CashFlowRE
Sign in Sign up
6624 NW Cloverdale Ave 🌊 Lakefront
D- Composite 39.73
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 +15.0/15.0
  • Cash flow +5.9/30.0
  • Schools +4.9/10.0
  • Condition / age +4.8/5.0
  • 1% rule +3.3/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • DSCR +0.2/10.0
  • Appreciation +0.0/10.0

$385,000

6624 NW Cloverdale Ave · Port St. Lucie, FL 34987
4 bd · 2.0 ba · 1,916 sqft · SingleFamily public records · 171 Days on market
Built 2023 Excellent condition 6,839 sqft lot 2-car garage $201/sqft · 38% below area Est $618k · 38% under · waterfront $300/mo HOA · 9% of rent ↓ 7% since listing

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

Listing remarks MLS

Brand new, energy-efficient home available NOW! Whole House Gutters, Impact Windows and Doors. This four-bedroom home is the perfect space. Prepare meals at the large kitchen island without missing the conversation in the great room in this home's open floorplan. Entertain guests on the covered lanai. This neighborhood features resort-style amenities, trails, and a large lakefront area. Each home is built with the innovative, energy-efficient features that Meritage Homes is known for. Its location gives easy access to commuter routes as well as excellent schools and entertainment. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

Key facts

  • 6,839 sq ft lot
  • 2 garage spots
  • Community pool

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 4-bed/2.0-bath single-family listed at $385k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-758 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $251k (34.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $321k (16.7% below list).
  • Recommended offer: $251k (34.8% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • St. Lucie (urban): math 40% / reading 48% proficiency, ranked #51 of 73 in FL (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Manatee Academy K-8 (math 53% / reading 51%, grade C-, #990 of 2,144 statewide, top 48%, 1,664 students, 65% FRL); Southern Oaks Middle School (math 39% / reading 43%, grade F, #353 of 571 statewide, top 63%, 894 students, 76% FRL); Fort Pierce Central High School (math 15% / reading 45%, grade F, #441 of 667 statewide, top 67%, 3,091 students, 62% FRL).
  • Market conditions: Rents rising (+2.8%/yr); 1639 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals lingering (median 111d 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; 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($90k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 171 days — a 12% lower offer ($339k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago 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: property tax is 2.5% of price.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 5→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,010 (34.8% 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 171 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  9. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  10. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.83% ✗
Cap rate
3.93%
Cash-on-cash
-8.44%
DSCR
0.62
GRM
10.0

CMA / ARV

ARV (median comp)
$618,192
List price
$385,000
Delta
-37.72%
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
11294 NW Blockbird Dr 0.44mi 4/2.0 1,908 (-0%) 2mo $440,000 $231 77
10971 NW Middle Stream Dr 0.45mi 4/2.0 1,939 (+1%) 2mo $380,000 $196 76
11278 NW Blockbird Dr 0.43mi 4/2.0 1,908 (-0%) 5mo $435,000 $228 75
11269 NW Blockbird Dr 0.46mi 4/2.0 1,908 (-0%) 5mo $431,344 $226 73
5908 NW Sweetwood Dr 0.57mi 4/2.5 1,874 (-2%) 5mo $399,020 $213 63
6761 NW Cloverdale Ave 0.13mi 3/2.5 (-1) 2,190 (+14%) 4mo $512,500 $234 60
10556 NW Wilgrove Ln 0.51mi 3/3.0 (-1) 2,004 (+5%) 2mo $425,000 $212 58
10612 NW Wilgrove Ln 0.52mi 3/3.0 (-1) 2,002 (+4%) 4mo $460,032 $230 56
10715 NW Wilgrove Ln 0.53mi 3/2.0 (-1) 1,758 (-8%) 3mo $368,575 $210 54
10755 NW Wilgrove Ln 0.53mi 3/2.0 (-1) 1,758 (-8%) 4mo $380,440 $216 53
11309 NW Blockbird Dr 0.48mi 3/2.0 (-1) 1,654 (-14%) 5mo $414,499 $251 46
10803 NW Wilgrove Ln 0.52mi 3/3.0 (-1) 2,200 (+15%) 2mo $805,629 $366 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 · 2.77% rent growth · sell at horizon

5-year hold
IRR
-31.3%
Equity multiple
-0.03×
Total profit
$-111,000
Equity at exit
$57,405
10-year hold
IRR
-35.6%
Equity multiple
-0.49×
Total profit
$-160,114
Equity at exit
$33,288

