5076 Captain Dr · Augusta-Richmond County consolidated government (balance), GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 106°F)
- 6 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 57.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
- Cash flow +14.8/30.0
- DSCR +4.5/10.0
- 1% rule +4.4/10.0
- Condition / age +4.0/5.0
- Rent growth +2.8/5.0
- Livability +2.5/5.0
- Schools +1.1/10.0
- Appreciation +0.0/10.0
$243,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to Captain's Corner! This spacious home offers over 2,300 square feet with 5 bedrooms and 3 full baths, providing plenty of room for both everyday living and entertaining. The open-concept floor plan creates a seamless flow between the living, dining, and kitchen areas. The kitchen features a center island and an oversized pantry, perfect for storage and meal prep. A convenient main-level bedroom and full bath offer flexibility for guests or a home office. Upstairs, you'll find a versatile loft ideal for a second living area, media room, or play space. The owner's suite is a true retreat with a private bath complete with a soaking tub, walk-in shower, and dual vanities. Three additional bedrooms, a full hall bath, and a centrally located laundry room add to the home's functionality. All of this in a great location--don't miss your opportunity to make it yours!
Key facts
- Main-level bedroom
- Private bath
- Center island
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/3.0-bath single-family listed at $243k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $66 ($789/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $228k (6.2% below list).
- Recommended offer: $214k (12.0% below list) — sets the bar for market timing.
- Cap rate 6.6% vs local median 5.2% in Augusta-Richmond County consolidated government (balance) — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
- Richmond County (urban): math 12% / reading 20% proficiency, ranked #154 of 174 in GA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Belair K-8 School (math 18% / reading 20%, grade F, #917 of 1,228 statewide, top 75%, 1,032 students, 98% FRL); Langford Middle School (math 2% / reading 14%, grade F, #445 of 470 statewide, top 95%, 731 students, 98% FRL); Academy of Richmond County High School (math 2% / reading 17%, grade F, #365 of 424 statewide, top 88%, 1,141 students, 98% FRL) — zoned schools average 98% FRL vs 72% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+1.1%/yr); 973 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 561 units permitted in Richmond County in 2024 (0 in 5+ unit buildings).
- This rent runs 31% of the median local income ($87k/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 $7k of value loss. Plan a longer hold.
- Richmond County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
Negotiation context
- It's been on market 131 days — a 12% lower offer ($214k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 3y ago; this cycle's ask has dropped $54k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 57% chance of damaging wind over 30y; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 131 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 0.94% ✗
- Cap rate
- 6.62%
- Cash-on-cash
- 1.16%
- DSCR
- 1.05
- GRM
- 8.9
CMA / ARV
- ARV (median comp)
- $310,174
- List price
- $243,000
- Delta
- -21.66%
- 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 |
|---|---|---|---|---|---|---|---|
| 5040 Captain Dr #66 | 0.11mi | 5/3.0 | 2,511 (+5%) | 1mo | $341,000 | $136 | 86 |
| 3032 Pepperhill Dr | 0.10mi | 5/3.0 | 2,556 (+7%) | 3mo | $351,900 | $138 | 81 |
| 5155 Captain Drive Dr #149 | 0.22mi | 5/3.0 | 2,511 (+5%) | 3mo | $346,430 | $138 | 79 |
| 5168 Captain Dr #157 | 0.22mi | 5/3.0 | 2,511 (+5%) | 3mo | $335,000 | $133 | 79 |
| 5050 Vine Ln | 0.51mi | 5/3.0 | 2,535 (+6%) | 5mo | $344,900 | $136 | 61 |
| 4611 Martha's Way | 0.47mi | 4/2.5 (-1) | 2,536 (+6%) | 2mo | $309,000 | $122 | 59 |
