CashFlowRE
Sign in Sign up
5618 Marina Dr #32
C- Composite 52.14
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 +17.0/30.0
  • ARV discount +10.7/15.0
  • 1% rule +6.2/10.0
  • DSCR +5.3/10.0
  • Condition / age +3.8/5.0
  • Livability +3.7/5.0
  • Schools +2.9/10.0
  • Rent growth +2.6/5.0
  • Appreciation +0.0/10.0

$139,900

5618 Marina Dr #32 · Garland, TX 75043
2 bd · 1.5 ba · 1,053 sqft · Condo · 107 Days on market
Built 1974 Good condition $133/sqft · 7% below area Est $151k · 7% under $176/mo HOA · 11% of rent ↓ 12% since listing

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

Listing remarks

Just minutes from I-30 and I-635! Balcony overlooks lush grass with picnic and pool area. Cute court yard area fenced and gated perfect for pets. Move in Ready and idea for easy, low maintenance living. New interior Paint New Carpet Upstairs, New Appliances, New Microwave, Dishwasher, Stove HVAC and Hot Water Heater have been serviced.

Key facts

  • New stove
  • New carpet
  • New appliances

Tags

NEW INTERIOR PAINTNEW CARPETNEW APPLIANCESNEW MICROWAVENEW DISHWASHERNEW STOVE

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/1.5-bath condo listed at $140k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 3.4% in Garland — 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 74/100 on livability (#165 in TX, #4,447 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living A-; Watch: amenities C-, health & safety F.
  • Garland ISD (suburban): math 27% / reading 37% proficiency, ranked #553 of 826 in TX (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Daugherty El (math 22% / reading 29%, grade F, #2,982 of 4,322 statewide, top 70%, 810 students, 94% FRL); B G Hudson Middle (math 33% / reading 42%, grade F, #736 of 1,662 statewide, top 45%, 1,207 students, 50% FRL); Sachse H S (math 46% / reading 53%, grade D, #509 of 1,632 statewide, top 34%, 2,997 students, 43% FRL).
  • Market conditions: Rents flat; 486 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 38d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $967 of loan paydown is wiped out by about $4k 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 107 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $127,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — 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. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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.
  9. 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.
  10. 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
7.11%
Cash-on-cash
2.93%
DSCR
1.13
GRM
7.4

CMA / ARV

ARV (median comp)
$150,530
List price
$139,900
Delta
-7.06%
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
5702 Marina Dr #1 0.05mi 2/1.5 1,053 (0%) 8mo $175,000 $166 91
5110 Shoregate Dr 0.05mi 2/1.0 1,123 (+7%) 3mo $155,000 $138 82
5421 Knollridge 0.10mi 2/1.0 1,123 (+7%) 4mo $229,000 $204 79
4430 Point Blvd #204 0.51mi 2/2.0 1,045 (-1%) 8mo $99,900 $96 66
5208 Shoregate Dr 0.17mi 2/2.5 1,250 (+19%) 2mo $232,500 $186 62
5718 Marvin Loving Dr #119 0.31mi 2/2.0 920 (-13%) 10mo $179,900 $196 54
5913 Lake Hubbard Pkwy #221 0.43mi 2/2.0 929 (-12%) 9mo $119,900 $129 51
4452 Chaha Rd #203 0.75mi 2/2.0 958 (-9%) 10mo $174,900 $183 40
4540 Chaha Rd #202 0.67mi 2/1.0 811 (-23%) 3mo $136,000 $168 39
5209 Wyndham Ct 1.07mi 3/2.0 (+1) 1,186 (+13%) 2mo $249,900 $211 36
4606 Chaha #103 0.68mi 2/2.0 842 (-20%) 10mo $174,900 $208 33
6102 Lakecrest Dr 1.41mi 3/2.0 (+1) 1,309 (+24%) 8mo $253,000 $193 27

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 · 0.47% rent growth · sell at horizon

5-year hold
IRR
-15.0%
Equity multiple
0.48×
Total profit
$-20,340
Equity at exit
$20,860
10-year hold
IRR
-12.1%
Equity multiple
0.37×
Total profit
$-24,518
Equity at exit
$12,096

Cash invested: $39,172 (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.

