CashFlowRE
Sign in Sign up
3827 Hamilton St Unit D-203
F Composite 34.82
Why this score? — see what drove the F 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 +13.5/15.0
  • 1% rule +4.9/10.0
  • Cash flow +4.6/30.0
  • Livability +4.0/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Schools +1.6/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$179,900

3827 Hamilton St Unit D-203 · Hyattsville, MD 20781
2 bd · 1.0 ba · 948 sqft · Condo · 223 Days on market
Built 1962 Good condition $190/sqft · 13% below area Est $208k · 13% under $615/mo HOA · 35% of rent

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

Listing remarks MLS

LOCATION, LOCATION, LOCATION!!! Positioned near DC, Historic Hyattsville, Downtown Hyattsville, and in the heart of tons of revitalization, come see this beautiful 2 Bed, 1 Bath condo in the highly sought Park Place Condo Community. If culture, shopping, restauraunts, and metro transit access appeal to you then look no further. This spacious condo includes beautiful cabinetry, upgraded countertops, hardwood flooring, updated bathrooms, and an open floor plan. With a condo fee that includes gas, water, sewer, trash, snow removal, common area maintenance, and general maintenace; this awesome opportunity won't last long. Perfect for all buyers/sellers. Serious Inquiries only. Seller Preferred Title Company - RTS.

Key facts

  • Open floor plan
  • Historic hyattsville
  • Metro transit access

Tags

HISTORIC HYATTSVILLEPARK PLACE CONDO COMMUNITYMETRO TRANSIT ACCESSOPEN FLOOR PLAN

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 $180k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-455 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $114k (36.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (1.3% below list).
  • Recommended offer: $114k (36.6% 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: 79 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 33d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 223 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 4y ago; this cycle's ask has dropped $19k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 35% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,044 (36.6% 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. It's been on market 223 days. Have you received any prior offers? Is the seller open to a 37% concession, seller financing, or rate buy-down credit?
  3. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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?
  11. 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.
  12. 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.
  13. 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
3.26%
Cash-on-cash
-10.84%
DSCR
0.52
GRM
8.4

CMA / ARV

ARV (median comp)
$207,522
List price
$179,900
Delta
-13.31%
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
3825 Hamilton St Unit C-302 0.02mi 2/1.0 984 (+4%) 0mo $95,000 $97 92
4906 41st Pl 0.46mi 3/1.0 (+1) 1,007 (+6%) 3mo $375,000 $372 61
3225 Walnut St NE 1.47mi 2/2.0 958 (+1%) 0mo $440,000 $459 59
3450 Toledo Ter #609 1.39mi 2/1.0 919 (-3%) 1mo $120,000 $131 59
3450 Toledo Ter #610 1.39mi 2/1.0 919 (-3%) 2mo $160,000 $174 58
5604 31st Ave 0.65mi 2/1.0 744 (-22%) 1mo $324,000 $435 44
4301 Newark Rd 1.19mi 2/1.0 725 (-24%) 2mo $280,000 $386 38
6506 America Blvd #203 1.17mi 2/1.0 1,105 (+17%) 3mo $259,900 $235 38
4410 Oglethorpe St #507 0.94mi 1/1.0 (-1) 720 (-24%) 0mo $115,000 $160 35
6506 America Blvd #510 1.17mi 2/2.0 1,094 (+15%) 2mo $257,000 $235 35
4801 Decatur St 0.96mi 2/2.0 784 (-17%) 4mo $375,000 $478 33
5201 Varnum St 1.45mi 3/2.0 (+1) 1,150 (+21%) 3mo $355,000 $309 29

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
-35.6%
Equity multiple
-0.15×
Total profit
$-57,733
Equity at exit
$26,824
10-year hold
IRR
-45.5%
Equity multiple
-0.71×
Total profit
$-85,953
Equity at exit
$15,554

Cash invested: $50,372 (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
79
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,776 high interval (Pro) →
Mortgage (P&I)
$943
Tax est. 1.5%
$225 /mo · $2,698/yr
Insurance
$75
HOA
$615
Vacancy / Maint / Mgmt
$373
Net cashflow
$-455