| 1384 Admiral Avenue Ave #117 | 0.32mi | 5/3.5 | 2,721 (+14%) | 2mo | $375,000 | $138 | 58 |
| 1328 York Dr | 0.71mi | 4/2.5 (-1) | 2,414 (+1%) | 1mo | $327,500 | $136 | 57 |
| 1376 Admiral Ave #115 | 0.31mi | 5/3.5 | 2,721 (+14%) | 4mo | $380,000 | $140 | 57 |
| 738 Porter Ln | 0.42mi | 4/2.5 (-1) | 2,690 (+13%) | 1mo | $335,000 | $125 | 51 |
| 209 Taylor Cir | 0.49mi | 4/2.0 (-1) | 2,100 (-12%) | 0mo | $302,000 | $144 | 47 |
| 1336 York Dr | 0.69mi | 4/2.5 (-1) | 2,073 (-13%) | 1mo | $300,000 | $145 | 38 |
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 · 1.15% rent growth · sell at horizon
- IRR
- -16.6%
- Equity multiple
- 0.42×
- Total profit
- $-39,287
- Equity at exit
- $36,232
- IRR
- -12.2%
- Equity multiple
- 0.34×
- Total profit
- $-45,014
- Equity at exit
- $21,010
Cash invested: $68,040 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 90 Strongly Landlord-Friendly
- State Georgia
- 90 Strongly Landlord-Friendly · R+3
- County
- — inherits STATE
- City
- — inherits STATE
Active competition Active MLS
- For sale now
- 26 active · 24 under contract
- Months of supply
- 6.5 mo (15%/mo absorbed)
- Median asking
- $326,730 ($156/sqft)
- Median days on market
- 104 d
- This list price
- lowest-priced of the active set
- ARV vs active asking
- -16.7% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 30813
- Home prices YoY
- -29.2%
- Rents YoY
- 1.1%
- Active inventory
- 973
- Price-to-rent
- 8.9×
Monthly cashflow live
- Estimated rent
- $2,280 high interval (Pro) →
- Mortgage (P&I)
- −$1,274
- Tax from tax record
- −$335 /mo · $4,018/yr
- Insurance
- −$101
- HOA
- −$25
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$479
- Net cashflow
- $66
Break-even live
Sensitivity live
| Price | -10% $203 | -5% $135 | +0% $66 | +5% $-3 | +10% $-72 |
|---|---|---|---|---|---|
| Rent | -10% $-114 | -5% $-24 | +0% $66 | +5% $156 | +10% $246 |
| Rate | -1.0pp $188 | -0.5pp $128 | base $66 | +0.5pp $3 | +1.0pp $-61 |
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
- $60,750
- Closing costs
- $7,290
- Club membership (one-time)
- —
- 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 16 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 5062 Captain Dr Grovetown, GA | 4.0 | 2.5 | 1976 | $1,950 | $0.99 | 5d | 1 | 0.07mi |
| 3022 Pepperhill Dr Grovetown, GA | 4.0 | 3.0 | 1934 | $2,195 | $1.13 | 0d | 1 | 0.09mi |
| 5124 Captain Dr Grovetown, GA | 4.0 | 2.5 | 2020 | $1,995 | $0.99 | 0d | 1 | 0.10mi |
| 5124 Captain Dr Grovetown, GA | 4.0 | 2.5 | 2020 | $1,795 | $0.89 | 5d | 1 | 0.10mi |
| 707 Porter Ln Grovetown, GA | 4.0 | 3.0 | 2160 | $1,950 | $0.90 | 109d | 1 | 0.19mi |
| 3052 Pepperhill Dr Grovetown, GA | 5.0 | 3.0 | 2556 | $2,400 | $0.94 | 5d | 1 | 0.21mi |
| 3263 Colonel Ct Grovetown, GA | 5.0 | 3.0 | 2361 | $2,595 | $1.10 | 5d | 1 | 0.26mi |
| 717 Porter Ln Grovetown, GA | 4.0 | 2.5 | 2619 | $2,100 | $0.80 | 0d | 1 | 0.27mi |
| 910 Clover Ct Grovetown, GA | 4.0 | 3.5 | 2728 | $2,185 | $0.80 | 0d | 1 | 0.32mi |
| 5036 Vine Ln Grovetown, GA | 4.0 | 2.5 | 2620 | $2,195 | $0.84 | 5d | 1 | 0.38mi |
| 108 James St Grovetown, GA | 4.0 | 2.5 | 1745 | $1,820 | $1.04 | 5d | 1 | 0.89mi |
| 134 Barbara St Grovetown, GA | 4.0 | 2.5 | 1701 | $1,820 | $1.07 | 139d | 1 | 0.96mi |
| 1210 Belgrove Dr Augusta, GA | 4.0 | 2.5 | 2302 | $2,100 | $0.91 | 5d | 1 | 1.14mi |
| 302 Dorn St Grovetown, GA | 4.0 | 3.0 | 1698 | $1,960 | $1.15 | 139d | 1 | 1.26mi |
| 5029 Copse Dr Augusta, GA | 4.0 | 2.0 | 2081 | $2,050 | $0.99 | 119d | 1 | 1.32mi |
| 5412 Copse Dr Augusta, GA | 4.0 | 3.0 | 2664 | $2,200 | $0.83 | 109d | 1 | 1.40mi |
Property features AI
Finance
- HOA & community
- Homeowners association with $300 annual fee ($25/month equivalent)
Exterior
- Parking
- Attached garageGarage faces front2 total parking spaces (2 garage spaces)
- Utilities
- Public waterPublic sewerWater connectedSewer availableCable available
- Home design
- Single-family residenceTwo levelsEntry level: 1
- Construction
- Vinyl siding and frame constructionComposition roofSlab foundationBuilt as residential single-family home