ZIP-level market 75043

Home prices YoY
-33.4%
Rents YoY
0.5%
Active inventory
486
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,568 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,098/yr
Insurance
$58
HOA
$176
Vacancy / Maint / Mgmt
$329
Net cashflow
$96

Break-even live

Break-even rent $1,447
Max offer price $139,900
Occupancy floor 89%

Sensitivity live

Price -10% $192 -5% $144 +0% $96 +5% $47 +10% $-1
Rent -10% $-28 -5% $34 +0% $96 +5% $158 +10% $219
Rate -1.0pp $166 -0.5pp $131 base $96 +0.5pp $59 +1.0pp $22

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
$34,975
Closing costs
$4,197
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
5612 Marina Dr #35 Garland, TX 2.0 1.5 1053 $1,595 $1.51 93d 1 0.02mi
5538 Marina Dr Garland, TX 2.0 2.5 1440 $2,000 $1.39 93d 1 0.03mi
5417 Knollridge Dr Garland, TX 3.0 2.0 1319 $1,780 $1.35 48d 1 0.12mi
5137 Shoregate Dr Garland, TX 3.0 2.0 1334 $1,850 $1.39 4d 1 0.12mi
5938 Marina Dr Unit 5938 Garland, TX 2.0 2.0 1200 $1,995 $1.66 24d 1 0.14mi
5505 Key Bnd Garland, TX 3.0 2.0 1334 $1,795 $1.35 70d 1 0.17mi
4901 Peninsula Way Garland, TX 1.0–3.0 1.0–2.0 978 $1,874 $1.92 0d 28 0.20mi
5013 Peninsula Way Garland, TX 1.0–3.0 1.0–2.0 1265 $1,632 $1.29 0d 9 0.21mi
5706 Marvin Loving Dr #207 Garland, TX 2.0 2.0 950 $1,395 $1.47 67d 1 0.26mi
5751 Marvin Loving Dr Garland, TX 1.0–2.0 1.0–2.0 797 $1,850 $2.32 38d 48 0.28mi
5751 Marvin Loving Dr Garland, TX 1.0–2.0 1.0–2.0 797 $1,850 $2.32 71d 48 0.28mi
5821 Marvin Loving Dr #105 Garland, TX 1.0 1.0 741 $1,250 $1.69 4d 1 0.36mi
5825 Marvin Loving Dr #205 Garland, TX 1.0 1.0 741 $1,450 $1.96 93d 1 0.37mi
5806 Marvin Loving Dr #211 Garland, TX 2.0 2.0 950 $1,495 $1.57 55d 1 0.39mi
5806 Marvin Loving Dr #211 Garland, TX 2.0 2.0 950 $1,595 $1.68 93d 1 0.39mi
5905 Lake Hubbard Pkwy #251 Garland, TX 2.0 2.0 922 $1,660 $1.80 93d 1 0.40mi
5905 Lake Hubbard Pkwy #251 Garland, TX 2.0 2.0 922 $1,660 $1.80 70d 1 0.40mi
5902 Marvin Loving Dr #104 Garland, TX 2.0 2.0 950 $1,450 $1.53 24d 1 0.42mi
5913 Lake Hubbard Pkwy #221 Garland, TX 2.0 2.0 920 $1,450 $1.58 59d 1 0.42mi
6010 Marvin Loving Dr #101 Garland, TX 1.0 1.0 740 $1,295 $1.75 57d 1 0.46mi
4351 Point Blvd Garland, TX 1.0–2.0 1.0–2.0 901 $1,757 $1.95 0d 14 0.48mi
6002 Marvin Loving Dr #203 Garland, TX 2.0 2.0 1060 $1,425 $1.34 48d 1 0.48mi
4410 Point Blvd Unit 125 Garland, TX 1.0 1.0 744 $1,100 $1.48 93d 1 0.54mi
4410 Point Blvd Unit 2 Garland, TX 2.0 1.0 744 $1,300 $1.75 93d 1 0.54mi
4358 Point Blvd Garland, TX 1.0–2.0 1.0–2.0 895 $1,325 $1.48 38d 19 0.55mi
4358 Point Blvd Unit 1121 Garland, TX 1.0 1.0 760 $1,022 $1.34 23d 1 0.55mi
4358 Point Blvd Unit 212 Garland, TX 2.0 2.0 1100 $1,381 $1.26 0d 1 0.55mi
4358 Point Blvd Unit 2121 Garland, TX 2.0 2.0 1000 $1,457 $1.46 23d 1 0.55mi
4358 Point Blvd Unit 4395 Garland, TX 2.0 2.0 1000 $1,406 $1.41 25d 1 0.55mi
4358 Point Blvd Unit 4432 Garland, TX 1.0 1.0 760 $971 $1.28 24d 1 0.55mi
4358 Point Blvd Unit 1121 Garland, TX 1.0 1.0 760 $1,021 $1.34 29d 1 0.55mi
4605 Chaha Rd Unit 212 Garland, TX 2.0 2.0 1000 $1,422 $1.42 0d 1 0.56mi
4605 Chaha Rd Unit 107 Garland, TX 1.0 1.0 726 $857 $1.18 0d 1 0.56mi
4605 Chaha Rd Unit 4626 Garland, TX 1.0 1.0 726 $857 $1.18 25d 1 0.56mi
4605 Chaha Rd Unit 4642 Garland, TX 2.0 2.0 1000 $1,422 $1.42 24d 1 0.56mi
930 Interstate 30 Garland, TX 2.0 3.0 905 $1,424 $1.57 28d 1 0.58mi
930 Interstate 30 Garland, TX 1.0 1.0 776 $1,149 $1.48 12d 1 0.58mi
5026 Zion Rd Garland, TX 1.0 1.0 720 $1,379 $1.92 15d 1 0.60mi
4605 Chaha Rd Garland, TX 3.0 1.0–3.0 1247 $1,876 $1.50 39d 41 0.63mi
4484 Chaha Rd Garland, TX 2.0 2.0 958 $1,450 $1.51 93d 2 0.64mi

