CashFlowRE
Sign in Sign up
513 Lana Dr
D Composite 43.84
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 +9.0/30.0
  • Condition / age +4.8/5.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • 1% rule +3.3/10.0
  • DSCR +2.5/10.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$309,000

513 Lana Dr · Seagoville, TX 75159
3 bd · 2.5 ba · 1,777 sqft · SingleFamily · 83 Days on market
Built 2025 Excellent condition 5,606 sqft lot 2-car garage $174/sqft · 22% below area Est $395k · 22% under $133/mo HOA · 5% of rent ↓ 20% since listing

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

Listing remarks MLS

* * 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time Only, Plus $5,000 in Closing Costs Through the End of the Month When Using MCI Mortgage * * Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Arden plan is a 2-story, 1,777 square foot home featuring 3 spacious bedrooms, 2.5 bathrooms, a fireplace, a covered patio, and a 2-car garage. Thoughtfully designed for modern living, this plan features an open-concept layout and smart, functional design, perfect for everyday comfort and effortless entertaining. Situated on a 40 ft lot, this home is available with elevation A, showcasing a distinct and stylish exterior design.

Key facts

  • Move-in ready
  • Open-concept layout
  • 5,606 sq ft lot

Tags

BRAND NEW CONSTRUCTIONMASTER-PLANNED COMMUNITYBEAUTIFULLY LANDSCAPED SPACESSIXTEEN-LANE BOWLING ALLEYMOVE-IN READYOPEN-CONCEPT LAYOUT

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/2.5-bath single-family listed at $309k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-244 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $274k (11.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $256k (17.1% below list).
  • Recommended offer: $256k (17.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#319 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety D-.
  • Crandall ISD (rural): math 36% / reading 42% proficiency, ranked #351 of 826 in TX (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: W A Martin El (math 41% / reading 32%, grade F, #1,883 of 4,322 statewide, top 44%, 644 students, 71% FRL); Crandall Middle (math 38% / reading 42%, grade F, #646 of 1,662 statewide, top 40%, 983 students, 60% FRL); Crandall H S (math 33% / reading 53%, grade F, #713 of 1,632 statewide, top 44%, 1,707 students, 56% FRL) — zoned schools average 62% FRL vs 41% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-2.9%/yr); 376 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 68d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,747 units permitted in Kaufman County in 2024 (180 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($73k/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 $9k of value loss. Plan a longer hold.
  • Kaufman County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($290k) 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.
Recommended offer $256,292 (17.1% 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 83 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-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. 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. 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.
  9. 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.
  10. 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
5.35%
Cash-on-cash
-3.38%
DSCR
0.85
GRM
10.0

CMA / ARV

ARV (median comp)
$395,171
List price
$309,000
Delta
-21.81%
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
419 Magellan Rd 0.11mi 4/2.5 (+1) 1,847 (+4%) 13mo $384,000 $208 72
1212 Aruba Ave 0.06mi 4/2.5 (+1) 1,845 (+4%) 17mo $390,000 $211 72
1214 Sydney Ln 0.11mi 4/2.5 (+1) 1,845 (+4%) 17mo $390,000 $211 69
414 Lana Dr 0.10mi 3/2.5 1,965 (+11%) 11mo $467,000 $238 68
1214 Aruba Ave 0.06mi 4/3.0 (+1) 1,906 (+7%) 17mo $387,000 $203 64
519 Magellan Rd 0.06mi 4/3.0 (+1) 1,991 (+12%) 17mo $400,000 $201 56
1213 Sydney Ln 0.10mi 4/3.0 (+1) 1,991 (+12%) 15mo $379,000 $190 56
415 Magellan Rd 0.13mi 4/3.0 (+1) 1,991 (+12%) 16mo $400,000 $201 54
1218 Triton Dr 0.17mi 4/3.0 (+1) 1,991 (+12%) 14mo $400,000 $201 53
1212 Sydney Ln 0.11mi 4/3.0 (+1) 1,991 (+12%) 18mo $400,000 $201 53
407 Magellan Rd 0.15mi 4/3.0 (+1) 1,991 (+12%) 16mo $403,000 $202 52
1219 Triton Dr 0.14mi 4/3.0 (+1) 1,991 (+12%) 17mo $411,000 $206 52

