CashFlowRE
Sign in Sign up
9831 Walnut St Unit P208
C+ Composite 63.65
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 +20.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +6.5/10.0
  • Livability +4.0/5.0
  • Condition / age +3.8/5.0
  • Schools +2.7/10.0
  • Rent growth +1.2/5.0
  • Appreciation +0.0/10.0

$75,000

9831 Walnut St Unit P208 · Dallas, TX 75243
2 bd · 1.0 ba · 931 sqft · Condo · 150 Days on market
Built 1983 Good condition $81/sqft · 22% below area Est $96k · 22% under $291/mo HOA · 25% of rent ↓ 36% since listing

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

Listing remarks MLS

Welcome to this charming condo, a true gem nestled in the heart of comfort and convenience. As you step inside, you'll be greeted by the wood flooring that spans throughout the main living areas, creating an inviting and warm ambiance. This 1.5 story includes not one, but two private balconies, providing a perfect blend of indoor-outdoor living. The thoughtfully designed layout places both bedrooms conveniently downstairs, ensuring optimal ease. The large living space on the main level offers versatile options for relaxation and entertainment. Ascend the stairs to discover the upper level that can effortlessly transform into your office, game, media room. You'll appreciate the practicality of this modern kitchen comes fully equipped with a refrigerator, while the convenience of a washer and dryer already included ensures that everyday tasks are a breeze. Experience the joys of comfort and convenience in this well maintained condo, Don't miss out on making this unique property your own!

Key facts

  • Washer and dryer
  • Modern kitchen
  • $291 HOA

Tags

TWO PRIVATE BALCONIESMODERN KITCHENWASHER AND DRYER

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 2-bed/1.0-bath condo listed at $75k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $98 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 2.3% in Dallas — 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 81/100 on livability (#24 in TX, #1,380 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
  • Richardson ISD (urban): math 40% / reading 44% proficiency, ranked #316 of 826 in TX (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Richland El (math 26% / reading 27%, grade F, #2,927 of 4,322 statewide, top 68%, 644 students, 76% FRL); Apollo J H (math 28% / reading 42%, grade F, #842 of 1,662 statewide, top 51%, 639 students, 63% FRL); Berkner H S (math 20% / reading 45%, grade F, #1,029 of 1,632 statewide, top 64%, 2,290 students, 64% FRL).
  • Market conditions: Rents falling (-5.3%/yr); 365 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 37d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 12,577 units permitted in Dallas County in 2024 (6,829 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Dallas County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 150 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y ago; this cycle's ask has dropped $35k (32%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 25% of rent.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 150 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  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. 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?
  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 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
1.53%
Cap rate
7.87%
Cash-on-cash
5.62%
DSCR
1.25
GRM
5.4

CMA / ARV

ARV (median comp)
$95,700
List price
$75,000
Delta
-21.63%
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
9827 Walnut St #210 0.22mi 2/2.0 1,031 (+11%) 0mo $59,000 $57 67
9696 Walnut St #506 0.47mi 2/2.0 1,003 (+8%) 2mo $79,990 $80 60
12480 Abrams Rd #2625 1.18mi 2/2.0 958 (+3%) 1mo $135,000 $141 55
12482 Abrams Rd #1402 1.15mi 2/2.0 958 (+3%) 2mo $160,000 $167 55
11490 Audelia Rd #213 1.27mi 2/1.5 985 (+6%) 2mo $75,000 $76 52
12484 Abrams Rd #2021 1.07mi 2/2.0 998 (+7%) 2mo $144,900 $145 48
9696 Walnut St #713 0.47mi 1/1.0 (-1) 730 (-22%) 2mo $55,000 $75 47
11460 Audelia Rd #172 1.31mi 2/2.0 1,087 (+17%) 2mo $77,000 $71 35
11470 Audelia Rd #162 1.26mi 2/2.0 1,087 (+17%) 2mo $89,000 $82 34
11450 Audelia Rd #305 1.30mi 2/2.0 1,087 (+17%) 2mo $125,000 $115 34
11480 Audelia Rd #332 1.29mi 1/1.0 (-1) 730 (-22%) 1mo $62,000 $85 34
12921 Abrams Rd #502 1.32mi 2/2.5 1,131 (+22%) 0mo $129,500 $115 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
-12.5%
Equity multiple
0.57×
Total profit
$-9,056
Equity at exit
$11,183
10-year hold
IRR
-12.1%
Equity multiple
0.43×
Total profit
$-12,030
Equity at exit
$6,485

Cash invested: $21,000 (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.