Break-even live

Break-even rent $2,352
Max offer price $114,044
Occupancy floor

Sensitivity live

Price -10% $-331 -5% $-393 +0% $-455 +5% $-517 +10% $-579
Rent -10% $-595 -5% $-525 +0% $-455 +5% $-385 +10% $-315
Rate -1.0pp $-365 -0.5pp $-409 base $-455 +0.5pp $-502 +1.0pp $-549

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
$44,975
Closing costs
$5,397
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
3825 Hamilton St Unit C-204 Hyattsville, MD 2.0 1.0 967 $1,750 $1.81 89d 1 0.02mi
3831 Hamilton St #201 Hyattsville, MD 2.0 1.0 930 $1,700 $1.83 27d 1 0.02mi
3825 Hamilton St #301 Hyattsville, MD 2.0 1.0 967 $1,650 $1.71 9d 1 0.03mi
3837 Hamilton St #201 Hyattsville, MD 2.0 1.0 967 $1,800 $1.86 84d 1 0.04mi
3823 Hamilton St #301 Hyattsville, MD 2.0 1.0 967 $1,650 $1.71 19d 1 0.04mi
3823 Hamilton St Unit B-204 Hyattsville, MD 2.0 1.0 967 $1,400 $1.45 24d 1 0.04mi
3900 Hamilton St Hyattsville, MD 1.0 1.0 693 $1,489 $2.15 3d 11 0.14mi
3301 Chillum Rd Mount Rainier, MD 2.0 1.0 654 $1,690 $2.58 0d 94 0.49mi
3342 Lancer Dr Hyattsville, MD 1.0–2.0 1.0 763 $1,689 $2.21 0d 13 0.55mi
5103 43rd Ave Unit 5103-101 Hyattsville, MD 1.0 1.0 600 $1,350 $2.25 48d 1 0.57mi
5103 43rd Ave Unit 5103-104 Hyattsville, MD 1.0 1.0 600 $1,350 $2.25 113d 1 0.57mi
5103 43rd Ave Unit 5103-005 Hyattsville, MD 1.0 1.0 600 $1,350 $2.25 43d 1 0.57mi
5103 43rd Ave Unit 5103-001 Hyattsville, MD 1.0 1.0 620 $1,450 $2.34 74d 1 0.57mi
4111 Nicholson St Unit 4111-007 Hyattsville, MD 2.0 1.0 800 $1,800 $2.25 25d 1 0.59mi
4417 34th St Brentwood, MD 2.0 1.0 800 $1,750 $2.19 139d 1 0.62mi
4109 Oglethorpe St Hyattsville, MD 2.0 1.0 850 $1,645 $1.94 9d 2 0.62mi
4203 Oglethorpe St Hyattsville, MD 1.0–2.0 1.0 585 $1,500 $2.56 0d 3 0.64mi
6000 42nd Ave Hyattsville, MD 1.0–2.0 1.0 811 $1,660 $2.05 7d 2 0.65mi
5334 Baltimore Ave Hyattsville, MD 2.0 1.0–2.0 862 $3,290 $3.82 0d 45 0.74mi
5334 Baltimore Ave Hyattsville, MD 1.0–2.0 1.0–2.0 854 $3,046 $3.57 2d 15 0.74mi
5604 29th Ave Hyattsville, MD 2.0 1.0 804 $2,550 $3.17 69d 1 0.74mi
3002 Arundel Rd Mt Rainier, MD 1.0–2.0 1.0 762 $1,595 $2.09 7d 5 0.76mi
6108 42nd Ave Hyattsville, MD 2.0 1.0 900 $1,500 $1.67 89d 1 0.79mi
4108 40th St Unit 301 Brentwood, MD 2.0 1.0 900 $1,395 $1.55 9d 1 0.79mi
4108 40th St Unit 203 Brentwood, MD 2.0 1.0 900 $1,450 $1.61 61d 1 0.79mi
4108 40th St Unit 202 Brentwood, MD 2.0 1.0 900 $1,475 $1.64 48d 1 0.79mi
4100 Rhode Island Ave Brentwood, MD 1.0–2.0 1.0–2.0 822 $2,595 $3.16 0d 6 0.80mi
4008 38th St Brentwood, MD 1.0–2.0 1.0 882 $1,585 $1.80 32d 1 0.83mi
6014 43rd St Hyattsville, MD 3.0 2.0 1100 $2,850 $2.59 35d 1 0.85mi
5501 45th Ave Hyattsville, MD 2.0 1.0–2.0 801 $2,510 $3.13 48d 12 0.86mi
5501 45th Ave Hyattsville, MD 2.0 1.0–2.0 829 $2,580 $3.11 0d 21 0.86mi
2600 Queens Chapel Rd Hyattsville, MD 1.0–2.0 1.0–2.0 1031 $2,270 $2.20 6d 10 0.87mi
4410 Oglethorpe St #717 Hyattsville, MD 2.0 1.0 900 $1,800 $2.00 98d 1 0.89mi
4100 Queensbury Rd Hyattsville, MD 3.0 1.0 968 $2,500 $2.58 43d 1 0.89mi
4410 Oglethorpe St Hyattsville, MD 1.0–2.0 1.0 828 $2,190 $2.64 139d 3 0.89mi
5685 Little Branch Run Hyattsville, MD 1.0–2.0 1.0–2.0 868 $2,935 $3.38 0d 12 0.90mi
5685 Little Branch Run Hyattsville, MD 3.0 1.0–2.0 939 $2,983 $3.18 60d 17 0.90mi
4102 Queensbury Rd Unit 4102-2A Hyattsville, MD 2.0 1.0 1000 $1,875 $1.88 120d 1 0.90mi
5735 29th Ave Hyattsville, MD 1.0–3.0 1.0 763 $1,662 $2.18 5d 12 0.91mi
4004 36th St Unit 4004-303 Mt Rainier, MD 2.0 1.0 720 $1,500 $2.08 113d 1 0.92mi