Cash invested: $107,800 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
65 active · 26 under contract
Months of supply
16.2 mo (6%/mo absorbed)
Median asking
$419,990 ($216/sqft)
Median days on market
63 d
This list price
6% of active listings are priced below it
ARV vs active asking
+49.2% above current asking $/sqft

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

ZIP-level market 34987

Home prices YoY
-21.6%
Rents YoY
2.8%
Active inventory
1639
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$3,206 high interval (Pro) →
Mortgage (P&I)
−$2,019
Tax from tax record
−$812 /mo · $9,739/yr
Insurance
−$160
HOA
−$300
Vacancy / Maint / Mgmt
−$673
Net cashflow
$-758

Break-even live

Break-even rent $4,166
Max offer price $251,010
Occupancy floor —

Sensitivity live

Price -10% $-541 -5% $-650 +0% $-758 +5% $-867 +10% $-976
Rent -10% $-1,012 -5% $-885 +0% $-758 +5% $-632 +10% $-505
Rate -1.0pp $-565 -0.5pp $-661 base $-758 +0.5pp $-858 +1.0pp $-960

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
$96,250
Closing costs
$11,550
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6632 NW Cloverdale Ave Port Saint Lucie, FL 4.0 3.0 2200 $2,990 $1.36 120d 1 0.01mi
6712 Cloverdale Ave #6712 Port St. Lucie, FL 3.0 2.0 1654 $2,700 $1.63 1d 1 0.08mi
6545 NW Cloverdale Ave Port St Lucie, FL 3.0 2.5 2190 $3,300 $1.51 1d 1 0.11mi
6545 NW Cloverdale Ave Port Saint Lucie, FL 3.0 2.5 2190 $3,500 $1.60 110d 1 0.11mi
6545 NW Cloverdale Ave Port St Lucie, FL 3.0 2.5 2190 $3,400 $1.55 7d 1 0.11mi
6544 NW Cloverdale Ave Port Saint Lucie, FL 4.0 2.0 1916 $3,100 $1.62 120d 1 0.11mi
6784 NW Cloverdale Ave Port Saint Lucie, FL 4.0 3.0 2200 $2,990 $1.36 120d 1 0.16mi
6816 NW Cloverdale Ave Port St Lucie, FL 4.0 3.0 2200 $2,950 $1.34 7d 1 0.18mi
6394 NW Windwood Way Port Saint Lucie, FL 4.0 2.0 1937 $2,600 $1.34 120d 1 0.30mi
6362 NW Windwood Way Port St Lucie, FL 4.0 2.0 2474 $3,000 $1.21 7d 1 0.34mi
6345 NW Cloverdale Ave Port St Lucie, FL 3.0 2.5 2190 $4,300 $1.96 7d 1 0.34mi
6314 NW Windwood Way Port St Lucie, FL 4.0 2.0 1939 $2,700 $1.39 7d 1 0.40mi
5944 NW Mangrove Dr Port Saint Lucie, FL 5.0 3.0 2451 $3,000 $1.22 120d 1 0.51mi
5936 NW Mangrove Dr Port Saint Lucie, FL 4.0 2.0 1824 $2,500 $1.37 120d 1 0.52mi
10755 NW Wilgrove LN Unit 10755 St Lucie West, FL 3.0 2.0 1758 $2,400 $1.37 5d 1 0.53mi
10755 NW Wilgrove LN Unit 10755 St Lucie West, FL 3.0 2.0 1758 $3,200 $1.82 110d 1 0.53mi
11146 NW Fernbrook Dr Port Saint Lucie, FL 3.0 2.0 1451 $2,450 $1.69 120d 1 0.57mi
10818 NW Moon Rise Ln Port St Lucie, FL 3.0 2.0 1429 $2,400 $1.68 7d 1 0.79mi
10722 NW Moon Rise Ln Port St Lucie, FL 5.0 2.5 2326 $3,190 $1.37 120d 1 0.80mi
10875 NW Moon Rise Ln Port St Lucie, FL 5.0 3.5 2451 $2,900 $1.18 110d 1 0.81mi
10875 NW Moon Rise Ln Port St Lucie, FL 5.0 3.0 2451 $2,950 $1.20 7d 1 0.81mi
7305 Marsh Ter Port St Lucie, FL 3.0 3.0 2460 $2,500 $1.02 7d 1 1.20mi
7334 Pine Creek Way Saint Lucie West, FL 3.0 2.0 1892 $3,200 $1.69 7d 1 1.21mi
7362 Pine Creek Way Port Saint Lucie, FL 3.0 2.0 1662 $2,450 $1.47 120d 1 1.31mi

