CashFlowRE
Sign in Sign up
7 Harrison St #20 🏢 Co-op
D Composite 44.13
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
  • 1% rule +6.2/10.0
  • Cash flow +6.1/30.0
  • Schools +6.1/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • DSCR +0.5/10.0
  • Appreciation +0.0/10.0

$199,950

7 Harrison St #20 · Seattle, WA 98109
1 bd · 1.0 ba · 588 sqft · Condo · 122 Days on market
Built 1908 Good condition $764/mo HOA ↓ 12% since listing

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

Listing remarks

Motivated Seller! Best bang for the buck in all of Seattle! Super clean and recently remodeled, light-filled 1 bedroom unit. If you aren't privy to Co-op living, you gotta check this one out! Built in 1908 and located just 1/2 block from the Climate Pledge Arena and the Seattle Center in Lower Queen Anne. 10' ceilings. Move-in ready! 100% owner-occupied. Centrally located and just steps away from major attractions, the waterfront, concerts, ferry, coffee, restaurants and the downtown area. Assigned individual storage, locked bike storage room and laundry on-site. Secured building. Monthly HOA dues include property taxes. Less than paying rent! Come see!

Key facts

  • Remodeled
  • Light-filled
  • Centrally located

Tags

REMODELEDLIGHT-FILLEDCENTRALLY LOCATEDASSIGNED STORAGELAUNDRY ON-SITESECURED BUILDING

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $199,950 price buys shares in the cooperative corporation, not the real estate itself — so it isn't comparable to a fee-simple sale price, and the cashflow / cap-rate / 1%-rule cards below (which assume you own the property and can rent it out) don't apply here. Expect board approval and a monthly maintenance fee on top of the price.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath condo listed at $200k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-372 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $146k (26.9% below list).
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $146k (26.9% below list) — sets the bar for cash-flow.
  • Cap rate 4.1% vs local median 1.7% in Seattle — 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 75/100 on livability (#166 in WA, #4,033 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Seattle Public Schools (urban): math 64% / reading 72% proficiency, ranked #19 of 291 in WA (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Hazel Wolf K-8 (720 students, 22% FRL); Mcclure Middle School (429 students, 19% FRL); Lincoln High School (1,653 students, 12% FRL).
  • Market conditions: Rents flat; 258 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 10,555 units permitted in King County in 2024 (7,119 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • King County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 34% of rent; built in 1908 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $146,106 (26.9% 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 122 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1908 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are A-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?
  9. 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?
  10. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.12%
Cap rate
4.06%
Cash-on-cash
-7.98%
DSCR
0.65
GRM
7.4

CMA / ARV

ARV (median comp)
$363,461
List price
$199,950
Delta
-44.99%
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
2911 2nd Ave #709 0.35mi 1/1.0 603 (+3%) 0mo $345,000 $572 79
2720 3rd Ave #603 0.44mi 1/1.0 585 (-0%) 1mo $385,000 $658 78
2801 1st Ave #612 0.42mi 1/1.0 608 (+3%) 1mo $325,000 $535 74
124 Warren Ave N #208 0.22mi 1/1.0 531 (-10%) 0mo $275,000 $518 73
300 Virginia St #1311 0.96mi 1/1.0 586 (-0%) 0mo $500,000 $853 64
2929 1st Ave #412 0.35mi 1/1.0 718 (+22%) 1mo $380,000 $529 58
348 W Olympic Pl #108 0.46mi 1/1.0 691 (+18%) 0mo $400,000 $579 53
2319 1st Ave #503 0.72mi 1/1.0 652 (+11%) 0mo $374,950 $575 48
2510 6th Ave #3803 0.60mi 1/1.0 677 (+15%) 1mo $594,000 $877 46
201 Galer St #163 0.69mi 1/1.0 735 (+25%) 0mo $425,000 $578 42
737 Olive Way #3209 1.19mi 1/1.0 690 (+17%) 0mo $550,000 $797 40
308 E Republican St #703 1.35mi 1/1.0 688 (+17%) 0mo $280,000 $407 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 · 0.04% rent growth · sell at horizon

5-year hold
IRR
-35.8%
Equity multiple
-0.11×
Total profit
$-62,091
Equity at exit
$29,813
10-year hold
IRR
-90.3%
Equity multiple
-0.92×
Total profit
$-107,658
Equity at exit
$17,288

Cash invested: $55,986 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State Washington
28 Tenant-Leaning · D+8
County
— inherits STATE
City Seattle
0 Strongly Tenant-Friendly · D+52
Just Cause + Relocation Assistance + Source of Income + First in Time.

