CashFlowRE
Sign in Sign up
118 Monroe St #709
D- Composite 37.48
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 +10.3/15.0
  • 1% rule +10.0/10.0
  • Schools +5.0/10.0
  • Livability +4.2/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.4/5.0
  • Cash flow +1.8/30.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$139,990

118 Monroe St #709 · Rockville, MD 20850
1 bd · 1.0 ba · 870 sqft · Condo · 71 Days on market
Built 1971 Good condition $161/sqft · 6% below area Est $149k · 6% under $1242/mo HOA · 58% of rent

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

Listing remarks

Improved price for a great value! Live in the heart of Rockville with unbeatable convenience — the Metro is right across the street, with quick access to Routes 270, 370, 495, and 355, plus great restaurants, shopping, and the new Trader Joe's opening just steps away. This updated condo offers bright, open living space featuring a large eat-in kitchen with granite countertops, black appliances, tile flooring, and abundant cabinet and pantry storage. The spacious dining and family room combination provides flexible living and entertaining space and opens to a private balcony overlooking signature Rockville scenery while still feeling elevated above it all.

Key facts

  • $1,242 HOA
  • Parking
  • Community pool

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 1-bed/1.0-bath condo listed at $140k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-528 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $64k (54.5% below list).
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $64k (54.5% below list) — sets the bar for cash-flow.
  • Cap rate 1.8% vs local median 2.4% in Rockville — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 83/100 on livability (#28 in MD, #998 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, health & safety A+; Watch: cost of living F.
  • Montgomery County Public Schools (suburban): math 27% / reading 45% proficiency, ranked #3 of 24 in MD (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Beall Elementary (math 39% / reading 41%, grade F, #100 of 860 statewide, top 12%, 497 students, 30% FRL); Julius West Middle (math 23% / reading 53%, grade F, #31 of 225 statewide, top 15%, 1,325 students, 40% FRL); Richard Montgomery High (math 68% / reading 77%, grade B+, #33 of 222 statewide, top 14%, 2,390 students, 33% FRL).
  • Zoned-school proficiency averages 50% at this address vs 36% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Montgomery County Public Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents soft (-0.3%/yr); 329 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals lingering (median 57d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 61% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 3,880 units permitted in Montgomery County in 2024 (2,054 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Montgomery County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 5 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.

Risks & watch-outs

  • Watch-outs: HOA is 58% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,644 (54.5% 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 71 days. Have you received any prior offers? Is the seller open to a 55% concession, seller financing, or rate buy-down credit?
  3. Built in 1971 — 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 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.52%
Cap rate
1.77%
Cash-on-cash
-16.15%
DSCR
0.28
GRM
5.5

CMA / ARV

ARV (median comp)
$149,329
List price
$139,990
Delta
-6.25%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
118 Monroe St #506 0.00mi 1/1.0 876 (+1%) 4mo $155,000 $177 95
4 Monroe St #304 0.12mi 1/1.0 870 (0%) 2mo $142,000 $163 93
501 Hungerford Dr #337 0.67mi 1/1.0 877 (+1%) 2mo $245,000 $279 66
22 Courthouse Sq #407 0.29mi 2/2.0 (+1) 917 (+5%) 4mo $365,000 $398 65
18 Monroe St #201 0.06mi 2/2.0 (+1) 1,053 (+21%) 2mo $210,000 $199 62
24 Courthouse Sq #603 0.28mi 1/1.0 739 (-15%) 3mo $280,000 $379 59
1302 Coral Sea Dr 1.17mi 2/1.0 (+1) 806 (-7%) 2mo $460,000 $571 46
528 Beall Ave 1.00mi 2/2.0 (+1) 936 (+8%) 3mo $580,000 $620 40
1217 Edmonston 0.98mi 2/1.0 (+1) 702 (-19%) 1mo $388,000 $553 34
876 College Pkwy #201 1.33mi 2/1.0 (+1) 999 (+15%) 3mo $257,000 $257 33
860 College Pkwy #202 1.44mi 2/1.5 (+1) 997 (+15%) 4mo $270,000 $271 31
878 College Pkwy #101 1.37mi 2/1.5 (+1) 996 (+14%) 4mo $276,000 $277 30

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
-58.9%
Equity multiple
-0.57×
Total profit
$-61,732
Equity at exit
$20,873
10-year hold
IRR
Equity multiple
-2.01×
Total profit
$-117,905
Equity at exit
$12,104

Cash invested: $39,197 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
27 Tenant-Leaning
State Maryland
27 Tenant-Leaning · D+14
County
— inherits STATE
City
— inherits STATE
Failure-to-pay is dismissed if cured before judgment; Baltimore has just-cause; strict deposit rules.