Property features AI

Finance

Other
Building area reported by appraiser
HOA & community
HOA (Brystol at Wylder HOA, Inc)Community amenities: clubhouse, dog park, fitness center, playground, pool, pickleball courtsHOA fee billed quarterly

Exterior

Parking
Attached 2-car garageDrivewayTwo covered parking spaces
Security
Smoke detector(s)
Utilities
Public waterPublic sewerElectricity connectedWater connectedSewer connected
Home design
Single-family residenceOne storyNorthwest facingResale property
Construction
Built with block, stucco, CBS, and stone
Exterior features
Shingle roofNot waterfront

Interior

Kitchen
DishwasherElectric rangeMicrowave
Bedrooms
Four bedrooms on the main level
Flooring
CarpetCeramic tileTileWood
Bathrooms
Two full bathrooms on the main level
Heating & cooling
Central heatingCentral airCeiling fans
Interior features
Kitchen islandWalk-in closetsSmoke detectors
Laundry & utility
Interior laundry room (washer/dryer hookups inside)

Listing history 50 events

  1. 2026-09-25
    days on market $385,000 Active 171 DOM
  2. 2026-09-24
    days on market $385,000 Active 170 DOM
  3. 2026-09-23
    days on market $385,000 Active 169 DOM
  4. 2026-09-22
    days on market $385,000 Active 168 DOM
  5. 2026-09-21
    days on market $385,000 Active 167 DOM
  6. 2026-09-20
    days on market $385,000 Active 166 DOM
  7. 2026-09-19
    days on market $385,000 Active 165 DOM
  8. 2026-09-18
    days on market $385,000 Active 164 DOM
  9. 2026-09-17
    days on market $385,000 Active 163 DOM
  10. 2026-09-16
    days on market $385,000 Active 162 DOM
  11. 2026-09-15
    days on market $385,000 Active 161 DOM
  12. 2026-09-14
    days on market $385,000 Active 160 DOM
  13. 2026-09-13
    days on market $385,000 Active 159 DOM
  14. 2026-09-12
    days on market $385,000 Active 158 DOM
  15. 2026-09-11
    days on market $385,000 Active 157 DOM
  16. 2026-09-05
    days on market $385,000 Active 151 DOM
  17. 2026-09-04
    days on market $385,000 Active 150 DOM
  18. 2026-09-03
    days on market $385,000 Active 149 DOM
  19. 2026-08-31
    days on market $385,000 Active 146 DOM
  20. 2026-08-30
    days on market $385,000 Active 145 DOM
  21. 2026-08-29
    days on market $385,000 Active 144 DOM
  22. 2026-08-28
    days on market $385,000 Active 143 DOM
  23. 2026-08-27
    days on market $385,000 Active 142 DOM
  24. 2026-08-26
    days on market $385,000 Active 141 DOM
  25. 2026-08-25
    days on market $385,000 Active 140 DOM
  26. 2026-08-24
    days on market $385,000 Active 139 DOM
  27. 2026-08-23
    days on market $385,000 Active 138 DOM
  28. 2026-08-22
    days on market $385,000 Active 137 DOM
  29. 2026-08-21
    days on market $385,000 Active 136 DOM
  30. 2026-08-20
    days on market $385,000 Active 135 DOM
  31. 2026-08-19
    days on market $385,000 Active 134 DOM
  32. 2026-08-18
    days on market $385,000 Active 133 DOM
  33. 2026-08-17
    days on market $385,000 Active 132 DOM
  34. 2026-08-16
    days on market $385,000 Active 131 DOM
  35. 2026-08-15
    days on market $385,000 Active 130 DOM
  36. 2026-08-14
    days on market $385,000 Active 129 DOM
  37. 2026-08-13
    days on market $385,000 Active 128 DOM
  38. 2026-08-12
    days on market $385,000 Active 127 DOM
  39. 2026-08-11
    days on market $385,000 Active 126 DOM
  40. 2026-08-10
    days on market $385,000 Active 125 DOM
  41. 2026-08-09
    days on market $385,000 Active 124 DOM
  42. 2026-08-08
    days on market $385,000 Active 123 DOM
  43. 2026-08-07
    days on market $385,000 Active 122 DOM
  44. 2026-08-06
    days on market $385,000 Active 121 DOM
  45. 2026-08-05
    days on market $385,000 Active 120 DOM
  46. 2026-08-04
    days on market $385,000 Active 119 DOM
  47. 2026-08-03
    days on market $385,000 Active 118 DOM
  48. 2026-07-31
    days on market $385,000 Active 115 DOM
  49. 2026-07-30
    days on market $385,000 Active 114 DOM
  50. 2026-07-29
    days on market $385,000 Active 113 DOM

