CashFlowRE
Sign in Sign up
5450 Monterey Rd #157
C- Composite 50.17
Why this score? — see what drove the C- 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).

  • Cash flow +15.3/30.0
  • ARV discount +13.0/15.0
  • Schools +5.5/10.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.8/5.0
  • Appreciation +2.5/10.0
  • Manufactured-home adj. -4.4

$329,900

5450 Monterey Rd #157 · San Jose, CA 95111
3 bd · 2.0 ba · 1,440 sqft · Manufactured · 133 Days on market
Manufactured home Built 1974 Average condition $229/sqft · 12% below area Est $376k · 12% under

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

Listing remarks MLS

Welcome to your new home in Casa Alondra mobile home park! 3-bed, 2-bath home in a quiet community with laminate flooring throughout. Features include a kitchen with granite countertops and ample cabinetry, a formal dining area with a built-in hutch and bar, central AC and heating, and in-home laundry with washer and dryer. Enjoy a large patio deck and spacious backyard with fruit trees and no rear neighbors for added privacy. Conveniently located near shopping and major freeways. Community amenities include a clubhouse, pool, hot tub, sauna, gym, and billiards room.

Key facts

  • Spacious backyard
  • Ample cabinetry
  • Formal dining area

Tags

GRANITE COUNTERTOPSAMPLE CABINETRYFORMAL DINING AREALARGE PATIO DECKSPACIOUS BACKYARDFRUIT TREES

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 3-bed/2.0-bath manufactured listed at $330k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $121 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $304k (7.9% below list).
  • Recommended offer: $290k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 1.6% in San Jose — 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 78/100 on livability (#68 in CA, #2,559 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Oak Grove Elementary (urban): math 47% / reading 54% proficiency, ranked #339 of 1,400 in CA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Edenvale Elementary (367 students, 55% FRL); Davis (Caroline) Intermediate (522 students, 48% FRL); Evergreen Valley High (math 76% / reading 83%, grade A-, #45 of 1,170 statewide, top 4%, 2,767 students, 13% FRL) — zoned schools at 38% FRL track the district average.
  • Zoned-school proficiency averages 80% at this address vs 50% district-wide (+29 pts) — the actual schools serving this property are materially stronger than the Oak Grove Elementary average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.0%/yr); 76 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,838 units permitted in Santa Clara County in 2024 (1,886 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($101k/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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Santa Clara County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 133 days — a 12% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 5y ago; this cycle's ask has dropped $19k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $240k; 37% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $290,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 133 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
6.73%
Cash-on-cash
1.57%
DSCR
1.07
GRM
9.0

CMA / ARV

ARV (median comp)
$375,600
List price
$329,900
Delta
-12.17%
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
5450 Monterey Hwy #117 0.01mi 3/2.0 1,440 (0%) 1mo $300,000 $208 99
5450 Monterey Rd #131 0.01mi 3/2.0 1,440 (0%) 1mo $349,000 $242 98
5450 Monterey Rd #15 0.02mi 3/2.0 1,469 (+2%) 4mo $375,000 $255 93
5450 Monterey Unit 54A 0.01mi 3/2.0 1,410 (-2%) 6mo $355,000 $252 91
5450 Monterey Rd #87 0.06mi 2/2.0 (-1) 1,440 (0%) 7mo $225,000 $156 86
5450 Monterey Rd #143 0.18mi 3/2.0 1,536 (+7%) 4mo $270,000 $176 78
165 Blossom Hill Rd #12 0.66mi 3/2.0 1,440 (0%) 0mo $412,500 $286 69
165 Blossom Hill Rd #145 0.60mi 3/2.0 1,500 (+4%) 3mo $445,000 $297 63
165 Blossom Hill Rd #66 0.51mi 2/2.0 (-1) 1,344 (-7%) 0mo $395,000 $294 60
200 Ford Rd #227 0.59mi 3/2.0 1,344 (-7%) 4mo $339,000 $252 58
165 Blossom Hill Rd #20 0.64mi 3/2.0 1,344 (-7%) 1mo $385,000 $286 58
200 Ford Rd #160 0.59mi 3/2.0 1,344 (-7%) 8mo $345,000 $257 55

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 · 1.0% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.44×
Total profit
$-51,726
Equity at exit
$49,189
10-year hold
IRR
-11.7%
Equity multiple
0.37×
Total profit
$-58,598
Equity at exit
$28,524