HOA detail $615/mo · $7,380/yr condo

Likely covers
watersewertrashgassnow removal
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-09-17
    days on market $179,900 Active 223 DOM
  2. 2026-09-16
    days on market $179,900 Active 222 DOM
  3. 2026-09-15
    days on market $179,900 Active 221 DOM
  4. 2026-09-14
    days on market $179,900 Active 220 DOM
  5. 2026-09-13
    days on market $179,900 Active 219 DOM
  6. 2026-09-12
    days on market $179,900 Active 218 DOM
  7. 2026-09-11
    days on market $179,900 Active 217 DOM
  8. 2026-09-05
    days on market $179,900 Active 211 DOM
  9. 2026-09-04
    days on market $179,900 Active 210 DOM
  10. 2026-09-03
    days on market $179,900 Active 209 DOM
  11. 2026-08-31
    days on market $179,900 Active 206 DOM
  12. 2026-08-29
    days on market $179,900 Active 204 DOM
  13. 2026-08-28
    days on market $179,900 Active 203 DOM
  14. 2026-08-27
    days on market $179,900 Active 202 DOM
  15. 2026-08-25
    days on market $179,900 Active 200 DOM
  16. 2026-08-24
    days on market $179,900 Active 199 DOM
  17. 2026-08-23
    days on market $179,900 Active 198 DOM
  18. 2026-08-21
    days on market $179,900 Active 196 DOM
  19. 2026-08-20
    days on market $179,900 Active 195 DOM
  20. 2026-08-19
    days on market $179,900 Active 194 DOM
  21. 2026-08-18
    days on market $179,900 Active 193 DOM
  22. 2026-08-17
    days on market $179,900 Active 192 DOM
  23. 2026-08-16
    days on market $179,900 Active 191 DOM
  24. 2026-08-15
    days on market $179,900 Active 190 DOM
  25. 2026-08-14
    days on market $179,900 Active 189 DOM
  26. 2026-08-13
    days on market $179,900 Active 188 DOM
  27. 2026-08-12
    days on market $179,900 Active 187 DOM
  28. 2026-08-11
    days on market $179,900 Active 186 DOM
  29. 2026-08-10
    days on market $179,900 Active 185 DOM
  30. 2026-08-09
    days on market $179,900 Active 184 DOM
  31. 2026-08-08
    days on market $179,900 Active 183 DOM
  32. 2026-08-06
    days on market $179,900 Active 181 DOM
  33. 2026-08-05
    days on market $179,900 Active 180 DOM
  34. 2026-08-04
    days on market $179,900 Active 179 DOM
  35. 2026-08-03
    days on market $179,900 Active 178 DOM
  36. 2026-07-31
    days on market $179,900 Active 175 DOM
  37. 2026-07-30
    days on market $179,900 Active 173 DOM
  38. 2026-07-28
    days on market $179,900 Active 172 DOM
  39. 2026-07-26
    days on market $179,900 Active 170 DOM
  40. 2026-07-24
    days on market $179,900 Active 168 DOM
  41. 2026-07-23
    days on market $179,900 Active 167 DOM
  42. 2026-07-22
    days on market $179,900 Active 166 DOM
  43. 2026-07-21
    days on market $179,900 Active 165 DOM
  44. 2026-07-20
    days on market $179,900 Active 164 DOM
  45. 2026-07-18
    days on market $179,900 Active 162 DOM
  46. 2026-07-18
    days on market $179,900 Active 161 DOM
  47. 2026-07-16
    days on market $179,900 Active 160 DOM
  48. 2026-07-15
    days on market $179,900 Active 159 DOM
  49. 2026-07-14
    days on market $179,900 Active 158 DOM
  50. 2026-07-13
    days on market $179,900 Active 157 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$21,313
− Mortgage interest
−$10,077
− Property taxes
−$2,698
− Insurance
−$900
− Repairs & maintenance
−$1,705
− Management
−$1,705
− HOA
−$7,380
− Depreciation
−$5,233
Taxable loss
−$8,385
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,012
After-tax cash flow
$-3,449/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 · 6 photos