Active competition Active MLS

For sale now
0 active · 3 under contract

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

ZIP-level market 20850

Rents YoY
-0.3%
Active inventory
329
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$2,129 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$1,242
Vacancy / Maint / Mgmt
$447
Net cashflow
$-528

Break-even live

Break-even rent $2,797
Max offer price $63,644
Occupancy floor

Sensitivity live

Price -10% $-431 -5% $-479 +0% $-528 +5% $-576 +10% $-624
Rent -10% $-696 -5% $-612 +0% $-528 +5% $-444 +10% $-359
Rate -1.0pp $-457 -0.5pp $-492 base $-528 +0.5pp $-564 +1.0pp $-601

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
$34,998
Closing costs
$4,200
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
118 Monroe St Unit 1008 Rockville, MD 1.0 1.0 877 $2,250 $2.57 139d 1 0.01mi
118 Monroe St Rockville, MD 1.0 1.0 870 $2,249 $2.59 74d 1 0.01mi
112 Monroe St Unit 20 Rockville, MD 1.0 1.0 821 $1,500 $1.83 56d 1 0.03mi
102 Monroe St Rockville, MD 2.0 2.0 1053 $2,500 $2.37 139d 1 0.05mi
102 Monroe St #201 Rockville, MD 2.0 2.0 1053 $2,500 $2.37 88d 1 0.05mi
20 Monroe St Unit 20-102 Rockville, MD 1.0 1.0 702 $1,850 $2.64 139d 1 0.06mi
10 Monroe St Unit 302 Rockville, MD 1.0 1.0 821 $1,900 $2.31 44d 1 0.08mi
6 Monroe St Unit 6-301 Rockville, MD 2.0 2.0 1053 $2,450 $2.33 18d 1 0.09mi
6 Monroe St Unit 6-301 Rockville, MD 2.0 2.0 1053 $2,450 $2.33 29d 1 0.09mi
4 Monroe St Unit 4-308 Rockville, MD 1.0 1.0 870 $1,900 $2.18 112d 1 0.11mi
33 Monroe St Rockville, MD 2.0 1.0–2.0 845 $2,629 $3.11 0d 25 0.19mi
44 Maryland Ave Rockville, MD 2.0 1.0–2.0 873 $2,746 $3.14 0d 28 0.23mi
24 Courthouse Sq Rockville, MD 1.0 1.0 657 $1,959 $2.98 120d 1 0.24mi
600 Mt Vernon Pl Rockville, MD 1.0–3.0 1.0–2.0 983 $1,799 $1.83 0d 20 0.27mi
24 Courthouse Sq Unit 6th Rockville, MD 1.0 1.0 657 $1,959 $2.98 139d 1 0.27mi
24 Courthouse Sq Rockville, MD 1.0 1.0 656 $1,954 $2.98 139d 2 0.28mi
22 Courthouse Sq #402 Rockville, MD 2.0 2.0 927 $2,900 $3.13 19d 1 0.29mi
20 Maryland Ave Rockville, MD 2.0 1.0–2.0 1100 $2,724 $2.48 0d 29 0.37mi
100 1st St Rockville, MD 1.0–2.0 1.0–2.0 1172 $2,199 $1.88 0d 8 0.53mi
501 Hungerford Dr Rockville, MD 1.0 1.0 1009 $1,722 $1.71 139d 2 0.66mi
501 Hungerford Dr Rockville, MD 1.0 1.0 865 $2,098 $2.42 120d 2 0.66mi
501 Hungerford Dr #110 Rockville, MD 1.0 1.0 877 $2,100 $2.39 108d 1 0.66mi
501 Hungerford Dr #307 Rockville, MD 1.0 2.0 977 $2,300 $2.35 19d 1 0.66mi
155 Talbott St #155 Rockville, MD 2.0 1.0 898 $1,200 $1.34 139d 1 1.07mi
874 College Pkwy #202 Rockville, MD 2.0 1.0 999 $2,100 $2.10 35d 1 1.33mi
868 College Pkwy Rockville, MD 2.0 1.0 991 $1,725 $1.74 35d 1 1.36mi
864 College Pkwy Apt 201 Rockville, MD 2.0 1.5 999 $2,100 $2.10 19d 1 1.38mi
862 College Pkwy Apt 102 Rockville, MD 2.0 1.5 999 $2,000 $2.00 19d 1 1.39mi
868 College Pkwy #102 Rockville, MD 1.0 1.0 795 $1,750 $2.20 82d 1 1.44mi
14002 Cove Ln Rockville, MD 1.0–2.0 1.0–1.5 810 $1,645 $2.03 0d 3 1.46mi
438 College Pkwy Rockville, MD 1.0 1.0 855 $1,752 $2.05 139d 1 1.47mi

