 1 | 0.47mi |
| 12815 SE Division St Portland, OR | 2.0 | 1.0 | 700 | $1,300 | $1.86 | 44d | 2 | 0.51mi |
| 12815 SE Division St Unit 12811 Portland, OR | 2.0 | 1.0 | 700 | $1,300 | $1.86 | 24d | 1 | 0.51mi |
| 12815 SE Division St Unit 12809 Portland, OR | 2.0 | 1.0 | 700 | $1,325 | $1.89 | 20d | 1 | 0.51mi |
| 13130 SE Powell Blvd Apt 7 Portland, OR | 2.0 | 1.0 | 720 | $1,195 | $1.66 | 11d | 1 | 0.53mi |
| 13130 SE Powell Blvd Unit 19 Portland, OR | 2.0 | 1.0 | 720 | $1,270 | $1.76 | 24d | 1 | 0.53mi |
| 13130 SE Powell Blvd Unit 15 Portland, OR | 2.0 | 1.0 | 720 | $1,295 | $1.80 | 24d | 1 | 0.53mi |
| 13062 SE Powell Blvd Apt 6 Portland, OR | 2.0 | 2.0 | 1100 | $1,550 | $1.41 | 44d | 1 | 0.54mi |
| 13116 SE Powell Blvd Apt 23 Portland, OR | 2.0 | 1.0 | 870 | $1,300 | $1.49 | 44d | 1 | 0.55mi |
| 14992 SE Division St Portland, OR | 1.0–3.0 | 1.0 | 726 | $1,174 | $1.62 | 16d | 3 | 0.57mi |
| 14992 SE Division St Unit 1 Bedroom Portland, OR | 1.0 | 1.0 | 543 | $999 | $1.84 | 44d | 1 | 0.57mi |
| 14992 SE Division St Unit 2 Bedroom Portland, OR | 2.0 | 1.0 | 768 | $1,300 | $1.69 | 44d | 1 | 0.57mi |
| 14992 SE Division St Unit 3 Bedroom Portland, OR | 3.0 | 1.0 | 909 | $1,350 | $1.49 | 44d | 1 | 0.57mi |
| 13066 SE Powell Blvd Unit 10 Portland, OR | 2.0 | 2.0 | 1100 | $1,550 | $1.41 | 24d | 1 | 0.57mi |
HOA detail condo
- Monthly dues
- $354 · $4,248/yr
- Likely covers
- poolgym
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 25 events
-
2026-06-18days on market $139,900 Active 120 DOM
-
2026-06-17days on market $139,900 Active 119 DOM
-
2026-06-16days on market $139,900 Active 118 DOM
-
2026-06-15days on market $139,900 Active 117 DOM
-
2026-06-13days on market $139,900 Active 115 DOM
-
2026-06-09days on market $139,900 Active 111 DOM
-
2026-06-08days on market $139,900 Active 110 DOM
-
2026-06-07days on market $139,900 Active 109 DOM
-
2026-06-05days on market $139,900 Active 106 DOM
-
2026-06-03days on market $139,900 Active 105 DOM
-
2026-06-02days on market $139,900 Active 104 DOM
-
2026-06-01days on market $139,900 Active 103 DOM
-
2026-05-31days on market $139,900 Active 102 DOM
-
2026-04-02price $139,900 800-char remark
Show marketing remark (800 chars)
Welcome to this charming 2-bedroom, 1-bath condo in the established Copperfield Condominium community, built in 1974 and designed for easy, low-maintenance living.This well-appointed unit features a bright and functional layout, complete with a private balcony — perfect for morning coffee or evening relaxation. Enjoy the convenience of in-unit laundry, dedicated storage space, and all appliances included, making this home move-in ready.A rare bonus is the detached garage, along with ample guest parking for visitors.The community amenities truly set this property apart, offering a heated indoor pool, fully equipped gym, and a recreational room for gatherings and leisure activities.Ideally located close to light rail and bus lines, commuting and daily errands are simple and convenient.
-
2026-02-18$150,000 Active 800-char remark
Show marketing remark (800 chars)
Welcome to this charming 2-bedroom, 1-bath condo in the established Copperfield Condominium community, built in 1974 and designed for easy, low-maintenance living.This well-appointed unit features a bright and functional layout, complete with a private balcony — perfect for morning coffee or evening relaxation. Enjoy the convenience of in-unit laundry, dedicated storage space, and all appliances included, making this home move-in ready.A rare bonus is the detached garage, along with ample guest parking for visitors.The community amenities truly set this property apart, offering a heated indoor pool, fully equipped gym, and a recreational room for gatherings and leisure activities.Ideally located close to light rail and bus lines, commuting and daily errands are simple and convenient.
-
2015-06-19soldstatus $94,900 Sold 455-char remark
Show marketing remark (455 chars)
Hurry interest going up...! Stop Renting & Buy this updated unit! NEW KITCHEN w/upgraded softclose hinge cabinets for under $95,000 w/1 car garage, plus 3 blocks-TriMet#4, indoor pool, sauna,& rec room. 2bed/1bath Bathroom-new vanity & lighting. Newer laminate flooring in bedrooms & living area! This complex has large greenspace for common area. Ample parking, Guestroom rental for $10/night, Community Garden space for $5/mth. Dogs ok!