- Exterior features
- Covered patioPatioPaved road frontageCity street and state road accessSidewalksStreet lights
Interior
- Kitchen
- RangeDishwasherMicrowave
- Bedrooms
- Bedrooms with walk-in closet(s)
- Flooring
- CarpetVinyl
- Bathrooms
- 3 full bathrooms
- Heating & cooling
- Heat pump heatingElectric heatingCentral air conditioningCeiling fans
- Interior features
- Walk-in closetsEntrance foyerKitchen islandPantryEat-in kitchenHas view
- Laundry & utility
- Washer hookupElectric water heater
Listing history 50 events
-
2026-09-23days on market $243,000 Active 131 DOM
-
2026-09-22days on market $243,000 Active 130 DOM
-
2026-09-21days on market $243,000 Active 129 DOM
-
2026-09-20days on market $243,000 Active 128 DOM
-
2026-09-19days on market $243,000 Active 127 DOM
-
2026-09-18days on market $243,000 Active 126 DOM
-
2026-09-17days on market $243,000 Active 125 DOM
-
2026-09-16days on market $243,000 Active 124 DOM
-
2026-09-15pricedays on market $243,000 Active 123 DOM
-
2026-09-14days on market $255,550 Active 122 DOM
-
2026-09-13days on market $255,550 Active 121 DOM
-
2026-09-12days on market $255,550 Active 120 DOM
-
2026-09-11days on market $255,550 Active 119 DOM
-
2026-09-05days on market $255,550 Active 113 DOM
-
2026-09-04days on market $255,550 Active 112 DOM
-
2026-09-03days on market $255,550 Active 111 DOM
-
2026-08-31days on market $255,550 Active 108 DOM
-
2026-08-30days on market $255,550 Active 107 DOM
-
2026-08-29days on market $255,550 Active 106 DOM
-
2026-08-28days on market $255,550 Active 105 DOM
-
2026-08-27days on market $255,550 Active 104 DOM
-
2026-08-26days on market $255,550 Active 103 DOM
-
2026-08-25days on market $255,550 Active 102 DOM
-
2026-08-24days on market $255,550 Active 101 DOM
-
2026-08-23days on market $255,550 Active 100 DOM
-
2026-08-22days on market $255,550 Active 99 DOM
-
2026-08-21days on market $255,550 Active 98 DOM
-
2026-08-20days on market $255,550 Active 97 DOM
-
2026-08-19days on market $255,550 Active 96 DOM
-
2026-08-18days on market $255,550 Active 95 DOM
-
2026-08-17days on market $255,550 Active 94 DOM
-
2026-08-16days on market $255,550 Active 93 DOM
-
2026-08-15days on market $255,550 Active 92 DOM
-
2026-08-15days on market $255,550 Active 91 DOM
-
2026-08-13days on market $255,550 Active 90 DOM
-
2026-08-12days on market $255,550 Active 89 DOM
-
2026-08-11days on market $255,550 Active 88 DOM
-
2026-08-10days on market $255,550 Active 87 DOM
-
2026-08-09days on market $255,550 Active 86 DOM
-
2026-08-08days on market $255,550 Active 85 DOM
-
2026-08-07pricestatusdays on market $255,550 Active 84 DOM
-
2026-08-06days on market $269,000 Back On Market 90 DOM
-
2026-08-05statusdays on market $269,000 Back On Market 89 DOM
-
2026-07-31days on market $269,000 Active 81 DOM
-
2026-07-30days on market $269,000 Active 80 DOM
-
2026-07-29days on market $269,000 Active 79 DOM
-
2026-07-27days on market $269,000 Active 77 DOM
-
2026-07-25days on market $269,000 Active 75 DOM
-
2026-07-23days on market $269,000 Active 73 DOM
-
2026-07-22days on market $269,000 Active 72 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast GA · Resets to sale price
- Current annual tax
- $4,018 · $335/mo
- Projected year-2 tax
- $4,018 · $335/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 6/10 Major 6 d/yr ≥106°F today · 15 d/yr by 30 yrs out
- Wind 6/10 Major 57% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 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
- $27,359
- − Mortgage interest
- −$13,612
- − Property taxes
- −$4,018
- − Insurance
- −$1,215
- − Repairs & maintenance
- −$2,189
- − Management
- −$2,189
- − HOA
- −$300
- − Depreciation
- −$7,069
- Taxable loss
- −$3,232
- Est. tax savings @ 24.0%
- +$776
- After-tax cash flow
- $1,565/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
This spacious single-family home is in good condition with recent updates, making it move-in ready for both resale and rental markets.