Active competition Active MLS

For sale now
2 active · 1 under contract
Median asking
$65,000 ($70/sqft)
Median days on market
10 d
This list price
100% of active listings are priced below it
ARV vs active asking
+47.2% above current asking $/sqft

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

ZIP-level market 75243

Rents YoY
-5.3%
Active inventory
365
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,149 high interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
HOA
$291
Vacancy / Maint / Mgmt
$241
Net cashflow
$98

Break-even live

Break-even rent $1,024
Max offer price $75,000
Occupancy floor 86%

Sensitivity live

Price -10% $150 -5% $124 +0% $98 +5% $73 +10% $47
Rent -10% $8 -5% $53 +0% $98 +5% $144 +10% $189
Rate -1.0pp $136 -0.5pp $118 base $98 +0.5pp $79 +1.0pp $59

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
$18,750
Closing costs
$2,250
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
9831 Walnut St #206 Dallas, TX 2.0 2.0 1031 $1,500 $1.45 93d 1 0.02mi
9831 Walnut St #209 Dallas, TX 2.0 2.0 1031 $1,600 $1.55 93d 1 0.02mi
9831 Walnut St #209 Dallas, TX 2.0 2.0 1031 $1,600 $1.55 21d 1 0.02mi
9825 Walnut St Unit M103 Dallas, TX 1.0 1.0 551 $1,000 $1.81 50d 1 0.04mi
9825 Walnut St #206 Dallas, TX 2.0 2.0 1031 $1,250 $1.21 93d 1 0.04mi
9825 Walnut St Dallas, TX 1.0 1.0 551 $1,000 $1.81 93d 1 0.04mi
9833 Walnut St #201 Dallas, TX 1.0 1.0 774 $1,550 $2.00 21d 1 0.06mi
9833 Walnut St Dallas, TX 2.0 2.0 894 $1,050 $1.17 43d 1 0.06mi
9835 Walnut St #102 Dallas, TX 1.0 1.0 662 $895 $1.35 93d 1 0.08mi
9835 Walnut St #202 Dallas, TX 2.0 1.0 774 $1,150 $1.49 73d 1 0.08mi
9839 Walnut St Unit 210 Dallas, TX 2.0 2.0 1055 $1,600 $1.52 93d 1 0.09mi
9837 Walnut St #105 Dallas, TX 2.0 1.0 794 $1,100 $1.39 3d 1 0.09mi
9837 Walnut St Unit 103 Dallas, TX 2.0 1.0 808 $1,020 $1.26 42d 1 0.09mi
9837 Walnut St Unit 103 Dallas, TX 2.0 1.0 808 $1,020 $1.26 48d 1 0.09mi
9837 Walnut St Dallas, TX 2.0 1.0–2.0 919 $1,198 $1.30 7d 2 0.10mi
9815 Walnut St #102 Dallas, TX 1.0 1.0 662 $1,100 $1.66 51d 1 0.11mi
9815 Walnut St #212 Dallas, TX 2.0 2.0 894 $1,450 $1.62 73d 1 0.11mi
9811 Walnut St Unit F-207 Dallas, TX 1.0 1.0 683 $1,099 $1.61 2d 1 0.11mi
9811 Walnut St #201 Dallas, TX 1.0 1.0 683 $900 $1.32 2d 1 0.11mi
9813 Walnut St Unit 303 Dallas, TX 1.0 1.0 535 $695 $1.30 73d 1 0.13mi
9813 Walnut St #104 Dallas, TX 1.0 1.0 551 $750 $1.36 93d 1 0.13mi
9817 Walnut St #103 Dallas, TX 1.0 1.0 551 $1,080 $1.96 8d 1 0.14mi
9801 Walnut St Dallas, TX 1.0 1.0 574 $892 $1.55 1d 2 0.16mi
9821 Walnut St Unit K203 Dallas, TX 2.0 2.0 894 $1,200 $1.34 93d 1 0.16mi
9801 Walnut St #214 Dallas, TX 1.0 1.0 774 $1,300 $1.68 68d 1 0.17mi
12920 Audelia Rd Dallas, TX 1.0–2.0 1.0–2.0 888 $1,769 $1.99 0d 27 0.19mi
13048 Audelia Rd Dallas, TX 1.0 1.0 675 $890 $1.32 17d 1 0.23mi
9944 Walnut St Dallas, TX 1.0–2.0 1.0–2.0 775 $1,350 $1.74 3d 40 0.24mi
13047 Audelia Rd Unit 119 Dallas, TX 1.0 1.0 683 $910 $1.33 23d 1 0.25mi
13033 Audelia Rd Dallas, TX 1.0 1.0 675 $890 $1.32 17d 1 0.26mi
9962 Walnut St Dallas, TX 1.0 1.0 675 $890 $1.32 17d 1 0.28mi
9976 Walnut St Unit 119 Dallas, TX 1.0 1.0 683 $910 $1.33 23d 1 0.30mi
10032 Walnut St Unit 119 Dallas, TX 1.0 1.0 683 $910 $1.33 23d 1 0.32mi
10018 Walnut St Dallas, TX 1.0 1.0 675 $890 $1.32 17d 1 0.32mi
12548 Audelia Rd Unit 119 Dallas, TX 1.0 1.0 683 $910 $1.33 23d 1 0.34mi
12534 Audelia Rd Dallas, TX 1.0 1.0 675 $890 $1.32 17d 1 0.34mi
10000 Walnut St Dallas, TX 2.0 1.0–2.0 717 $1,401 $1.95 7d 20 0.39mi
9601 Walnut St Dallas, TX 1.0 1.0 759 $1,075 $1.42 93d 2 0.41mi
9613 Walnut St #2105 Dallas, TX 1.0 1.0 876 $975 $1.11 37d 1 0.44mi
9621 Walnut St Unit 6106 Dallas, TX 1.0 1.0 876 $1,250 $1.43 93d 1 0.44mi