Active competition Active MLS

For sale now
1 active · 7 under contract
Median asking
$446,500 ($740/sqft)
Median days on market
55 d
This list price
lowest-priced of the active set
ARV vs active asking
-16.5% vs current asking $/sqft

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

ZIP-level market 98109

Rents YoY
0.0%
Active inventory
258
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,245 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax est. 1.5%
$250 /mo · $2,999/yr
Insurance
$83
HOA
$764
Vacancy / Maint / Mgmt
$471
Net cashflow
$-372

Break-even live

Break-even rent $2,716
Max offer price $146,106
Occupancy floor

Sensitivity live

Price -10% $-234 -5% $-303 +0% $-372 +5% $-441 +10% $-510
Rent -10% $-549 -5% $-461 +0% $-372 +5% $-283 +10% $-195
Rate -1.0pp $-271 -0.5pp $-321 base $-372 +0.5pp $-424 +1.0pp $-477

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
$49,988
Closing costs
$5,998
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
315 1st Ave N Seattle, WA 2.0 1.0–2.0 767 $3,218 $4.19 0d 6 0.03mi
320 Queen Anne Ave N Seattle, WA 1.0 1.0–2.0 576 $3,940 $6.84 0d 11 0.03mi
400 Queen Anne Ave N Seattle, WA 2.0 1.0–2.0 749 $3,170 $4.23 0d 8 0.03mi
306 Queen Anne Ave N Seattle, WA 1.0 1.0 522 $2,550 $4.88 0d 4 0.05mi
323 Queen Anne Ave N #508 Seattle, WA 1.0 1.0 543 $2,200 $4.05 52d 1 0.05mi
420 Queen Anne Ave N Seattle, WA 1.0 1.0–1.5 788 $2,374 $3.01 47d 2 0.06mi
323 Queen Anne Ave N Seattle, WA 1.0 1.0 682 $2,350 $3.45 30d 1 0.06mi
323 Queen Anne Ave N Seattle, WA 1.0 1.0 510 $2,050 $4.02 0d 1 0.06mi
307 Queen Anne Ave N Seattle, WA 1.0 1.0 660 $1,580 $2.39 0d 1 0.07mi
350 1st Ave W Seattle, WA 1.0–2.0 1.0–2.0 832 $2,248 $2.70 0d 4 0.09mi
300 1st Ave W Seattle, WA 2.0 1.0–2.0 789 $3,064 $3.88 0d 5 0.10mi
229 1st Ave N Apt 200 Seattle, WA 1.0 400 $1,295 $3.24 0d 1 0.10mi
219 1st Ave N Seattle, WA 1.0 1.0 452 $1,750 $3.87 0d 2 0.11mi
222 Queen Anne Ave N Seattle, WA 1.0–2.0 1.0–2.0 796 $2,250 $2.83 0d 2 0.11mi
118 Republican St Seattle, WA 1.0–2.0 1.0–2.0 745 $1,897 $2.54 0d 6 0.12mi
315 1st Ave W Seattle, WA 1.0 1.0 617 $2,585 $4.19 0d 3 0.12mi
513 1st Ave N Seattle, WA 2.0 1.0 547 $2,520 $4.61 0d 17 0.13mi
312 2nd Ave W Seattle, WA 2.0 1.0–2.0 821 $2,491 $3.03 0d 7 0.14mi
22 John St Seattle, WA 1.0 438 $1,700 $3.88 0d 1 0.14mi
527 1st Ave N Unit 103 Seattle, WA 1.0 450 $1,325 $2.94 70d 1 0.14mi
527 1st Ave N Seattle, WA 1.0 464 $1,445 $3.11 0d 1 0.14mi
201 Queen Anne Ave N Seattle, WA 2.0 1.0–2.0 856 $3,195 $3.73 0d 36 0.15mi
509 1st Ave W Seattle, WA 1.0 1.0 458 $1,638 $3.58 0d 5 0.15mi
215 1st Ave W Seattle, WA 2.0 1.0–2.0 622 $2,395 $3.85 0d 10 0.17mi
201 W Harrison St Seattle, WA 1.0 450 $1,695 $3.77 0d 1 0.17mi
11 W Mercer St Seattle, WA 1.0 1.0 581 $1,675 $2.88 0d 6 0.18mi
109 John St Seattle, WA 1.0 1.0 534 $1,795 $3.36 0d 8 0.18mi
417 2nd Ave W Seattle, WA 2.0 1.0–2.0 588 $2,495 $4.24 63d 4 0.18mi
17 W Mercer St Seattle, WA 1.0 1.0 704 $1,950 $2.77 0d 1 0.18mi
429 2nd Ave W Seattle, WA 2.0 1.0–2.0 698 $2,060 $2.95 63d 2 0.19mi
429 2nd Ave W Seattle, WA 1.0 1.0 505 $1,972 $3.90 0d 6 0.19mi
100 Denny Way Seattle, WA 3.0 1.0–3.0 1077 $3,099 $2.88 0d 11 0.20mi
330 3rd Ave W Seattle, WA 2.0 1.0–2.0 987 $2,856 $2.89 0d 1 0.21mi
521 2nd Ave W Seattle, WA 1.0 1.0 611 $2,295 $3.76 0d 1 0.22mi
500 3rd Ave W Seattle, WA 1.0–2.0 1.0–2.0 921 $2,350 $2.55 63d 2 0.22mi
617 Queen Anne Ave N Seattle, WA 1.0 1.0 419 $1,750 $4.17 0d 3 0.22mi
123 2nd Ave N Seattle, WA 2.0 1.0–2.0 919 $3,175 $3.45 0d 7 0.23mi
105 Warren Ave N Seattle, WA 1.0 1.0 681 $2,204 $3.24 0d 1 0.24mi
300 W Republican St Seattle, WA 1.0 1.0 344 $1,655 $4.81 0d 21 0.25mi
3028 1st Ave Seattle, WA 1.0 794 $1,402 $1.77 93d 5 0.26mi