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-25.6%
Equity multiple
0.16×
Total profit
$-72,985
Equity at exit
$46,073
10-year hold
IRR
-36.6%
Equity multiple
-0.30×
Total profit
$-112,079
Equity at exit
$26,717

Cash invested: $86,520 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
14 active
Months of supply
84.0 mo (1%/mo absorbed)
Median asking
$326,000 ($161/sqft)
Median days on market
44 d
This list price
21% of active listings are priced below it
ARV vs active asking
+38.2% above current asking $/sqft

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

ZIP-level market 75159

Home prices YoY
-13.8%
Rents YoY
-2.9%
Active inventory
376
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,563 high interval (Pro) →
Mortgage (P&I)
$1,620
Tax est. 1.5%
$386 /mo · $4,635/yr
Insurance
$129
HOA
$133
Vacancy / Maint / Mgmt
$538
Net cashflow
$-244

Break-even live

Break-even rent $2,871
Max offer price $273,733
Occupancy floor

Sensitivity live

Price -10% $-30 -5% $-137 +0% $-244 +5% $-350 +10% $-457
Rent -10% $-446 -5% $-345 +0% $-244 +5% $-142 +10% $-41
Rate -1.0pp $-88 -0.5pp $-165 base $-244 +0.5pp $-324 +1.0pp $-405

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
$77,250
Closing costs
$9,270
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1204 Sydney Ln Seagoville, TX 4.0 2.5 2243 $2,550 $1.14 93d 1 0.10mi
1219 Triton Dr Seagoville, TX 4.0 3.0 1991 $2,500 $1.26 71d 1 0.11mi
433 Oceania Ln Seagoville, TX 3.0 2.0 2174 $2,450 $1.13 68d 1 0.13mi
312 Ball St Seagoville, TX 4.0 2.5 2040 $2,650 $1.30 93d 1 0.93mi
108 US HWY Seagoville, TX 2.0–3.0 2.0–2.5 1392 $2,700 $1.94 0d 41 1.03mi
517 Lana DR Seagoville, TX 4.0 2.5 2253 $2,500 $1.11 52d 1 1.19mi
507 Fly St Seagoville, TX 3.0 2.0 1530 $1,350 $0.88 27d 1 1.45mi

Property features AI

Finance

Other
Located in the Santorini subdivision, Kaufman County
Financial info
Listing accepts Cash, Conventional, FHA and VA financing
HOA & community
Mandatory homeowners associationAnnual association feeAssociation manages grounds and structure maintenanceHOA managed by Guardian Association Management

Exterior

Parking
Attached 2-car garage (garage faces front, 2-car single door)Two covered parking spaces
Security
Smoke detectors, carbon monoxide detectors and fire alarm
Utilities
City waterCity sewerNot in a municipal utility districtEnergy-efficient appliances, windows, insulation and mechanical fresh air; rain/freeze sensors
Home design
Single-family residenceTwo storiesNew construction completed in 2025Brick construction
Construction
Brick constructionComposition roofSlab foundationBuilt in 2025 (new construction - complete)
Exterior features
GuttersWood fencingFew trees, landscaped yard with large backyard lawnSprinkler systemInterior lot

Interior

Kitchen
Gas cooktop and gas ovenMicrowaveDishwasherGarbage disposalPlumbed for gas in the kitchenKitchen island, breakfast bar and built-in cabinetsEat-in kitchen and water line to refrigeratorVented exhaust fanTankless water heater
Bedrooms
Primary bedroom on level 1 with dual sinks, linen closet and walk-in closetTwo additional bedrooms on level 2
Flooring
Vinyl flooring
Bathrooms
Two full bathrooms and one half bathroom (three total)
Heating & cooling
Central heating (natural gas)Central electric air conditioningCeiling fansEnergy-efficient HVAC components and thermostat
Interior features
Cable TV availableHigh-speed internet availableIntegrated pest management, moisture control and ventilation for improved indoor air qualityOne living areaTwo dining areasSeven rooms totalOne fireplace with gas starter
Laundry & utility
Separate utility room

