CashFlowRE
Sign in Sign up
2750 Holly Hall St
C- Composite 50.4
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 +20.3/30.0
  • DSCR +6.4/10.0
  • ARV discount +6.4/15.0
  • 1% rule +5.4/10.0
  • Livability +3.7/5.0
  • Appreciation +2.7/10.0
  • Schools +2.7/10.0
  • Rent growth +1.8/5.0
  • Condition / age +1.0/5.0

$110,000

2750 Holly Hall St · Houston, TX 77054
1 bd · 1.0 ba · 796 sqft · SingleFamily · 27 Days on market
Built 1983 Poor condition Est $107k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

COME AND VIEW THIS GREAT CONDO! THER IS A POOL FOR YOU TO COOL DOWN AS THESE HOT SUMMER DAYS APPROACH. THEN, YOU ARE RIGHT DOWN THE ROAD FROM BEING ABLE TO WATCH THE HOUSTON TEXANS PLAY. IT IS A GREAT LOCATION THAT IS MOVE IN READY! PLEASE CALL FOR YOUR PRIVATE SHOWING TODAY.

Key facts

  • Partially furnished
  • Recently remodeled
  • Walk-in closet

Tags

OPEN FLOOR CONCEPTWALK-IN CLOSETPARTIALLY FURNISHEDALL APPLIANCES INCLUDEDRECENTLY REMODELEDSOFT CLOSE CABINETS

Property features AI

Exterior

  • Home design: Built in 1983
  • Construction: 796 living area
  • Exterior features: Located in the Astrodome Area neighborhood

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath single-family listed at $110k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $140 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 3.2% in Houston — 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 74/100 on livability (#184 in TX, #4,771 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools D, crime F.
  • Houston ISD (urban): math 27% / reading 35% proficiency, ranked #593 of 826 in TX (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-2.8%/yr); 268 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 13y 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

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,350 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.04%
Cap rate
7.82%
Cash-on-cash
5.47%
DSCR
1.24
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$107,460
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3520 Goodhope St 0.66mi 1/— 784 (-2%) 12mo $129,979 $166 56
3544 Mainer St 0.74mi 2/1.0 (+1) 812 (+2%) 8mo $110,000 $135 51
3401 Seabrook St 0.61mi 2/1.0 (+1) 885 (+11%) 17mo $118,000 $133 34

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
-11.3%
Equity multiple
0.60×
Total profit
$-12,211
Equity at exit
$16,401
10-year hold
IRR
-7.1%
Equity multiple
0.61×
Total profit
$-11,966
Equity at exit
$9,511

Cash invested: $30,800 (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.

ZIP-level market 77054

Home prices YoY
-2.6%
Rents YoY
-2.8%
Active inventory
268
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,140 high interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$140