Property features AI

Finance

Other
Co-op building with 35 units; unit is on the 2nd floor (floor number reported as 2)Storage available in basement (Storage #20)
Financial info
Listing terms: Cash or Conventional
HOA & community
Monthly association feeAssociation fee includes water, sewer, trash, and common area maintenanceBuilding amenities include lobby entrance and shared laundry roomCats allowed

Exterior

Parking
No dedicated parking
Security
Lobby entrance (building common area)
Utilities
Electric power (Seattle City Light)Water service handled by HOASewer service handled by HOAWater heater located in basement
Home design
Attached condominium (co-op)Located on the main entry levelFaces northLocated in a 3-story building
Construction
Brick constructionFlat roofOriginally built in 1908 (effective year)
Exterior features
Brick exteriorPaved surroundings with sidewalksLobby entrance

Interior

Kitchen
RefrigeratorStove/RangeKitchen with eating space
Bedrooms
One bedroom on the main level
Flooring
Ceramic tileVinyl plank
Bathrooms
One full bathroom with tub and shower on the main level
Heating & cooling
Wall furnace heatingNo central air
Interior features
Insulated windowsEntry hallDining room
Laundry & utility
Shared laundry room (common area)

HOA detail $764/mo · $9,168/yr condo

Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-08-08
    days on market $199,950 Active 122 DOM
  2. 2026-08-07
    days on market $199,950 Active 121 DOM
  3. 2026-08-06
    days on market $199,950 Active 120 DOM
  4. 2026-08-05
    days on market $199,950 Active 119 DOM
  5. 2026-08-04
    days on market $199,950 Active 118 DOM
  6. 2026-08-03
    days on market $199,950 Active 117 DOM
  7. 2026-07-31
    days on market $199,950 Active 114 DOM
  8. 2026-07-30
    days on market $199,950 Active 113 DOM
  9. 2026-07-29
    days on market $199,950 Active 112 DOM
  10. 2026-07-28
    days on market $199,950 Active 111 DOM
  11. 2026-07-27
    days on market $199,950 Active 110 DOM
  12. 2026-07-26
    days on market $199,950 Active 109 DOM
  13. 2026-07-25
    days on market $199,950 Active 108 DOM
  14. 2026-07-24
    days on market $199,950 Active 107 DOM
  15. 2026-07-23
    days on market $199,950 Active 106 DOM
  16. 2026-07-22
    days on market $199,950 Active 105 DOM
  17. 2026-07-21
    days on market $199,950 Active 104 DOM
  18. 2026-07-20
    days on market $199,950 Active 103 DOM
  19. 2026-07-18
    days on market $199,950 Active 101 DOM
  20. 2026-07-17
    days on market $199,950 Active 100 DOM
  21. 2026-07-16
    days on market $199,950 Active 99 DOM
  22. 2026-07-15
    days on market $199,950 Active 98 DOM
  23. 2026-07-14
    days on market $199,950 Active 97 DOM
  24. 2026-07-13
    days on market $199,950 Active 96 DOM
  25. 2026-07-12
    days on market $199,950 Active 95 DOM
  26. 2026-07-11
    days on market $199,950 Active 94 DOM
  27. 2026-07-10
    days on market $199,950 Active 93 DOM
  28. 2026-07-09
    days on market $199,950 Active 92 DOM
  29. 2026-07-08
    days on market $199,950 Active 91 DOM
  30. 2026-07-07
    days on market $199,950 Active 90 DOM
  31. 2026-07-06
    remarks 699-char remark
  32. 2026-07-06
    price $199,950 Active 89 DOM
  33. 2026-07-06
    days on market $220,000 Active 89 DOM
  34. 2026-07-05
    days on market $220,000 Active 88 DOM
  35. 2026-07-04
    days on market $220,000 Active 87 DOM
  36. 2026-07-03
    days on market $220,000 Active 86 DOM
  37. 2026-07-02
    days on market $220,000 Active 85 DOM
  38. 2026-07-01
    days on market $220,000 Active 84 DOM