HOA detail $291/mo · $3,492/yr condo

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

Listing history 50 events

  1. 2026-08-08
    days on market $75,000 Active 150 DOM
  2. 2026-08-06
    days on market $75,000 Active 148 DOM
  3. 2026-08-05
    days on market $75,000 Active 147 DOM
  4. 2026-08-04
    days on market $75,000 Active 146 DOM
  5. 2026-07-31
    days on market $75,000 Active 142 DOM
  6. 2026-07-30
    days on market $75,000 Active 140 DOM
  7. 2026-07-28
    days on market $75,000 Active 139 DOM
  8. 2026-07-26
    days on market $75,000 Active 137 DOM
  9. 2026-07-24
    days on market $75,000 Active 135 DOM
  10. 2026-07-23
    days on market $75,000 Active 134 DOM
  11. 2026-07-22
    days on market $75,000 Active 133 DOM
  12. 2026-07-21
    days on market $75,000 Active 132 DOM
  13. 2026-07-20
    days on market $75,000 Active 131 DOM
  14. 2026-07-18
    days on market $75,000 Active 129 DOM
  15. 2026-07-18
    days on market $75,000 Active 128 DOM
  16. 2026-07-16
    days on market $75,000 Active 127 DOM
  17. 2026-07-15
    days on market $75,000 Active 126 DOM
  18. 2026-07-14
    days on market $75,000 Active 125 DOM
  19. 2026-07-13
    days on market $75,000 Active 124 DOM
  20. 2026-07-13
    days on market $75,000 Active 123 DOM
  21. 2026-07-11
    days on market $75,000 Active 122 DOM
  22. 2026-07-10
    days on market $75,000 Active 121 DOM
  23. 2026-07-09
    days on market $75,000 Active 120 DOM
  24. 2026-07-07
    days on market $75,000 Active 118 DOM
  25. 2026-07-06
    days on market $75,000 Active 117 DOM
  26. 2026-07-06
    days on market $75,000 Active 116 DOM
  27. 2026-07-05
    days on market $75,000 Active 115 DOM
  28. 2026-07-03
    days on market $75,000 Active 114 DOM
  29. 2026-07-02
    days on market $75,000 Active 113 DOM
  30. 2026-07-01
    days on market $75,000 Active 112 DOM
  31. 2026-06-30
    days on market $75,000 Active 111 DOM
  32. 2026-06-29
    days on market $75,000 Active 110 DOM
  33. 2026-06-28
    days on market $75,000 Active 109 DOM
  34. 2026-06-27
    days on market $75,000 Active 108 DOM
  35. 2026-06-26
    days on market $75,000 Active 107 DOM
  36. 2026-06-24
    days on market $75,000 Active 105 DOM
  37. 2026-06-22
    days on market $75,000 Active 103 DOM
  38. 2026-06-21
    days on market $75,000 Active 102 DOM
  39. 2026-06-18
    days on market $75,000 Active 99 DOM
  40. 2026-06-17
    days on market $75,000 Active 98 DOM
  41. 2026-06-16
    days on market $75,000 Active 97 DOM
  42. 2026-06-15
    pricedays on market $75,000 Active 96 DOM
  43. 2026-06-13
    days on market $90,000 Active 94 DOM
  44. 2026-06-09
    days on market $90,000 Active 90 DOM
  45. 2026-06-08
    days on market $90,000 Active 89 DOM
  46. 2026-06-07
    days on market $90,000 Active 88 DOM
  47. 2026-06-04
    days on market $90,000 Active 85 DOM
  48. 2026-06-03
    days on market $90,000 Active 84 DOM
  49. 2026-06-02
    days on market $90,000 Active 83 DOM
  50. 2026-06-01
    days on market $90,000 Active 82 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 7/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$13,788
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$375
− Repairs & maintenance
−$1,103
− Management
−$1,103
− HOA
−$3,492
− Depreciation
−$2,182
Taxable income
$207
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$50
After-tax cash flow
$1,131/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 · 13 photos