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 83%

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
$27,500
Closing costs
$3,300
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2750 Holly Hall St Houston, TX 1.0–2.0 1.0–2.0 704 $850 $1.21 2d 12 0.05mi
2750 Holly Hall St Houston, TX 1.0–2.0 1.0–2.0 796 $1,000 $1.26 44d 10 0.05mi
8300 El Mundo St Unit 2174 Houston, TX 2.0 2.0 970 $1,300 $1.34 11d 1 0.09mi
8300 El Mundo St Unit 8321 Houston, TX 1.0 1.0 770 $994 $1.29 14d 1 0.09mi
8300 El Mundo St Unit 422 Houston, TX 2.0 2.0 970 $1,265 $1.30 8d 1 0.09mi
8300 El Mundo St Unit 1162 Houston, TX 1.0 1.0 770 $959 $1.25 5d 1 0.09mi
8300 El Mundo St Unit 424 Houston, TX 2.0 2.0 970 $1,265 $1.30 5d 1 0.09mi
8300 El Mundo St Unit 8357 Houston, TX 2.0 2.0 970 $1,289 $1.33 11d 1 0.09mi
8300 El Mundo St Unit 2112 Houston, TX 2.0 2.0 970 $1,257 $1.30 3d 1 0.09mi
8300 El Mundo St Unit 1112 Houston, TX 1.0 1.0 770 $956 $1.24 3d 1 0.09mi
8300 El Mundo St Apt 324 Houston, TX 1.0 1.0 770 $959 $1.25 8d 1 0.09mi
8300 El Mundo St Unit 8321 Houston, TX 1.0 1.0 770 $998 $1.30 11d 1 0.09mi
8300 El Mundo St Unit 8351 Houston, TX 1.0 1.0 770 $994 $1.29 44d 1 0.09mi
8300 El Mundo St Houston, TX 1.0 1.0 770 $948 $1.23 13d 1 0.09mi
8181 El Mundo St Houston, TX 1.0–3.0 1.0–2.0 1241 $1,504 $1.21 24d 18 0.11mi
8181 El Mundo St Houston, TX 1.0–3.0 1.0–2.5 1356 $1,009 $0.74 2d 47 0.11mi
8306 El Mundo St Houston, TX 1.0 1.0 770 $1,297 $1.68 44d 1 0.15mi
8383 El Mundo St Unit 1174 Houston, TX 1.0 1.0 737 $1,188 $1.61 11d 1 0.15mi
8383 El Mundo St Unit 8404 Houston, TX 1.0 1.0 737 $1,297 $1.76 14d 1 0.15mi
8383 El Mundo St Unit 8457 Houston, TX 1.0 1.0 737 $1,187 $1.61 11d 1 0.15mi
8383 El Mundo St Unit 422 Houston, TX 2.0 2.0 1104 $1,529 $1.38 8d 1 0.15mi
8383 El Mundo St Apt 321 Houston, TX 1.0 1.0 737 $1,148 $1.56 8d 1 0.15mi
8383 El Mundo St Unit 8440 Houston, TX 2.0 2.0 1104 $1,558 $1.41 44d 1 0.15mi
8383 El Mundo St Unit 2174 Houston, TX 2.0 2.0 1104 $1,553 $1.41 11d 1 0.15mi
8383 El Mundo St Unit 2165 Houston, TX 2.0 2.0 1104 $1,521 $1.38 3d 1 0.15mi
8383 El Mundo St Unit 1148 Houston, TX 1.0 1.0 737 $1,145 $1.55 3d 1 0.15mi
8383 El Mundo St Houston, TX 1.0 1.0 737 $1,292 $1.75 14d 1 0.16mi
8389 El Mundo St Houston, TX 1.0 1.0 763 $1,240 $1.63 44d 1 0.20mi
8380 El Mundo St Houston, TX 1.0–2.0 1.0–2.0 712 $964 $1.35 2d 28 0.23mi
8401 Almeda Rd Houston, TX 1.0 1.0 694 $1,265 $1.82 24d 1 0.38mi
8401 Almeda Rd Unit SATMC3 Houston, TX 2.0 2.0 1027 $1,585 $1.54 24d 1 0.38mi
8401 Almeda Rd Houston, TX 2.0 2.0 1027 $1,585 $1.54 22d 1 0.38mi
7379 Ardmore St Unit 1303 Houston, TX 1.0 1.0 899 $1,193 $1.33 24d 1 0.44mi
7373 Ardmore St Houston, TX 1.0–3.0 1.0–2.0 1095 $1,165 $1.06 5d 24 0.48mi
2121 El Paseo St Houston, TX 2.0 1.0 804 $1,275 $1.59 44d 3 0.57mi
7901 Cambridge St Houston, TX 1.0 1.0 529 $1,150 $2.17 44d 6 0.67mi
2117 Holly Hall St Houston, TX 1.0 1.0 654 $1,000 $1.53 24d 1 0.68mi
2256 Holly Hall St Houston, TX 1.0 1.0 706 $947 $1.34 18d 1 0.71mi
2256 Holly Hall St Houston, TX 1.0 1.0 706 $947 $1.34 22d 1 0.71mi
2256 Holly Hall St Houston, TX 2.0 2.0 979 $1,278 $1.31 24d 1 0.71mi

Listing history 36 events

  1. 2026-06-18
    days on market $110,000 Active 27 DOM
  2. 2026-06-17
    days on market $110,000 Active 26 DOM
  3. 2026-06-16
    days on market $110,000 Active 25 DOM
  4. 2026-06-15
    days on market $110,000 Active 24 DOM
  5. 2026-06-13
    days on market $110,000 Active 22 DOM
  6. 2026-06-10
    days on market $110,000 Active 18 DOM
  7. 2026-06-08
    days on market $110,000 Active 17 DOM
  8. 2026-06-07
    days on market $110,000 Active 16 DOM
  9. 2026-06-04
    days on market $110,000 Active 13 DOM
  10. 2026-06-01
    days on market $110,000 Active 10 DOM
  11. 2026-05-31
    days on market $110,000 Active 9 DOM
  12. 2026-05-22
    historical $1,129
  13. 2026-05-22
    listed $110,000 Active
  14. 2026-05-22
    historical $1,129
  15. 2026-04-26
    listed $1,129
  16. 2026-04-19
    historical $1,129
  17. 2026-04-05
    listed $1,129
  18. 2026-04-01
    historical $1,129
  19. 2026-03-21
    listed $1,129
  20. 2026-03-13
    historical $1,129
  21. 2026-02-26
    listed $1,250
  22. 2026-02-22
    listed $1,250
  23. 2026-02-21
    historical $1,250
  24. 2026-02-17
    historical $1,250
  25. 2026-02-13
    listed $1,250
  26. 2026-02-07
    historical $1,250
  27. 2026-01-27
    listed $1,250
  28. 2026-01-23
    historical $1,250
  29. 2026-01-12
    listed $1,250
  30. 2026-01-06
    listed $1,250
  31. 2026-01-05
    historical $1,250
  32. 2026-01-04
    listed $1,250
  33. 2025-01-21
    historical $950
  34. 2024-12-01
    listed $950
  35. 2013-06-07
    soldstatus 276-char remark
    Show marketing remark (276 chars)