Property features AI

Finance

Other
Ownership interest: CondominiumAccessibility: Elevator
HOA & community
Monthly condo fee includes air conditioning, heat, electricity, water, sewer, trash, exterior building maintenance, lawn and road maintenance, snow removal, management, insurance, reserve funds, pool(s), laundry, sauna, common area maintenance and exterior building maintenanceBuilding amenities include community center, elevator, exercise room, extra storage, meeting room, outdoor pool, laundry facilities and security

Exterior

Parking
One assigned parking space (free)
Security
Building securityOn-site management
Utilities
Public waterPublic sewer
Home design
Condominium unit in a high-rise (9+ floors)Unit/flatEntry level: 7th floorProperty condition: Very goodYear of major renovation: 2012
Construction
Concrete constructionBuilt/estimated year information available
Exterior features
Community pool and personal pool accessPet-friendly with size/weight restrictionsAbove-grade and below-grade common structures

Interior

Kitchen
Table-space kitchen
Bedrooms
One bedroom on the main level
Bathrooms
One full bathroom on the main level
Heating & cooling
Forced air heating (electric and natural gas)Central air conditioning (electric)
Interior features
Open floor planDining areaKitchen with table space
Laundry & utility
No washer/dryer hook-up in unitLaundry facilities in the building

HOA detail $1,242/mo · $14,904/yr condo

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

Listing history 50 events

  1. 2026-08-11
    days on market $139,990 Active 71 DOM
  2. 2026-08-10
    days on market $139,990 Active 70 DOM
  3. 2026-08-09
    days on market $139,990 Active 69 DOM
  4. 2026-08-08
    days on market $139,990 Active 68 DOM
  5. 2026-08-06
    days on market $139,990 Active 66 DOM
  6. 2026-08-05
    days on market $139,990 Active 65 DOM
  7. 2026-08-04
    days on market $139,990 Active 64 DOM
  8. 2026-08-03
    days on market $139,990 Active 63 DOM
  9. 2026-07-31
    days on market $139,990 Active 60 DOM
  10. 2026-07-30
    days on market $139,990 Active 58 DOM
  11. 2026-07-28
    days on market $139,990 Active 57 DOM
  12. 2026-07-26
    pricedays on market $139,990 Active 55 DOM
  13. 2026-07-24
    days on market $147,000 Active 53 DOM
  14. 2026-07-23
    days on market $147,000 Active 52 DOM
  15. 2026-07-22
    days on market $147,000 Active 51 DOM
  16. 2026-07-21
    days on market $147,000 Active 50 DOM
  17. 2026-07-20
    days on market $147,000 Active 49 DOM
  18. 2026-07-18
    days on market $147,000 Active 47 DOM
  19. 2026-07-18
    days on market $147,000 Active 46 DOM
  20. 2026-07-16
    days on market $147,000 Active 45 DOM
  21. 2026-07-15
    days on market $147,000 Active 44 DOM
  22. 2026-07-14
    days on market $147,000 Active 43 DOM
  23. 2026-07-13
    days on market $147,000 Active 42 DOM
  24. 2026-07-13
    days on market $147,000 Active 41 DOM
  25. 2026-07-11
    days on market $147,000 Active 40 DOM
  26. 2026-07-10
    days on market $147,000 Active 39 DOM
  27. 2026-07-09
    days on market $147,000 Active 38 DOM
  28. 2026-07-07
    days on market $147,000 Active 36 DOM
  29. 2026-07-06
    days on market $147,000 Active 35 DOM
  30. 2026-07-06
    days on market $147,000 Active 34 DOM
  31. 2026-07-05
    days on market $147,000 Active 33 DOM
  32. 2026-07-03
    days on market $147,000 Active 32 DOM
  33. 2026-07-02
    days on market $147,000 Active 31 DOM
  34. 2026-07-01
    days on market $147,000 Active 30 DOM
  35. 2026-06-30
    days on market $147,000 Active 29 DOM
  36. 2026-06-29
    days on market $147,000 Active 28 DOM
  37. 2026-06-28
    days on market $147,000 Active 27 DOM
  38. 2026-06-27
    days on market $147,000 Active 26 DOM
  39. 2026-06-26
    days on market $147,000 Active 25 DOM
  40. 2026-06-24
    days on market $147,000 Active 23 DOM
  41. 2026-06-22
    days on market $147,000 Active 21 DOM
  42. 2026-06-21
    days on market $147,000 Active 20 DOM
  43. 2026-06-18
    days on market $147,000 Active 17 DOM
  44. 2026-06-17
    days on market $147,000 Active 16 DOM
  45. 2026-06-16
    days on market $147,000 Active 15 DOM
  46. 2026-06-15
    days on market $147,000 Active 14 DOM
  47. 2026-06-13
    days on market $147,000 Active 12 DOM
  48. 2026-06-09
    days on market $147,000 Active 8 DOM
  49. 2026-06-08
    days on market $147,000 Active 7 DOM
  50. 2026-06-07
    days on market $147,000 Active 6 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 6/10 Major 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$25,547
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$2,044
− Management
−$2,044
− HOA
−$14,904
− Depreciation
−$4,072
Taxable loss
−$8,159
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,958
After-tax cash flow
$-4,373/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 · 1 photo