HOA detail $133/mo · $1,596/yr

Likely covers
gym

Listing history 39 events

  1. 2026-07-14
    days on market $309,000 Active 83 DOM
  2. 2026-07-13
    days on market $309,000 Active 82 DOM
  3. 2026-07-13
    days on market $309,000 Active 81 DOM
  4. 2026-07-11
    days on market $309,000 Active 80 DOM
  5. 2026-07-10
    days on market $309,000 Active 79 DOM
  6. 2026-07-09
    days on market $309,000 Active 78 DOM
  7. 2026-07-07
    days on market $309,000 Active 76 DOM
  8. 2026-07-06
    days on market $309,000 Active 75 DOM
  9. 2026-07-06
    days on market $309,000 Active 74 DOM
  10. 2026-07-05
    days on market $309,000 Active 73 DOM
  11. 2026-07-03
    days on market $309,000 Active 72 DOM
  12. 2026-07-02
    days on market $309,000 Active 71 DOM
  13. 2026-07-01
    days on market $309,000 Active 70 DOM
  14. 2026-06-30
    days on market $309,000 Active 69 DOM
  15. 2026-06-29
    days on market $309,000 Active 68 DOM
  16. 2026-06-28
    days on market $309,000 Active 67 DOM
  17. 2026-06-26
    days on market $309,000 Active 65 DOM
  18. 2026-06-24
    days on market $309,000 Active 63 DOM
  19. 2026-06-22
    days on market $309,000 Active 61 DOM
  20. 2026-06-21
    days on market $309,000 Active 60 DOM
  21. 2026-06-18
    days on market $309,000 Active 57 DOM
  22. 2026-06-17
    days on market $309,000 Active 56 DOM
  23. 2026-06-16
    days on market $309,000 Active 55 DOM
  24. 2026-06-15
    days on market $309,000 Active 54 DOM
  25. 2026-06-13
    pricedays on market $309,000 Active 52 DOM
  26. 2026-06-09
    days on market $319,000 Active 48 DOM
  27. 2026-06-08
    days on market $319,000 Active 47 DOM
  28. 2026-06-07
    days on market $319,000 Active 46 DOM
  29. 2026-06-04
    days on market $319,000 Active 43 DOM
  30. 2026-06-03
    days on market $319,000 Active 42 DOM
  31. 2026-06-02
    days on market $319,000 Active 41 DOM
  32. 2026-06-01
    days on market $319,000 Active 40 DOM
  33. 2026-05-31
    days on market $319,000 Active 39 DOM
  34. 2026-04-22
    listed $319,000 Active 1235-char remark
    Show marketing remark (1299 chars)

    * * 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time Only, Plus $5,000 in Closing Costs Through the End of the Month When Using MCI Mortgage * * Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Arden plan is a 2-story, 1,777 square foot home featuring 3 spacious bedrooms, 2.5 bathrooms, a fireplace, a covered patio, and a 2-car garage. Thoughtfully designed for modern living, this plan features an open-concept layout and smart, functional design, perfect for everyday comfort and effortless entertaining. Situated on a 40 ft lot, this home is available with elevation A, showcasing a distinct and stylish exterior design.

  35. 2026-04-22
    price $319,000 1228-char remark
    Show marketing remark (1299 chars)

    * * 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time Only, Plus $5,000 in Closing Costs Through the End of the Month When Using MCI Mortgage * * Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Arden plan is a 2-story, 1,777 square foot home featuring 3 spacious bedrooms, 2.5 bathrooms, a fireplace, a covered patio, and a 2-car garage. Thoughtfully designed for modern living, this plan features an open-concept layout and smart, functional design, perfect for everyday comfort and effortless entertaining. Situated on a 40 ft lot, this home is available with elevation A, showcasing a distinct and stylish exterior design.