    COME AND VIEW THIS GREAT CONDO! THER IS A POOL FOR YOU TO COOL DOWN AS THESE HOT SUMMER DAYS APPROACH. THEN, YOU ARE RIGHT DOWN THE ROAD FROM BEING ABLE TO WATCH THE HOUSTON TEXANS PLAY. IT IS A GREAT LOCATION THAT IS MOVE IN READY! PLEASE CALL FOR YOUR PRIVATE SHOWING TODAY.

  36. 2013-05-08
    listed $58,000 276-char remark
    Show marketing remark (276 chars)

    COME AND VIEW THIS GREAT CONDO! THER IS A POOL FOR YOU TO COOL DOWN AS THESE HOT SUMMER DAYS APPROACH. THEN, YOU ARE RIGHT DOWN THE ROAD FROM BEING ABLE TO WATCH THE HOUSTON TEXANS PLAY. IT IS A GREAT LOCATION THAT IS MOVE IN READY! PLEASE CALL FOR YOUR PRIVATE SHOWING TODAY.

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$13,678
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,094
− Management
−$1,094
− Depreciation
−$3,200
Taxable loss
−$72
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$17
After-tax cash flow
$1,701/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 · 0 photos

Poor 20/100 Extensive rehab

This home requires extensive repairs and renovations to bring it up to a livable condition. Significant work is needed in the kitchen, bathrooms, roof, exterior, flooring, interior walls, windows, foundation, and HVAC system. Landscaping improvements would also enhance its rental value.

Repairs flagged

  • Major Kitchen cabinets — Significant damage to the cabinets and countertops.
  • Major Bathroom fixtures — Potential issues with peeling paint and damaged fixtures.
  • Major Roof — Visible signs of wear and potential leaks.
  • Major Exterior siding — Peeling and damaged siding.
  • Major Flooring — Worn and may need replacement or repair.
  • Major Interior walls — Peeling paint and potential water damage.
  • Major Windows — Old and may need replacement or repair.
  • Major Foundation/structure — Signs of settling and potential structural issues.
  • Major HVAC system — Old and may need replacement or repair.

Value-add opportunities

  • Resale Kitchen renovation — A new kitchen will attract more buyers and increase the home's value.
  • Resale Bathroom renovation — A new bathroom will also attract more buyers and increase the home's value.
  • Resale Roof replacement — A new roof will improve the home's appearance and increase its value.
  • Resale Exterior siding repair — A new exterior siding will improve the home's curb appeal and increase its value.
  • Resale Flooring replacement — New flooring will improve the home's appearance and increase its value.
  • Resale Interior wall repair and painting — New paint and repairs will improve the home's appearance and increase its value.
  • Resale Window replacement — New windows will improve the home's appearance and increase its value.
  • Resale Foundation repair — New foundation repair will improve the home's structural integrity and increase its value.
  • Resale HVAC system replacement — A new HVAC system will improve the home's comfort and increase its value.
  • Rental Landscaping — A well-maintained landscape will attract more renters and increase the home's rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Significant damage to the cabinets and countertops. Major $15,000–50,000
Bathroom fixtures · Potential issues with peeling paint and damaged fixtures. Major $15,000–50,000
Roof · Visible signs of wear and potential leaks. Major $15,000–50,000
Exterior siding · Peeling and damaged siding. Major $15,000–50,000
Flooring · Worn and may need replacement or repair. Major $15,000–50,000
Interior walls · Peeling paint and potential water damage. Major $15,000–50,000
Windows · Old and may need replacement or repair. Major $15,000–50,000
Foundation/structure · Signs of settling and potential structural issues. Major $15,000–50,000
HVAC system · Old and may need replacement or repair. Major $15,000–50,000
Total estimated repair cost · 9 items $135,000–450,000

