CashFlowRE
Sign in Sign up
11811 Ave Of The Pga Unit 2-1 C
C Composite 58.89
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 +22.0/30.0
  • 1% rule +9.1/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

11811 Ave Of The Pga Unit 2-1 C · Palm Beach Gardens, FL 33418
2 bd · 1.5 ba · 1,200 sqft · SingleFamily · 158 Days on market
Built 1970 $660/mo HOA · 19% of rent

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

Key facts

  • $660 HOA
  • Community pool
  • Built 1970

Property features AI

Finance

  • HOA & community: Monthly association fee; Association amenities include pool, sauna, tennis courts and picnic area; Pets allowed with size limit; Senior community

Exterior

  • Security: Fire sprinkler system
  • Utilities: Public water; Three-phase electric; Cable available; Water available
  • Home design: Condominium; Two-story building; Faces west; Resale condition
  • Construction: Block, concrete, CBS construction
  • Exterior features: No waterfront

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: One bedroom on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Central building heating; Central air conditioning; Ceiling fans; Electric cooling
  • Interior features: Unfurnished; Fire sprinkler system
  • Laundry & utility: Electric water heater

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 2-bed/1.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $399 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $250k).
  • Recommended offer: $220k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#464 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Palm Beach (suburban): math 46% / reading 53% proficiency, ranked #34 of 73 in FL (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Timber Trace Elementary School (math 76% / reading 79%, grade A, #163 of 2,144 statewide, top 8%, 825 students, 34% FRL); Watson B. Duncan Middle School (math 54% / reading 59%, grade B, #171 of 571 statewide, top 30%, 1,157 students, 41% FRL); Palm Beach Gardens High School (math 19% / reading 40%, grade F, #447 of 667 statewide, top 68%, 2,570 students, 61% FRL).
  • Market conditions: Rents rising (+2.0%/yr); 542 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($125k/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 $8k of value loss. Plan a longer hold.
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 158 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 6y ago; this cycle's ask is 9% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $220,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 158 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 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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.
  8. 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.
  9. 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
1.41%
Cap rate
8.21%
Cash-on-cash
6.84%
DSCR
1.30
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.0% rent growth · sell at horizon

5-year hold
IRR
-7.1%
Equity multiple
0.74×
Total profit
$-18,161
Equity at exit
$37,276
10-year hold
IRR
1.0%
Equity multiple
1.07×
Total profit
$4,630
Equity at exit
$21,615

Cash invested: $70,000 (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.

ZIP-level market 33418

Home prices YoY
-32.4%
Rents YoY
2.0%
Active inventory
542
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$3,527 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,750/yr
Insurance
$104
HOA
$660
Vacancy / Maint / Mgmt
$741
Net cashflow
$399

Break-even live

Break-even rent $3,022
Max offer price $250,000
Occupancy floor 84%

Sensitivity live

Price -10% $572 -5% $485 +0% $399 +5% $312 +10% $226
Rent -10% $120 -5% $260 +0% $399 +5% $538 +10% $678
Rate -1.0pp $525 -0.5pp $462 base $399 +0.5pp $334 +1.0pp $268