Good 75/100 Cosmetic rehab Est. rehab $4,655–$13,965 screening

This 1.5-story condo is in good condition with neutral finishes and a fenced yard. It offers a good balance of updates and maintenance needs to maximize its value.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and resale value
  • Both Replace carpet in bedrooms — Improves comfort and rental appeal
  • Both Replace countertops in kitchen — Modernizes kitchen and enhances 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.

F Composite school gradezoned avg 27/100

Zoned Schools

Elementary Richland El F TX #2,927/4,322 Nat'l #29,439/41,679 Middle Liberty J H F TX #1,360/1,662 Nat'l #11,208/14,009 High Berkner H S F TX #1,029/1,632 Nat'l #10,333/17,239

Schools (NCES district)

District
Richardson ISD
NCES district ID
4837020
Math proficiency
40% ▼ -14.00%
Reading proficiency
44% ▼ -6.00%
Median HH income
$54,609
Composite
36.58/100
National rank
#4633
State rank
#316 of 826 in TX
A Composite livability gradescore 81/100

Livability — Dallas

Score
81/100
State rank
#24
US rank
#1380

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dallas, TX
County
Dallas County · 2,979,839 people
City population
1,168,437
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
63,481
Household income
$53,618
Rent vs Own
73.4% rent · 26.6% own
Severe rent burden
13% of renters

Population outlook (Dallas County) Hauer SSP2

Today (2025)
2,979,839 people
By 2030
3,191,823 · +7.1%
By 2040
3,619,611 · +21.5%
By 2050
4,026,915 · +35.1%
By 2075
4,957,073 · +66.4%
By 2100
5,508,725 · +84.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Black 43% Hispanic / Latino 23% White 22% Two or more races 10% Asian 7%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Swiss 1% Slovak 1% Lithuanian 1%
Foreign-born
34% · Canada, Vietnam, South Korea
Languages at home
56% English-only · Spanish 21% Other Indo-European 3% French/Haitian/Cajun 2%

Political lean MEDSL · Dallas

2024 margin
Strong D (+22.2) · D 60.2% · R 38.0% · Other 1.8%
2008→2024 swing
+6.9pp toward D · 2008: 15.3pp · 2024: 22.2pp
All cycles
2024: D+22.2 2020: D+31.6 2016: D+26.2 2012: D+15.4 2008: D+15.3

Not yet ingested

Civics

Price history

-35.7% since first listed
22 events — show timeline
  • 2026-03-12 Price Changed $90,000 NTREIS
  • 2026-03-11 Listed $110,000 NTREIS
  • 2025-12-31 Listing Removed NTREIS
  • 2025-11-19 Price Changed $90,000 NTREIS
  • 2025-09-02 Relisted NTREIS
  • 2025-08-31 Listing Removed NTREIS
  • 2025-08-25 Price Changed $100,000 NTREIS
  • 2025-07-10 Price Changed $110,000 NTREIS
  • 2025-06-16 Price Changed $115,000 NTREIS
  • 2024-07-18 Relisted NTREIS
  • 2024-07-11 Pending NTREIS
  • 2024-07-09 Contingent NTREIS
  • 2024-07-05 Relisted NTREIS
  • 2024-07-03 Contingent NTREIS
  • 2024-05-26 Listed $120,000 NTREIS
  • 2024-04-23 Listing Removed NTREIS
  • 2024-01-12 Relisted NTREIS
  • 2024-01-09 Contingent NTREIS
  • 2023-11-02 Listed $120,000 NTREIS
  • 2023-11-01 Listing Removed NTREIS
  • 2023-10-22 Price Changed $120,000 NTREIS
  • 2023-08-16 Listed $140,000 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…