Cash invested: $92,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City San Jose
0 Strongly Tenant-Friendly · D+24
Apartment Rent Ordinance covers pre-1979 multifamily.
Seller's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
7 active · 13 under contract
Months of supply
2.3 mo (43%/mo absorbed)
Median asking
$399,000 ($253/sqft)
Median days on market
75 d
This list price
29% of active listings are priced below it
ARV vs active asking
+3.2% vs current asking $/sqft

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

ZIP-level market 95111

Rents YoY
1.0%
Active inventory
76
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$3,039 high interval (Pro) →
Mortgage (P&I)
$1,730
Tax est. 1.5%
$412 /mo · $4,948/yr
Insurance
$137
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$638
Net cashflow
$121

Break-even live

Break-even rent $2,886
Max offer price $329,900
Occupancy floor 91%

Sensitivity live

Price -10% $349 -5% $235 +0% $121 +5% $7 +10% $-107
Rent -10% $-119 -5% $1 +0% $121 +5% $241 +10% $361
Rate -1.0pp $287 -0.5pp $205 base $121 +0.5pp $35 +1.0pp $-52

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
$82,475
Closing costs
$9,897
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
240 Bendorf Dr Unit 9 San Jose, CA 2.0 1.5 1100 $2,800 $2.55 30d 1 0.07mi
5322 Carryback Ave San Jose, CA 4.0 2.5 1742 $4,800 $2.76 9d 1 0.29mi
130 Roundtable Dr San Jose, CA 1.0–3.0 1.0 810 $3,299 $4.07 11d 1 0.29mi
5491 Demerest Ln San Jose, CA 3.0 2.5 1335 $4,400 $3.30 31d 1 0.41mi
5560 Lexington Ave San Jose, CA 2.0 1.0–2.0 846 $3,870 $4.57 9d 17 0.46mi
229 Seabiscuit Dr San Jose, CA 3.0 2.0 1263 $4,080 $3.23 37d 1 0.54mi
5157 Snow Dr San Jose, CA 3.0 2.0 1106 $3,700 $3.35 24d 1 0.61mi
5236 Snow Dr Unit A San Jose, CA 2.0 1.5 1000 $3,295 $3.29 9d 1 0.62mi
421 Gwinn Ct San Jose, CA 3.0 2.0 1370 $4,095 $2.99 9d 1 0.64mi
5700 Village Oaks Dr San Jose, CA 1.0–3.0 1.0–2.0 980 $5,307 $5.41 9d 9 0.81mi
5590 Makati Cir San Jose, CA 2.0 2.0 1233 $3,395 $2.75 51d 1 0.82mi
5683 Beswick Dr San Jose, CA 2.0 1.0 1100 $3,200 $2.91 52d 1 0.83mi
5480 Lean Ave San Jose, CA 1.0–3.0 1.0–1.5 967 $4,344 $4.49 9d 7 0.92mi
56 Cherry Crest Ln San Jose, CA 2.0 2.0 986 $3,200 $3.25 20d 1 0.92mi
5805 Charlotte Dr San Jose, CA 1.0–3.0 1.0–2.0 1056 $4,757 $4.50 9d 25 0.97mi
161 Noyo Dr San Jose, CA 3.0 2.0 1280 $4,500 $3.52 9d 1 1.00mi
5977 Larkstone Loop San Jose, CA 3.0 3.5 1712 $4,850 $2.83 9d 1 1.03mi
5925 Charlotte Dr San Jose, CA 2.0 2.0 1261 $3,925 $3.11 41d 2 1.11mi
5925 Charlotte Dr #208 San Jose, CA 2.0 2.0 1261 $3,700 $2.93 28d 1 1.12mi
5959 Charlotte Dr San Jose, CA 3.0 4.0 1700 $4,000 $2.35 52d 1 1.15mi
191 Teak Grove Ct San Jose, CA 2.0 1.5 950 $3,250 $3.42 29d 1 1.18mi
150 Palm Valley Blvd San Jose, CA 1.0–3.0 1.0–2.0 1208 $4,999 $4.14 9d 27 1.24mi
5659 Lathrop Dr San Jose, CA 3.0 2.0 1543 $4,300 $2.79 22d 1 1.25mi
4755 Snow Dr San Jose, CA 3.0 2.0 1500 $3,550 $2.37 40d 1 1.26mi
6809 Canine Ct San Jose, CA 3.0 3.0 1822 $4,375 $2.40 41d 1 1.26mi
5473 Spinnaker Dr #2 San Jose, CA 2.0 1.0 903 $2,595 $2.87 22d 1 1.26mi
250 Palm Valley Blvd San Jose, CA 1.0–3.0 1.0–2.0 1014 $4,309 $4.25 9d 18 1.28mi
212 Coy Dr San Jose, CA 2.0 1.0 903 $2,950 $3.27 13d 1 1.29mi
212 Coy Dr #3 San Jose, CA 2.0 1.0 903 $2,950 $3.27 13d 1 1.29mi
390 Oleander Dr San Jose, CA 3.0 2.5 1378 $3,895 $2.83 9d 1 1.32mi
6280 Ceanothus Ln San Jose, CA 3.0 3.0 1400 $4,250 $3.04 9d 1 1.33mi
350 La Strada Dr San Jose, CA 1.0–3.0 1.0–2.5 1119 $5,359 $4.79 9d 18 1.33mi
6320 Island Pine Way San Jose, CA 2.0 2.5 1293 $3,650 $2.82 37d 1 1.34mi
6320 Island Pine Way San Jose, CA 2.0 2.5 1293 $4,200 $3.25 52d 1 1.34mi
348 Ribbonwood Ave San Jose, CA 2.0 2.0 981 $3,395 $3.46 9d 1 1.35mi
5607 Goldfield Dr San Jose, CA 4.0 2.0 1525 $5,000 $3.28 9d 1 1.35mi
260 Tradewinds Ct #3 San Jose, CA 2.0 1.0 903 $2,645 $2.93 15d 1 1.36mi
6818 Chroma Ct San Jose, CA 3.0 3.0 1563 $4,295 $2.75 59d 1 1.37mi
6568 Vision Ct San Jose, CA 2.0 2.0 1096 $4,200 $3.83 9d 1 1.38mi
6254 Santa Teresa Blvd San Jose, CA 1.0–3.0 1.0–1.5 855 $4,064 $4.75 9d 7 1.42mi