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
$62,500
Closing costs
$7,500
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
5250 Woodland Lakes Dr #130 Palm Beach Gardens, FL 2.0 2.0 1287 $2,950 $2.29 25d 1 0.38mi
502 5th Ter Palm Beach Gardens, FL 2.0 2.5 1488 $3,250 $2.18 25d 1 0.60mi
227 2nd Ter Palm Beach Gardens, FL 2.0 2.5 1488 $2,750 $1.85 3d 1 0.78mi
118 1st Ter Palm Beach Gardens, FL 2.0 2.5 1488 $3,200 $2.15 25d 1 0.80mi
1410 14th Ter #1410 Palm Beach Gardens, FL 2.0 2.5 1488 $3,000 $2.02 25d 1 0.81mi
1424 14th Ter Unit 1424 Palm Beach Gardens, FL 3.0 2.5 1488 $3,000 $2.02 25d 1 0.82mi
4907 Midtown Ln #1211 Palm Beach Gardens, FL 3.0 2.0 1134 $3,350 $2.95 5d 1 0.83mi
1520 15th Ter Palm Beach Gardens, FL 3.0 2.5 1488 $2,950 $1.98 12d 1 0.87mi
1608 16th Ter Palm Beach Gardens, FL 3.0 2.5 1488 $3,300 $2.22 22d 1 0.90mi
1608 16th Ter Palm Beach Gardens, FL 3.0 2.5 1488 $3,300 $2.22 0d 1 0.90mi
1608 16th Ter Palm Beach Gardens, FL 3.0 2.5 1488 $3,300 $2.22 25d 1 0.90mi
1608 16th Ter Palm Beach Gardens, FL 3.0 2.5 1488 $3,300 $2.22 3d 1 0.90mi
103 Old Meadow Way Palm Beach Gardens, FL 2.0 2.0 1491 $3,600 $2.41 15d 1 0.92mi
204 Old Meadow Way Palm Beach Gardens, FL 2.0 2.0 1491 $4,100 $2.75 25d 1 0.97mi
265 Old Meadow Way Palm Beach Gardens, FL 2.0 2.0 1491 $3,400 $2.28 25d 1 0.97mi
135 Old Meadow Way Palm Beach Gardens, FL 2.0 2.0 1418 $6,000 $4.23 25d 1 0.97mi
150 Old Meadow Way Palm Beach Gardens, FL 2.0 2.0 1418 $6,999 $4.94 22d 1 1.00mi
4 Ironwood Way N Palm Beach Gardens, FL 3.0 2.0 1480 $3,500 $2.36 25d 1 1.01mi
36 Ironwood Way N Unit 36 Palm Beach Gardens, FL 3.0 2.0 1480 $6,500 $4.39 25d 1 1.04mi
112 Club Dr #112 Palm Beach Gardens, FL 2.0 2.0 1156 $2,850 $2.47 14d 1 1.16mi
112 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $2,800 $2.47 25d 1 1.16mi
105 Club Dr #105 Palm Beach Gardens, FL 2.0 2.0 1135 $10,000 $8.81 23d 1 1.19mi
305 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $2,750 $2.42 25d 1 1.21mi
311 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $6,500 $5.73 25d 1 1.22mi
206 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $5,000 $4.41 25d 1 1.27mi
4120 Union Square Blvd Palm Beach Gardens, FL 1.0–3.0 1.0–2.0 1035 $2,632 $2.54 0d 100 1.28mi
913 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $3,500 $3.08 25d 1 1.30mi
402 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $7,500 $6.61 25d 1 1.31mi
915 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $4,500 $3.96 25d 1 1.31mi
515 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $5,000 $4.41 25d 1 1.31mi
406 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $7,000 $6.17 25d 1 1.32mi
706 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $2,700 $2.38 6d 1 1.33mi
523 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $3,500 $3.08 22d 1 1.33mi
533 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $3,000 $2.64 23d 1 1.37mi
836 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $8,450 $7.44 0d 1 1.39mi
615 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $6,000 $5.29 25d 1 1.40mi
811 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $9,000 $7.93 25d 1 1.42mi
830 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $7,500 $6.61 25d 1 1.43mi
77 Spyglass Way Palm Beach Gardens, FL 3.0 2.5 1471 $3,500 $2.38 25d 1 1.45mi
820 Club Dr Palm Beach Gardens, FL 2.0 2.0 1135 $3,200 $2.82 25d 1 1.46mi

HOA detail

Monthly dues
$660 · $7,920/yr

Listing history 50 events

  1. 2026-06-21
    days on market $250,000 Active 158 DOM
  2. 2026-06-18
    days on market $250,000 Active 155 DOM
  3. 2026-06-17
    price $250,000 Active 154 DOM
  4. 2026-06-17
    pricedays on market $275,000 Active 154 DOM
  5. 2026-06-16
    days on market $285,000 Active 153 DOM
  6. 2026-06-15
    pricedays on market $285,000 Active 152 DOM
  7. 2026-06-13
    days on market $250,000 Active 150 DOM
  8. 2026-06-09
    days on market $250,000 Active 146 DOM
  9. 2026-06-07
    days on market $250,000 Active 144 DOM
  10. 2026-06-04
    days on market $250,000 Active 141 DOM
  11. 2026-06-03
    days on market $250,000 Active 140 DOM
  12. 2026-06-01
    days on market $250,000 Active 138 DOM
  13. 2026-05-31
    days on market $250,000 Active 137 DOM
  14. 2026-04-07
    price $250,000
  15. 2026-01-14
    listed $229,000 Active
  16. 2025-11-08
    price $195,000
  17. 2025-11-08
    historical
  18. 2025-11-05
    price $165,000
  19. 2025-10-15
    price $175,000
  20. 2025-10-03
    price $189,000
  21. 2025-09-20
    price $195,000
  22. 2025-06-08
    price $199,000
  23. 2025-05-07
    price $239,000
  24. 2025-05-05
    price $245,000
  25. 2025-03-06
    listed $250,000 Active
  26. 2025-02-28
    historical
  27. 2025-02-18
    price $265,000
  28. 2025-02-13
    price $275,000
  29. 2025-01-06
    price $285,000
  30. 2024-12-30
    price $265,000
  31. 2024-12-21
    price $249,900
  32. 2024-11-07
    price $245,000
  33. 2024-10-17
    listed $249,000 Active
  34. 2024-10-17
    historical
  35. 2024-08-07
    historical
  36. 2024-05-18
    price $289,000
  37. 2024-05-08
    listed $299,000 Active
  38. 2024-04-12
    historical
  39. 2024-02-15
    price $300,000
  40. 2024-02-09
    price $292,000
  41. 2024-02-09
    price $282,000
  42. 2024-02-09
    price $279,000
  43. 2024-02-09
    price $250,000
  44. 2024-02-07
    price $205,000
  45. 2024-02-05
    price $210,000
  46. 2024-02-03
    price $215,000
  47. 2024-01-30
    price $219,000
  48. 2024-01-28
    price $225,000
  49. 2024-01-27
    price $228,900
  50. 2024-01-22
    price $230,000