Property features AI

Finance

Other
Complex name: Captains Quarters CondoSubdivision: Captains Quarters 2Directions provided for property access
Financial info
Acceptable financing: Cash, Conventional, FHATreat as clear loan typeNo second mortgage
HOA & community
Mandatory associationMonthly association fee of $176Association covers front and back yard maintenance, management fees, sewer and waterHOA managed by Crows Nest Inc. (888-722-9671)

Exterior

Parking
Covered parkingTwo covered/carport spaces
Utilities
Asphalt utilitiesMunicipal utility district: No
Home design
Residential condominiumTwo-story buildingUnit located on 1st floor (floor location number 1)Building F-32
Construction
Built in 1974Brick and fiberglass siding construction
Exterior features
BalconyIn-ground pool

Interior

Kitchen
DishwasherElectric range
Bedrooms
Two bedrooms (primary bedroom on the 2nd level)
Bathrooms
One full bathroomOne half bathroom
Heating & cooling
Central air conditioning (electric)Electric heating
Interior features
Wet barOne living areaOne dining areaThree total rooms

HOA detail $176/mo · $2,112/yr condo

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

Listing history 50 events

  1. 2026-08-08
    days on market $139,900 Active 107 DOM
  2. 2026-08-06
    days on market $139,900 Active 105 DOM
  3. 2026-08-05
    days on market $139,900 Active 104 DOM
  4. 2026-08-04
    days on market $139,900 Active 103 DOM
  5. 2026-08-03
    days on market $139,900 Active 102 DOM
  6. 2026-07-31
    days on market $139,900 Active 99 DOM
  7. 2026-07-30
    days on market $139,900 Active 97 DOM
  8. 2026-07-28
    days on market $139,900 Active 96 DOM
  9. 2026-07-26
    days on market $139,900 Active 94 DOM
  10. 2026-07-24
    days on market $139,900 Active 92 DOM
  11. 2026-07-23
    days on market $139,900 Active 91 DOM
  12. 2026-07-22
    days on market $139,900 Active 90 DOM
  13. 2026-07-21
    days on market $139,900 Active 89 DOM
  14. 2026-07-20
    days on market $139,900 Active 88 DOM
  15. 2026-07-18
    days on market $139,900 Active 86 DOM
  16. 2026-07-18
    days on market $139,900 Active 85 DOM
  17. 2026-07-16
    days on market $139,900 Active 84 DOM
  18. 2026-07-15
    days on market $139,900 Active 83 DOM
  19. 2026-07-14
    days on market $139,900 Active 82 DOM
  20. 2026-07-13
    days on market $139,900 Active 81 DOM
  21. 2026-07-13
    days on market $139,900 Active 80 DOM
  22. 2026-07-11
    days on market $139,900 Active 79 DOM
  23. 2026-07-10
    days on market $139,900 Active 78 DOM
  24. 2026-07-09
    days on market $139,900 Active 77 DOM
  25. 2026-07-07
    days on market $139,900 Active 75 DOM
  26. 2026-07-06
    days on market $139,900 Active 74 DOM
  27. 2026-07-06
    days on market $139,900 Active 73 DOM
  28. 2026-07-05
    days on market $139,900 Active 72 DOM
  29. 2026-07-03
    days on market $139,900 Active 71 DOM
  30. 2026-07-02
    days on market $139,900 Active 70 DOM
  31. 2026-07-01
    days on market $139,900 Active 69 DOM
  32. 2026-07-01
    price $139,900 Active 68 DOM
  33. 2026-06-30
    days on market $144,900 Active 68 DOM
  34. 2026-06-29
    days on market $144,900 Active 67 DOM
  35. 2026-06-28
    days on market $144,900 Active 66 DOM
  36. 2026-06-27
    days on market $144,900 Active 65 DOM
  37. 2026-06-26