  39. 2026-06-30
    days on market $220,000 Active 83 DOM
  40. 2026-06-29
    days on market $220,000 Active 82 DOM
  41. 2026-06-28
    days on market $220,000 Active 81 DOM
  42. 2026-06-27
    days on market $220,000 Active 80 DOM
  43. 2026-06-26
    days on market $220,000 Active 79 DOM
  44. 2026-06-26
    days on market $220,000 Active 78 DOM
  45. 2026-06-24
    days on market $220,000 Active 77 DOM
  46. 2026-06-23
    days on market $220,000 Active 76 DOM
  47. 2026-06-22
    days on market $220,000 Active 75 DOM
  48. 2026-06-21
    days on market $220,000 Active 74 DOM
  49. 2026-06-21
    days on market $220,000 Active 73 DOM
  50. 2026-06-19
    days on market $220,000 Active 72 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 X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥86°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 11 unhealthy d/yr today · 12 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
$26,942
− Mortgage interest
−$11,200
− Property taxes
−$2,999
− Insurance
−$1,000
− Repairs & maintenance
−$2,155
− Management
−$2,155
− HOA
−$9,168
− Depreciation
−$5,817
Taxable loss
−$7,552
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,813
After-tax cash flow
$-2,653/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

Good 80/100 Cosmetic rehab Est. rehab $2,940–$8,820 screening

This fully remodeled 1-bedroom unit is move-in ready with fresh paint and modern updates. It offers a great value in a prime location.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and resale value
  • Both update flooring — modernizes the space and improves rental appeal
  • Both install new kitchen appliances — improves functionality and resale 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.

Zoned Schools

Elementary John Hay Elementary School Middle Mcclure Middle School High The Center School

Schools (NCES district)

District
Seattle Public Schools
NCES district ID
5307710
Math proficiency
64% ▼ -1.00%
Reading proficiency
72% ▬ 0.00%
Median HH income
$68,695
Composite
60.76/100
National rank
#1649
State rank
#19 of 291 in WA
B Composite livability gradescore 75/100

Livability — Seattle

Score
75/100
State rank
#166
US rank
#4033

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seattle, WA
County
King County · 2,576,485 people
City population
706,262
Metro
Seattle-Tacoma-Bellevue, WA
Population (ZIP)
34,328
Household income
$133,663
Rent vs Own
78.9% rent · 21.1% own
Severe rent burden
7% of renters

Population outlook (King County) Hauer SSP2

Today (2025)
2,576,485 people
By 2030
2,803,316 · +8.8%
By 2040
3,255,921 · +26.4%
By 2050
3,706,444 · +43.9%
By 2075
4,746,063 · +84.2%
By 2100
5,407,730 · +109.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 53% Asian 28% Two or more races 10% Hispanic / Latino 8% Black 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 4% Lithuanian 3% Romanian 3%
Foreign-born
29% · China, Canada, South Korea
Languages at home
71% English-only · Other Indo-European 9% Chinese 6% Spanish 5%

Political lean MEDSL · King

2024 margin
Solid D (+51.7) · D 74.2% · R 22.5% · Other 3.4%
2008→2024 swing
+9.6pp toward D · 2008: 42.1pp · 2024: 51.7pp
All cycles
2024: D+51.7 2020: D+52.7 2016: D+50.4 2012: D+39.9 2008: D+42.1

Not yet ingested

Civics

Price history

-12.0% since first listed
3 events — show timeline
  • 2026-05-23 Price Changed $220,000 NWMLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $234,500 NWMLS as Distributed by MLS Grid
  • 2026-04-08 Listed $249,950 NWMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…