ⓘ 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 10/10 Extreme 7 d/yr ≥106°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$42,328
− Mortgage interest
−$14,004
− Property taxes
−$3,750
− Insurance
−$1,250
− Repairs & maintenance
−$3,386
− Management
−$3,386
− HOA
−$7,920
− Depreciation
−$7,273
Taxable income
$1,359
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$326
After-tax cash flow
$4,460/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.

Schools (NCES district)

District
Palm Beach
NCES district ID
1201500
Math proficiency
46% ▼ -16.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$53,943
Composite
42.72/100
National rank
#3160
State rank
#34 of 73 in FL

Livability — Palm Beach Gardens

Score
69/100
State rank
#464
US rank
#8366

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Beach Gardens, FL
County
Palm Beach County · 1,438,312 people
City population
96,294
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
43,676
Household income
$125,497
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
1339.0

Population outlook (Palm Beach County) Hauer SSP2

Today (2025)
1,637,487 people
By 2030
1,743,255 · +6.5%
By 2040
1,948,712 · +19.0%
By 2050
2,132,979 · +30.3%
By 2075
2,530,027 · +54.5%
By 2100
2,706,979 · +65.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 13% Two or more races 9% Black 5% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 2%
Common ancestry
Romanian 5% Lithuanian 4% Scotch-Irish 4%
Foreign-born
15% · Canada, China, Jamaica
Languages at home
83% English-only · Spanish 8% German/W. Germanic 2% Other Indo-European 2%