  36. 2026-04-22
    listed $400,324 Active 1228-char remark
    Show marketing remark (1299 chars)

    * * 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time Only, Plus $5,000 in Closing Costs Through the End of the Month When Using MCI Mortgage * * Brand New Construction by Megatel Homes! Lagoon life is coming to Santorini in Crandall ISD! Discover Santorini, a peaceful community in Seagoville, that seamlessly blends suburban charm with rural tranquility, offering families a peaceful living experience Our master-planned community is designed to elevate your quality of life with beautifully landscaped spaces dedicated to fitness, wellness, and relaxation. Whether you're enjoying a drink at the swim-up bar, breaking a sweat in the state-of-the-art fitness center, or engaging in some friendly competition at our sixteen-lane bowling alley, coming home here is a daily retreat. Move-in ready and never occupied! Megatel's Arden plan is a 2-story, 1,777 square foot home featuring 3 spacious bedrooms, 2.5 bathrooms, a fireplace, a covered patio, and a 2-car garage. Thoughtfully designed for modern living, this plan features an open-concept layout and smart, functional design, perfect for everyday comfort and effortless entertaining. Situated on a 40 ft lot, this home is available with elevation A, showcasing a distinct and stylish exterior design.

  37. 2024-12-17
    status Pending
  38. 2024-12-17
    historical
  39. 2024-12-16
    listed $388,324 Active

ⓘ 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
$30,755
− Mortgage interest
−$17,309
− Property taxes
−$4,635
− Insurance
−$1,545
− Repairs & maintenance
−$2,460
− Management
−$2,460
− HOA
−$1,596
− Depreciation
−$8,989
Taxable loss
−$8,240
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,978
After-tax cash flow
$-947/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

Excellent 95/100 None rehab

This single-family home is in excellent condition with modern finishes and a well-maintained exterior. It offers a great investment opportunity with minimal needed improvements.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and adds value to the property.
  • Both Painting exterior walls — Fresh paint can improve the home's appearance and increase its value.
  • Both Landscaping around the pool area — Improves the overall aesthetic and adds value to the property.
F Composite school gradezoned avg 40/100

Zoned Schools

Elementary W A Martin El F TX #1,883/4,322 Nat'l #22,441/41,679 Middle Crandall Middle F TX #646/1,662 Nat'l #6,005/14,009 High Crandall H S F TX #713/1,632 Nat'l #7,439/17,239

Schools (NCES district)

District
Crandall ISD
NCES district ID
4815510
Math proficiency
36% ▼ -13.00%
Reading proficiency
42% ▼ -8.00%
Median HH income
$70,076
Composite
35.57/100
National rank
#4901
State rank
#351 of 826 in TX
B Composite livability gradescore 71/100

Livability — Seagoville

Score
71/100
State rank
#319
US rank
#7103

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seagoville, TX
County
Dallas County · 138,716 people
City population
23,456
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
23,456
Household income
$72,897
Rent vs Own
19.0% rent · 81.0% own
Severe rent burden
14% of renters

Population outlook (Kaufman County) Hauer SSP2

Today (2025)
138,716 people
By 2030
150,815 · +8.7%
By 2040
174,877 · +26.1%
By 2050
198,020 · +42.8%
By 2075
251,908 · +81.6%
By 2100
285,325 · +105.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Hispanic / Latino 46% White 32% Two or more races 20% Black 17%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Romanian 1% Slovak 1% Italian 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
63% English-only · Spanish 35%

Political lean MEDSL · Kaufman

2024 margin
Strong R (+27.9) · D 35.6% · R 63.5%
2008→2024 swing
+7.9pp toward D · 2008: -35.8pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+33.9 2016: R+47.0 2012: R+44.4 2008: R+35.8

Not yet ingested

Civics

Price history

-20.4% since first listed
8 events — show timeline
  • 2026-06-12 Price Changed $309,000 Zillow
  • 2026-06-12 Price Changed $309,000 NTREIS
  • 2026-04-22 Listed $319,000 Zillow
  • 2026-04-22 Price Changed $319,000 NTREIS
  • 2026-04-22 Listed $400,324 NTREIS
  • 2024-12-17 Pending NTREIS
  • 2024-12-17 Listing Removed NTREIS
  • 2024-12-16 Listed $388,324 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…