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

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$9,739 · $812/mo
Projected year-2 tax
$9,739 · $812/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 73% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 5 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$38,469
− Mortgage interest
−$21,566
− Property taxes
−$9,739
− Insurance
−$1,925
− Repairs & maintenance
−$3,077
− Management
−$3,077
− HOA
−$3,600
− Depreciation
−$11,200
Taxable loss
−$15,717
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,772
After-tax cash flow
$-5,330/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

Excellent 95/100 None rehab

This beautifully designed 2023 Meritage home in the Wylder community of Port St. Lucie is move-in ready with excellent condition and no visible repairs needed. It offers a spacious kitchen, open-concept layout, and energy-efficient construction. The home's curb appeal can be further enhanced with a fresh coat of paint and landscaping.

Value-add opportunities

  • Both Painting exterior — Enhances curb appeal and value ↑
  • Both Landscaping — Improves curb appeal and value ↑
  • Rental Replace outdoor furniture — Fresh furniture improves rental appeal ↑
F Composite school gradezoned avg 48/100

Zoned Schools

Elementary Morningside Elementary School A- FL #364/2,144 Nat'l #3,487/41,679 Middle Southport Middle School D+ FL #300/571 Nat'l #4,433/14,009 High Fort Pierce Central High School F FL #441/667 Nat'l #10,947/17,239

Schools (NCES district)

District
St. Lucie
NCES district ID
1201770
Math proficiency
40% ▼ -11.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$44,737
Composite
37.28/100
National rank
#4449
State rank
#51 of 73 in FL

Livability — Port St. Lucie

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Port St. Lucie, FL
County
Saint Lucie County · 338,016 people
City population
221,051
Metro
Port St. Lucie, FL
Population (ZIP)
21,727
Household income
$90,201
Rent vs Own
18.9% rent · 81.1% own
Severe rent burden
23% of renters

Population outlook (St. Lucie County) Hauer SSP2

Today (2025)
338,016 people
By 2030
355,687 · +5.2%
By 2040
385,521 · +14.1%
By 2050
406,106 · +20.1%
By 2075
441,054 · +30.5%
By 2100
436,885 · +29.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 15% Black 12% Two or more races 11%
Hispanic origin (detail)
Mexican 1% Puerto Rican 7% Cuban 1%
Common ancestry
Romanian 4% Italian 3% Scotch-Irish 2%
Foreign-born
15% · Canada, Dominican Republic, Jamaica
Languages at home
83% English-only · Spanish 13% Arabic 1% Other Indo-European 1%

Political lean MEDSL · St. Lucie

2024 margin
Lean R (+9.1) · D 45.1% · R 54.2%
2008→2024 swing
-21.2pp toward R · 2008: 12.1pp · 2024: -9.1pp
All cycles
2024: R+9.1 2020: R+1.6 2016: R+2.5 2012: D+7.9 2008: D+12.1

Not yet ingested

Civics
—

Price history

-7.5% since first listed
10 events — show timeline
  • 2026-04-28 Price Changed $389,000 Beaches MLS
  • 2026-04-07 Listed $397,500 Beaches MLS
  • 2024-07-31 Sold (MLS) $385,000 MCRTC
  • 2024-07-31 Sold (MLS) $385,000 Beaches MLS
  • 2024-07-08 Pending — Beaches MLS
  • 2024-07-08 Pending — MCRTC
  • 2024-06-20 Price Changed $405,440 Beaches MLS
  • 2024-06-20 Price Changed $405,440 MCRTC
  • 2024-05-27 Listed $420,440 MCRTC
  • 2024-05-27 Listed $420,440 Beaches MLS

Property tax history

+118.8%/yr

Latest (2025): $9,739 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…