Value-add opportunities
- Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics. ↑
- Both Replace carpet in bedrooms — Carpet can be worn and is less durable than hardwood or tile. ↑
- Both Install new light fixtures — New fixtures can improve the home's curb appeal and functionality. ↑
- Both Add smart home features — Smart home features can increase home value and appeal to tech-savvy buyers/tenants. ↑
- Both Install smart thermostat — A smart thermostat can save energy and appeal to eco-conscious buyers/tenants. ↑
ⓘ 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
Schools (NCES district)
- District
- Richmond County
- NCES district ID
- 1304380
- Math proficiency
- 12% ▼ -9.00%
- Reading proficiency
- 20% ▼ -6.00%
- Median HH income
- $38,069
- Composite
- 13.43/100
- National rank
- #9524
- State rank
- #154 of 174 in GA
Livability — Augusta-Richmond County consolidated government (balance)
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- Augusta-Richmond County consolidated government (balance), GA
- County
- Columbia County · 200,753 people
- City population
- 52,466
- Metro
- Augusta-Richmond County, GA-SC
- Population (ZIP)
- 52,466
- Household income
- $86,923
- Rent vs Own
- Severe rent burden
- 10% of renters
Population outlook (Richmond County) Hauer SSP2
- Today (2025)
- 200,753 people
- By 2030
- 200,232 · -0.3%
- By 2040
- 196,813 · -2.0%
- By 2050
- 190,347 · -5.2%
- By 2075
- 172,496 · -14.1%
- By 2100
- 146,284 · -27.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.65)
- Race & ethnicity
- White 51% Black 29% Hispanic / Latino 11% Two or more races 10% Asian 2%
- Hispanic origin (detail)
- Mexican 5% Puerto Rican 3%
- Common ancestry
- Italian 2% Serbian 1% Lithuanian 1%
- Foreign-born
- 6% · Canada, Vietnam
- Languages at home
- 88% English-only · Spanish 7% German/W. Germanic 2% Other Indo-European 1%
Political lean MEDSL · Richmond
- 2024 margin
- Solid D (+36.1) · D 67.8% · R 31.7%
- 2008→2024 swing
- +4.3pp toward D · 2008: 31.8pp · 2024: 36.1pp
- All cycles
- 2024: D+36.1 2020: D+37.2 2016: D+32.4 2012: D+33.8 2008: D+31.8
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -96.24%
- Current HPI
- 233.821
- Rent YoY
- ▲ 1.15%
- Metro
- Augusta-Richmond County, GA-SC
- State GDP YoY
- ▲ 2.66%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in GA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
-11.0% since first listed14 events — show timeline
- 2026-06-08 Price Changed $283,000 Hive MLS
- 2026-06-08 Price Changed $283,000 GAMLS
- 2026-05-11 Listing Removed — Hive MLS
- 2026-05-05 Listed $297,500 Hive MLS
- 2026-05-05 Listed $297,500 Hive MLS
- 2026-05-05 Listed $297,500 GAMLS
- 2026-03-04 Listing Removed — Hive MLS
- 2026-03-04 Listing Removed — Hive MLS
- 2026-01-18 Listed $366,000 Hive MLS
- 2026-01-17 Listed $366,000 Hive MLS
- 2023-04-24 Sold (MLS) $317,830 Hive MLS
- 2023-04-24 Sold (MLS) $317,830 Hive MLS
- 2023-03-02 Listed $317,830 Hive MLS
- 2023-03-02 Listed $317,830 Hive MLS
Property tax history
+100.6%/yrLatest (2025): $4,018 · +6.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…