Political lean MEDSL · Palm Beach

2024 margin
Toss-up / Even · D 50.0% · R 49.2%
2008→2024 swing
-22.1pp toward R · 2008: 22.9pp · 2024: 0.8pp
All cycles
2024: D+0.8 2020: D+12.8 2016: D+15.3 2012: D+17.0 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -172.79%
Current HPI
361.1997
Rent YoY
▲ 2.00%
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+61.3% since first listed
88 events — show timeline
  • 2026-04-07 Price Changed $250,000 Beaches MLS
  • 2026-01-14 Listed $229,000 Beaches MLS
  • 2025-11-08 Price Changed $195,000 Beaches MLS
  • 2025-11-08 Listing Removed Beaches MLS
  • 2025-11-05 Price Changed $165,000 Beaches MLS
  • 2025-10-15 Price Changed $175,000 Beaches MLS
  • 2025-10-03 Price Changed $189,000 Beaches MLS
  • 2025-09-20 Price Changed $195,000 Beaches MLS
  • 2025-06-08 Price Changed $199,000 Beaches MLS
  • 2025-05-07 Price Changed $239,000 Beaches MLS
  • 2025-05-05 Price Changed $245,000 Beaches MLS
  • 2025-03-06 Listed $250,000 Beaches MLS
  • 2025-02-28 Listing Removed Beaches MLS
  • 2025-02-18 Price Changed $265,000 Beaches MLS
  • 2025-02-13 Price Changed $275,000 Beaches MLS
  • 2025-01-06 Price Changed $285,000 Beaches MLS
  • 2024-12-30 Price Changed $265,000 Beaches MLS
  • 2024-12-21 Price Changed $249,900 Beaches MLS
  • 2024-11-07 Price Changed $245,000 Beaches MLS
  • 2024-10-17 Listed $249,000 Beaches MLS
  • 2024-10-17 Coming Soon Beaches MLS
  • 2024-08-07 Listing Removed Beaches MLS
  • 2024-05-18 Price Changed $289,000 Beaches MLS
  • 2024-05-08 Listed $299,000 Beaches MLS
  • 2024-04-12 Listing Removed Beaches MLS
  • 2024-02-15 Price Changed $300,000 Beaches MLS
  • 2024-02-09 Price Changed $292,000 Beaches MLS
  • 2024-02-09 Price Changed $282,000 Beaches MLS
  • 2024-02-09 Price Changed $279,000 Beaches MLS
  • 2024-02-09 Price Changed $250,000 Beaches MLS
  • 2024-02-07 Price Changed $205,000 Beaches MLS
  • 2024-02-05 Price Changed $210,000 Beaches MLS
  • 2024-02-03 Price Changed $215,000 Beaches MLS
  • 2024-01-30 Price Changed $219,000 Beaches MLS
  • 2024-01-28 Price Changed $225,000 Beaches MLS
  • 2024-01-27 Price Changed $228,900 Beaches MLS
  • 2024-01-22 Price Changed $230,000 Beaches MLS
  • 2024-01-16 Price Changed $235,000 Beaches MLS
  • 2024-01-12 Price Changed $239,000 Beaches MLS
  • 2024-01-11 Price Changed $245,000 Beaches MLS
  • 2024-01-09 Price Changed $250,000 Beaches MLS
  • 2024-01-09 Price Changed $260,000 Beaches MLS
  • 2024-01-07 Price Changed $263,000 Beaches MLS
  • 2023-12-29 Price Changed $265,000 Beaches MLS
  • 2023-12-20 Price Changed $269,000 Beaches MLS
  • 2023-12-15 Price Changed $275,000 Beaches MLS
  • 2023-12-13 Price Changed $280,000 Beaches MLS
  • 2023-12-07 Price Changed $287,000 Beaches MLS
  • 2023-11-19 Listed $289,000 Beaches MLS
  • 2023-06-06 Listing Removed Beaches MLS
  • 2023-06-06 Price Changed $100,000 Beaches MLS
  • 2023-06-05 Price Changed $150,000 Beaches MLS
  • 2023-06-05 Price Changed $265,000 Beaches MLS
  • 2023-06-05 Price Changed $280,000 Beaches MLS
  • 2023-06-02 Price Changed $285,000 Beaches MLS
  • 2023-06-02 Price Changed $288 Beaches MLS
  • 2023-06-02 Price Changed $2,880,000 Beaches MLS
  • 2023-05-25 Price Changed $290,000 Beaches MLS
  • 2023-05-25 Price Changed $293,000 Beaches MLS
  • 2023-05-24 Price Changed $295,000 Beaches MLS
  • 2023-05-20 Listed $299,000 Beaches MLS
  • 2023-05-17 Price Changed $295,000 Beaches MLS
  • 2023-05-17 Listing Removed Beaches MLS
  • 2023-05-16 Price Changed $275,000 Beaches MLS
  • 2023-05-15 Price Changed $262,000 Beaches MLS
  • 2023-05-15 Listed $295,000 Beaches MLS
  • 2020-06-04 Listing Removed Beaches MLS
  • 2020-05-31 Price Changed $150,000 Beaches MLS
  • 2020-05-23 Price Changed $142,000 Beaches MLS
  • 2020-05-17 Price Changed $145,000 Beaches MLS
  • 2020-05-17 Price Changed $1,450,000 Beaches MLS
  • 2020-05-04 Price Changed $136,000 Beaches MLS
  • 2020-04-28 Price Changed $139,000 Beaches MLS
  • 2020-04-27 Price Changed $135,000 Beaches MLS
  • 2020-04-21 Price Changed $129,000 Beaches MLS
  • 2020-04-16 Price Changed $135,000 Beaches MLS
  • 2020-04-15 Price Changed $138,888 Beaches MLS
  • 2020-04-13 Price Changed $140,000 Beaches MLS
  • 2020-04-07 Price Changed $139,000 Beaches MLS
  • 2020-04-07 Price Changed $145,000 Beaches MLS
  • 2020-04-06 Price Changed $149,000 Beaches MLS
  • 2020-04-02 Price Changed $159,000 Beaches MLS
  • 2020-04-01 Price Changed $169,000 Beaches MLS
  • 2020-03-28 Price Changed $145,000 Beaches MLS
  • 2020-03-09 Listed $150,000 Beaches MLS
  • 2020-02-23 Listing Removed Beaches MLS
  • 2020-02-07 Price Changed $150,000 Beaches MLS
  • 2020-02-07 Price Changed $155,000 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…