Good 75/100 Cosmetic rehab Est. rehab $4,740–$14,220 screening

This 2-bedroom, 1-bathroom condo in the Park Place Condo Community is in good condition with minimal repairs needed. The location is prime, and the property is move-in ready with a good ROI potential.

Value-add opportunities

  • Both Paint exterior trim — Enhances curb appeal and can increase property value.
  • Both Clean gutters — Improves drainage and can prevent water damage to the exterior of the home.

ⓘ 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

+4.0% since first listed
23 events — show timeline
  • 2026-05-01 Listing Removed BRIGHT MLS
  • 2026-04-17 Price Changed $179,900 BRIGHT MLS
  • 2026-03-12 Relisted BRIGHT MLS
  • 2026-02-06 Listed $199,000 BRIGHT MLS
  • 2026-02-01 Listing Removed BRIGHT MLS
  • 2025-10-25 Listed $195,000 BRIGHT MLS
  • 2025-10-24 Coming Soon BRIGHT MLS
  • 2025-09-28 Listing Removed BRIGHT MLS
  • 2025-03-09 Price Changed $200,000 BRIGHT MLS
  • 2025-02-15 Price Changed $205,000 BRIGHT MLS
  • 2025-01-28 Price Changed $210,000 BRIGHT MLS
  • 2024-12-03 Price Changed $217,000 BRIGHT MLS
  • 2024-11-08 Listed $220,000 BRIGHT MLS
  • 2024-06-18 Listing Removed BRIGHT MLS
  • 2024-05-18 Listed $217,000 BRIGHT MLS
  • 2024-05-06 Coming Soon BRIGHT MLS
  • 2022-06-29 Sold (MLS) $176,000 BRIGHT MLS
  • 2022-06-24 Contingent BRIGHT MLS
  • 2022-05-27 Pending BRIGHT MLS
  • 2022-05-19 Relisted BRIGHT MLS
  • 2022-05-16 Listing Removed BRIGHT MLS
  • 2022-05-16 Price Changed $172,998 BRIGHT MLS
  • 2022-05-16 Listed $172,998 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…