-
2015-05-20status Pending 455-char remark
Show marketing remark (455 chars)
Hurry interest going up...! Stop Renting & Buy this updated unit! NEW KITCHEN w/upgraded softclose hinge cabinets for under $95,000 w/1 car garage, plus 3 blocks-TriMet#4, indoor pool, sauna,& rec room. 2bed/1bath Bathroom-new vanity & lighting. Newer laminate flooring in bedrooms & living area! This complex has large greenspace for common area. Ample parking, Guestroom rental for $10/night, Community Garden space for $5/mth. Dogs ok!
-
2015-04-22$94,900 Active 455-char remark
Show marketing remark (455 chars)
Hurry interest going up...! Stop Renting & Buy this updated unit! NEW KITCHEN w/upgraded softclose hinge cabinets for under $95,000 w/1 car garage, plus 3 blocks-TriMet#4, indoor pool, sauna,& rec room. 2bed/1bath Bathroom-new vanity & lighting. Newer laminate flooring in bedrooms & living area! This complex has large greenspace for common area. Ample parking, Guestroom rental for $10/night, Community Garden space for $5/mth. Dogs ok!
-
2009-08-14soldstatus $69,042
-
2009-07-02historical
-
2009-06-17$64,900
-
1999-09-24soldstatus $61,500
-
1999-09-24soldstatus $61,500
-
1999-01-19$69,950
-
1991-04-01soldstatus $32,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast OR · Resets to sale price
- Current annual tax
- $1,129 · $94/mo
- Projected year-2 tax
- $1,357 · $113/mo
- Expected delta
- +$228/yr (+$19/mo · 20.2%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 2/10 Low
- Heat 3/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 10/10 Extreme 23 unhealthy d/yr today · 27 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
- $16,536
- − Mortgage interest
- −$7,837
- − Property taxes
- −$1,129
- − Insurance
- −$700
- − Repairs & maintenance
- −$1,323
- − Management
- −$1,323
- − HOA
- −$4,248
- − Depreciation
- −$4,070
- Taxable loss
- −$4,092
- Est. tax savings @ 24.0%
- +$982
- After-tax cash flow
- $-834/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.
Schools (NCES district)
- District
- David Douglas SD 40
- NCES district ID
- 4103940
- Math proficiency
- 34% ▲ 1.00%
- Reading proficiency
- 49% ▲ 1.00%
- Median HH income
- $42,781
- Composite
- 37.38/100
- National rank
- #8926
- State rank
- #99 of 183 in OR
Livability — Portland
- Score
- 77/100
- State rank
- #72
- US rank
- #3256
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Portland, OR
- County
- Multnomah County · 786,692 people
- City population
- 774,334
- Metro
- Portland-Vancouver-Hillsboro, OR-WA
- Population (ZIP)
- 37,558
- Household income
- $75,090
- Rent vs Own
- Severe rent burden
- 1744.0
Population outlook (Multnomah County) Hauer SSP2
- Today (2025)
- 930,825 people
- By 2030
- 996,904 · +7.1%
- By 2040
- 1,121,379 · +20.5%
- By 2050
- 1,242,124 · +33.4%
- By 2075
- 1,464,431 · +57.3%
- By 2100
- 1,576,181 · +69.3%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.67)
- Race & ethnicity
- White 51% Hispanic / Latino 21% Asian 13% Two or more races 12% Black 9% Pacific Islander 1%
- Hispanic origin (detail)
- Mexican 15% Cuban 1%
- Common ancestry
- Italian 3% Scotch-Irish 2% Subsaharan African 2%
- Foreign-born
- 25% · Canada, Vietnam, China
- Languages at home
- 63% English-only · Spanish 16% Vietnamese 6% Russian/Polish/Slavic 5%
Political lean MEDSL · Multnomah
- 2024 margin
- Solid D (+62.1) · D 79.3% · R 17.2% · Other 3.5%
- 2008→2024 swing
- +6.0pp toward D · 2008: 56.1pp · 2024: 62.1pp
- All cycles
- 2024: D+62.1 2020: D+61.3 2016: D+58.3 2012: D+54.9 2008: D+56.1
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -334.44%
- Current HPI
- 289.931
- Rent YoY
- ▲ 1.64%
- Metro
- Portland-Vancouver-Hillsboro, OR-WA
- State GDP YoY
- ▲ 2.05%
- F500 in state
- 2
Industry mix (Fortune 500 HQ in OR)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Consumer Goods | 1 | $51B |
|
||
Price history
+337.2% since first listed12 events — show timeline
- 2026-04-02 Price Changed $139,900 RMLS
- 2026-02-18 Listed $150,000 RMLS
- 2015-06-19 Sold (MLS) $94,900 RMLS
- 2015-05-20 Pending — RMLS
- 2015-04-22 Listed $94,900 RMLS
- 2009-08-14 Sold (MLS) $69,042 RMLS
- 2009-07-02 Delisted — RMLS
- 2009-06-17 Listed $64,900 RMLS
- 1999-09-24 Sold (Public Records) $61,500 Public Records
- 1999-09-24 Sold (MLS) $61,500 RMLS
- 1999-01-19 Listed $69,950 RMLS
- 1991-04-01 Sold (Public Records) $32,000 Public Records
Property tax history
-5.6%/yrLatest (2014): $1,129 · -6.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…