Good 75/100 Cosmetic rehab Est. rehab $4,350–$13,050 screening

This updated condo in Rockville is in good condition with a good layout and location. Minor updates like painting and lighting can significantly enhance its value.

Value-add opportunities

  • Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Lighting — Upgrading lighting can make the space feel brighter and more inviting
  • Both Window treatments — Custom window treatments can add a personal touch and improve energy efficiency

ⓘ 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.

D Composite school gradezoned avg 50/100

Zoned Schools

Elementary Beall Elementary F MD #100/860 Nat'l #19,354/41,679 Middle Julius West Middle F MD #31/225 Nat'l #6,571/14,009 High Richard Montgomery High B+ MD #33/222 Nat'l #1,843/17,239

Schools (NCES district)

District
Montgomery County Public Schools
NCES district ID
2400480
Math proficiency
27% ▼ -21.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$97,191
Composite
35.62/100
National rank
#4889
State rank
#3 of 24 in MD
A Composite livability gradescore 83/100

Livability — Rockville

Score
83/100
State rank
#28
US rank
#998

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rockville, MD
County
Montgomery County · 1,173,231 people
City population
113,479
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
Population (ZIP)
50,353
Household income
$125,950
Rent vs Own
49.7% rent · 50.3% own
Severe rent burden
14% of renters

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
1,173,231 people
By 2030
1,237,402 · +5.5%
By 2040
1,365,115 · +16.4%
By 2050
1,491,592 · +27.1%
By 2075
1,803,893 · +53.8%
By 2100
2,035,619 · +73.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 43% Asian 25% Hispanic / Latino 13% Black 12% Two or more races 10%
Hispanic origin (detail)
Mexican 1% Dominican 1%
Common ancestry
Romanian 3% Scotch-Irish 3% Italian 3%
Foreign-born
35% · China, Canada, South Korea
Languages at home
59% English-only · Chinese 12% Spanish 8% Other Indo-European 6%

Political lean MEDSL · Montgomery

2024 margin
Solid D (+53.3) · D 75.2% · R 21.9% · Other 2.9%
2008→2024 swing
+8.7pp toward D · 2008: 44.6pp · 2024: 53.3pp
All cycles
2024: D+53.3 2020: D+59.6 2016: D+55.5 2012: D+43.4 2008: D+44.6

Not yet ingested

Civics

Price history

+9700.0% since first listed
13 events — show timeline
  • 2026-06-02 Listed $147,000 BRIGHT MLS
  • 2026-05-25 Coming Soon $147,000 BRIGHT MLS
  • 2025-06-13 Listing Removed BRIGHT MLS
  • 2025-06-08 Price Changed $154,900 BRIGHT MLS
  • 2025-05-20 Price Changed $159,900 BRIGHT MLS
  • 2025-03-12 Listed $164,900 BRIGHT MLS
  • 2025-03-09 Coming Soon BRIGHT MLS
  • 2025-01-11 Rental Removed $1,700 APPFOLIO
  • 2024-12-20 Listed for Rent $1,700 APPFOLIO
  • 2024-10-11 Rental Removed $1,400 CONNECTLINX
  • 2024-10-03 Listed for Rent $1,400 CONNECTLINX
  • 2024-09-09 Rental Removed $1,500 connectlinx
  • 2024-09-05 Listed for Rent $1,500 connectlinx

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…