    days on market $144,900 Active 64 DOM
  38. 2026-06-24
    days on market $144,900 Active 62 DOM
  39. 2026-06-22
    days on market $144,900 Active 60 DOM
  40. 2026-06-21
    days on market $144,900 Active 59 DOM
  41. 2026-06-18
    days on market $144,900 Active 56 DOM
  42. 2026-06-17
    days on market $144,900 Active 55 DOM
  43. 2026-06-16
    days on market $144,900 Active 54 DOM
  44. 2026-06-15
    days on market $144,900 Active 53 DOM
  45. 2026-06-13
    remarks 340-char remark
  46. 2026-06-13
    pricedays on market $144,900 Active 51 DOM
  47. 2026-06-09
    days on market $149,900 Active 47 DOM
  48. 2026-06-08
    days on market $149,900 Active 46 DOM
  49. 2026-06-07
    days on market $149,900 Active 45 DOM
  50. 2026-06-04
    days on market $149,900 Active 42 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 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
$18,812
− Mortgage interest
−$7,837
− Property taxes
−$2,098
− Insurance
−$700
− Repairs & maintenance
−$1,505
− Management
−$1,505
− HOA
−$2,112
− Depreciation
−$4,070
Taxable loss
−$1,015
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$243
After-tax cash flow
$1,391/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 75/100 Cosmetic rehab Est. rehab $5,265–$15,795 screening

This move-in ready condo is in good condition with recent updates, but a fresh coat of paint and landscaping would further enhance its curb appeal and value.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and resale value.
  • Both Landscaping — Improves curb appeal and rental value.
  • Both Replace carpet — Fresh carpet improves comfort and resale value.
  • Both Paint interior walls — Fresh paint enhances curb appeal 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.

F Composite school gradezoned avg 28/100

Zoned Schools

Elementary Couch Collegiate Prep El Middle O'banion Middle F TX #1,507/1,662 Nat'l #12,181/14,009 High Lakeview Centennial H S F TX #821/1,632 Nat'l #8,293/17,239

Schools (NCES district)

District
Garland ISD
NCES district ID
4820340
Math proficiency
27% ▼ -23.00%
Reading proficiency
37% ▼ -10.00%
Median HH income
$58,392
Composite
28.63/100
National rank
#6706
State rank
#553 of 826 in TX
B Composite livability gradescore 74/100

Livability — Garland

Score
74/100
State rank
#165
US rank
#4447

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Garland, TX
County
Dallas County · 2,979,839 people
City population
246,342
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
63,152
Household income
$76,778
Rent vs Own
37.8% rent · 62.2% 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 0.73)
Race & ethnicity
Hispanic / Latino 37% White 30% Two or more races 23% Black 21% Asian 8%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Slovak 1% Portuguese 1% Lithuanian 1%
Foreign-born
24% · Canada, Vietnam
Languages at home
60% English-only · Spanish 31% Other Asian/Pacific 2% Vietnamese 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

-12.1% since first listed
6 events — show timeline
  • 2026-06-12 Price Changed $144,900 NTREIS
  • 2026-05-12 Price Changed $149,900 NTREIS
  • 2026-05-02 Price Changed $159,000 NTREIS
  • 2026-04-23 Price Changed $169,900 NTREIS
  • 2026-04-23 Price Changed $179,900 NTREIS
  • 2026-04-23 Listed $164,900 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…