Listing history 50 events

  1. 2026-08-08
    days on market $329,900 Active 133 DOM
  2. 2026-08-07
    days on market $329,900 Active 132 DOM
  3. 2026-08-06
    days on market $329,900 Active 131 DOM
  4. 2026-08-05
    days on market $329,900 Active 130 DOM
  5. 2026-08-04
    days on market $329,900 Active 129 DOM
  6. 2026-08-03
    days on market $329,900 Active 128 DOM
  7. 2026-07-31
    days on market $329,900 Active 125 DOM
  8. 2026-07-30
    days on market $329,900 Active 124 DOM
  9. 2026-07-30
    days on market $329,900 Active 123 DOM
  10. 2026-07-28
    days on market $329,900 Active 122 DOM
  11. 2026-07-26
    days on market $329,900 Active 120 DOM
  12. 2026-07-24
    days on market $329,900 Active 118 DOM
  13. 2026-07-23
    days on market $329,900 Active 117 DOM
  14. 2026-07-22
    days on market $329,900 Active 116 DOM
  15. 2026-07-21
    pricedays on market $329,900 Active 115 DOM
  16. 2026-07-20
    days on market $349,000 Active 114 DOM
  17. 2026-07-18
    days on market $349,000 Active 112 DOM
  18. 2026-07-18
    days on market $349,000 Active 111 DOM
  19. 2026-07-16
    days on market $349,000 Active 110 DOM
  20. 2026-07-15
    days on market $349,000 Active 109 DOM
  21. 2026-07-14
    days on market $349,000 Active 108 DOM
  22. 2026-07-13
    days on market $349,000 Active 107 DOM
  23. 2026-07-13
    days on market $349,000 Active 106 DOM
  24. 2026-07-11
    days on market $349,000 Active 105 DOM
  25. 2026-07-10
    days on market $349,000 Active 104 DOM
  26. 2026-07-09
    days on market $349,000 Active 103 DOM
  27. 2026-07-07
    days on market $349,000 Active 101 DOM
  28. 2026-07-06
    days on market $349,000 Active 100 DOM
  29. 2026-07-05
    days on market $349,000 Active 99 DOM
  30. 2026-07-03
    days on market $349,000 Active 97 DOM
  31. 2026-07-02
    days on market $349,000 Active 96 DOM
  32. 2026-07-01
    days on market $349,000 Active 95 DOM
  33. 2026-06-30
    days on market $349,000 Active 94 DOM
  34. 2026-06-29
    days on market $349,000 Active 93 DOM
  35. 2026-06-28
    days on market $349,000 Active 92 DOM
  36. 2026-06-27
    days on market $349,000 Active 91 DOM
  37. 2026-06-26
    days on market $349,000 Active 90 DOM
  38. 2026-06-25
    days on market $349,000 Active 88 DOM
  39. 2026-06-22
    days on market $349,000 Active 86 DOM
  40. 2026-06-21
    days on market $349,000 Active 85 DOM
  41. 2026-06-18
    days on market $349,000 Active 82 DOM
  42. 2026-06-17
    days on market $349,000 Active 81 DOM
  43. 2026-06-16
    days on market $349,000 Active 80 DOM
  44. 2026-06-15
    days on market $349,000 Active 79 DOM
  45. 2026-06-13
    days on market $349,000 Active 77 DOM
  46. 2026-06-13
    days on market $349,000 Active 76 DOM
  47. 2026-06-09
    days on market $349,000 Active 73 DOM
  48. 2026-06-08
    days on market $349,000 Active 72 DOM
  49. 2026-06-07
    days on market $349,000 Active 71 DOM
  50. 2026-06-05
    days on market $349,000 Active 68 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 D · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥96°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 19 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
$36,463
− Mortgage interest
−$18,480
− Property taxes
−$4,948
− Insurance
−$1,650
− Repairs & maintenance
−$2,917
− Management
−$2,917
− Depreciation
−$9,597
Taxable loss
−$4,046
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$971
After-tax cash flow
$2,418/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