Value-add ROI direction

  • Resale Kitchen renovation — A new kitchen will attract more buyers and increase the home's value.
  • Resale Bathroom renovation — A new bathroom will also attract more buyers and increase the home's value.
  • Resale Roof replacement — A new roof will improve the home's appearance and increase its value.
  • Resale Exterior siding repair — A new exterior siding will improve the home's curb appeal and increase its value.
  • Resale Flooring replacement — New flooring will improve the home's appearance and increase its value.
  • Resale Interior wall repair and painting — New paint and repairs will improve the home's appearance and increase its value.
  • Resale Window replacement — New windows will improve the home's appearance and increase its value.
  • Resale Foundation repair — New foundation repair will improve the home's structural integrity and increase its value.
  • Resale HVAC system replacement — A new HVAC system will improve the home's comfort and increase its value.
  • Rental Landscaping — A well-maintained landscape will attract more renters and increase the home's rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Houston ISD
NCES district ID
4823640
Math proficiency
27% ▼ -18.00%
Reading proficiency
35% ▼ -6.00%
Median HH income
$46,054
Composite
26.63/100
National rank
#7173
State rank
#593 of 826 in TX

Livability — Houston

Score
74/100
State rank
#184
US rank
#4771

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houston, TX
County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
28,272
Household income
$62,106
Rent vs Own
88.2% rent · 11.8% own
Severe rent burden
2814.0

Population outlook (Harris County) Hauer SSP2

Today (2025)
5,571,493 people
By 2030
6,089,821 · +9.3%
By 2040
7,142,806 · +28.2%
By 2050
8,185,864 · +46.9%
By 2075
10,574,329 · +89.8%
By 2100
12,109,958 · +117.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
Black 41% Asian 22% White 20% Hispanic / Latino 14% Two or more races 10%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Romanian 1% Italian 1%
Foreign-born
29% · China, Canada, Jamaica
Languages at home
67% English-only · Spanish 9% Chinese 7% Other Indo-European 5%

Political lean MEDSL · Harris

2024 margin
Lean D (+5.5) · D 52.0% · R 46.4% · Other 1.6%
2008→2024 swing
+3.9pp toward D · 2008: 1.6pp · 2024: 5.5pp
All cycles
2024: D+5.5 2020: D+13.3 2016: D+12.4 2012: D+0.1 2008: D+1.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.51%
Current HPI
170.4017
Rent YoY
▼ -2.82%
Metro
Houston-The Woodlands-Sugar Land, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-98.1% since first listed
25 events — show timeline
  • 2026-05-22 Rental Removed $1,129 RENTALBEAST
  • 2026-05-22 Listed $110,000 FSBO.com
  • 2026-05-22 Rental Removed $1,129 RENTALBEAST
  • 2026-04-26 Listed for Rent $1,129 RENTALBEAST
  • 2026-04-19 Rental Removed $1,129 RENTALBEAST
  • 2026-04-05 Listed for Rent $1,129 RENTALBEAST
  • 2026-04-01 Rental Removed $1,129 RENTALBEAST
  • 2026-03-21 Listed for Rent $1,129 RENTALBEAST
  • 2026-03-13 Rental Removed $1,129 RENTALBEAST
  • 2026-02-26 Listed for Rent $1,250 RENTALBEAST
  • 2026-02-22 Listed for Rent $1,250 RENTALBEAST
  • 2026-02-21 Rental Removed $1,250 RENTALBEAST
  • 2026-02-17 Rental Removed $1,250 RENTALBEAST
  • 2026-02-13 Listed for Rent $1,250 RENTALBEAST
  • 2026-02-07 Rental Removed $1,250 RENTALBEAST
  • 2026-01-27 Listed for Rent $1,250 RENTALBEAST
  • 2026-01-23 Rental Removed $1,250 RENTALBEAST
  • 2026-01-12 Listed for Rent $1,250 RENTALBEAST
  • 2026-01-06 Listed for Rent $1,250 RENTALBEAST
  • 2026-01-05 Rental Removed $1,250 RENTALBEAST
  • 2026-01-04 Listed for Rent $1,250 RENTALBEAST
  • 2025-01-21 Rental Removed $950 HARMLS
  • 2024-12-01 Listed for Rent $950 HARMLS
  • 2013-06-07 Sold (MLS) BCBR
  • 2013-05-08 Listed $58,000 BCBR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…