Average 55/100 Cosmetic rehab Est. rehab $7,200–$21,600 screening

This mobile home has average condition with some cosmetic updates needed to enhance its resale and rental value.

Repairs flagged

  • Minor Kitchen backsplash — Visible wear
  • Minor Bathroom vanity — Visible wear

Value-add opportunities

  • Resale Paint interior walls — Fresh paint enhances curb appeal
  • Resale Replace kitchen backsplash — New backsplash improves kitchen aesthetics
  • Both Landscaping and curb appeal — Enhances curb appeal and adds value

ⓘ 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.

D Composite school gradezoned avg 54/100

Zoned Schools

Elementary Edenvale Elementary Middle Davis (Caroline) Intermediate High Oak Grove High C- CA #256/1,170 Nat'l #4,461/17,239

Schools (NCES district)

District
Oak Grove Elementary
NCES district ID
0627810
Math proficiency
47% ▲ 1.00%
Reading proficiency
54% ▬ 0.00%
Median HH income
$92,404
Composite
49.23/100
National rank
#4382
State rank
#339 of 1400 in CA
B Composite livability gradescore 78/100

Livability — San Jose

Score
78/100
State rank
#68
US rank
#2559

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Jose, CA
County
Santa Clara County · 2,179,074 people
City population
954,479
Metro
San Jose-Sunnyvale-Santa Clara, CA
Population (ZIP)
57,202
Household income
$101,435
Rent vs Own
40.1% rent · 59.9% own
Severe rent burden
22% of renters

Population outlook (Santa Clara County) Hauer SSP2

Today (2025)
2,179,074 people
By 2030
2,301,297 · +5.6%
By 2040
2,528,195 · +16.0%
By 2050
2,712,135 · +24.5%
By 2075
2,998,701 · +37.6%
By 2100
2,931,429 · +34.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 51% Asian 36% Two or more races 22% White 7% Native American 2% Black 2%
Hispanic origin (detail)
Mexican 46%
Foreign-born
45% · Canada, Vietnam, China
Languages at home
27% English-only · Spanish 40% Vietnamese 24% Chinese 3%

Political lean MEDSL · Santa Clara

2024 margin
Solid D (+40.0) · D 68.1% · R 28.1% · Other 3.8%
2008→2024 swing
-0.9pp no change · 2008: 40.9pp · 2024: 40.0pp
All cycles
2024: D+40.0 2020: D+47.4 2016: D+52.5 2012: D+42.1 2008: D+40.9

Not yet ingested

Civics

Price history

+52.4% since first listed
13 events — show timeline
  • 2026-05-06 Relisted bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-05-06 Relisted MLSListings
  • 2026-05-04 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-05-04 Listing Removed MLSListings
  • 2026-03-26 Listed $349,000 MLSListings
  • 2026-03-26 Listed $349,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2025-06-16 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2025-05-28 Listed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2021-10-20 Sold (MLS) $240,000 MLSListings
  • 2021-09-25 Pending MLSListings
  • 2021-08-31 Relisted MLSListings
  • 2021-08-30 Listing Removed MLSListings
  • 2021-08-24 Listed $229,000 MLSListings

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…