CashFlowRE
Sign in Sign up
6360 Pinin Pl 🏗️ New Construction
F Composite 31.56
Why this score? — see what drove the F 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 +7.5/15.0
  • Cash flow +7.0/30.0
  • Schools +5.7/10.0
  • Livability +3.8/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.2/10.0
  • 1% rule +1.1/10.0
  • Appreciation +0.0/10.0

$404,990

6360 Pinin Pl · Cumming, GA 30041
4 bd · 3.5 ba · 2,038 sqft · Other · 47 Days on market
Built 2026 2,613 sqft lot $175/mo HOA · 6% of rent ↓ 17% since listing

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

Listing remarks MLS

Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

Key facts

  • $175 HOA
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • Other: One-unit property to be built within a community of single-unit homes; Private asphalt road frontage
  • HOA & community: Annual association fee of $2,100 covering grounds maintenance and trash; Community amenities include clubhouse, pool, tennis courts, pickleball, playground, park, sidewalks, street lights, and proximity to shopping and schools; Homeowners association present

Exterior

  • Parking: Attached garage with garage door opener; Garage faces rear; Driveway parking; Open parking available; Two garage spaces (two total parking spaces)
  • Utilities: Public water; Public sewer; Electric service with 110V and 220V (220V in laundry); Natural gas available; Electricity available; Sewer available; Water available
  • Home design: Three or more levels; Cement siding; Composition roof; Slab foundation; Built by Meritage Homes; Ownership: Other
  • Construction: Cement siding construction; Composition shingle roof; Slab foundation; Currently under construction
  • Exterior features: Private entrance; Covered patio/porch areas with front, rear porch, and deck; Under construction

Interior

  • Kitchen: White cabinets; Kitchen island; Walk-in pantry; Solid surface countertops; Open view to family room; Gas cooktop, gas oven/range; Double oven; Microwave; Dishwasher; Disposal; Refrigerator
  • Bedrooms: Three bedrooms on upper level; One bedroom on lower level; Split bedroom plan
  • Flooring: Carpet; Ceramic tile; Vinyl
  • Bathrooms: Three full bathrooms; One half bathroom; Master bath with double vanity and shower (no tub)
  • Heating & cooling: Zoned heating; Central air with zoning
  • Interior features: Double vanity in bath areas; Smart home systems; Insulated windows; 2+ common walls; no one above or below
  • Laundry & utility: Laundry room located on upper level; Washer and dryer included; Gas water heater; Tankless water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $404,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $455,890.

What this means for you Summary

Snapshot

  • This is a 4-bed/3.5-bath other listed at $405k.

Deal economics

  • At list price, monthly cash flow is $-671 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $337k (16.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $278k (31.4% below list).
  • Recommended offer: $278k (31.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.5% vs local median 2.8% in Cumming — 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 76/100 on livability (#29 in GA, #3,797 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, crime A, housing A; Watch: employment C-, amenities D-, commute F.
  • Forsyth County (suburban): math 62% / reading 62% proficiency, ranked #5 of 174 in GA (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Zoned schools: Chestatee Elementary (math 47% / reading 44%, grade D-, #323 of 1,228 statewide, top 26%, 1,228 students, 30% FRL); North Forsyth Middle School (math 47% / reading 49%, grade C-, #80 of 470 statewide, top 17%, 1,191 students, 20% FRL); East Forsyth High School (1,453 students, 24% FRL).
  • Zoned-school proficiency averages 47% at this address vs 62% district-wide (-15 pts) — the specific schools serving this property underperform the Forsyth County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.3%/yr); 823 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 2,525 units permitted in Forsyth County in 2024 (810 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.
  • Forsyth County population projected at +71% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($393k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.
Recommended offer $277,852 (31.4% 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 47 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 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
0.61%
Cap rate
4.53%
Cash-on-cash
-6.31%
DSCR
0.72
GRM
13.7

CMA / ARV

ARV (median comp)
$455,890
List price
$404,990
Delta
-11.16%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.33% rent growth · sell at horizon

5-year hold
IRR
-28.9%
Equity multiple
0.05×
Total profit
$-121,336
Equity at exit
$67,975
10-year hold
IRR
-36.1%
Equity multiple
-0.41×
Total profit
$-179,451
Equity at exit
$39,417

Cash invested: $127,649 (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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30041

Home prices YoY
-22.5%
Rents YoY
1.3%
Active inventory
823
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$2,779 medium interval (Pro) →
Mortgage (P&I)
$2,391
Tax from tax record
$110 /mo · $1,324/yr
Insurance
$190
HOA
$175
Vacancy / Maint / Mgmt
$583
Net cashflow
$-671

Break-even live

Break-even rent $3,628
Max offer price $337,354
Occupancy floor

Sensitivity live

Price -10% $-413 -5% $-542 +0% $-671 +5% $-800 +10% $-929
Rent -10% $-891 -5% $-781 +0% $-671 +5% $-561 +10% $-452
Rate -1.0pp $-441 -0.5pp $-555 base $-671 +0.5pp $-789 +1.0pp $-909

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
$113,972
Closing costs
$13,677
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5120 Fieldgate Ridge Dr Cumming, GA 3.0 2.0 1865 $2,360 $1.27 5d 1 1.45mi
5040 Bucknell Trce Cumming, GA 4.0 3.0 2512 $2,600 $1.04 7d 1 1.49mi

HOA detail

Monthly dues
$175 · $2,100/yr

Listing history 30 events

  1. 2026-06-21
    days on market $404,990 Active 47 DOM
  2. 2026-06-18
    days on market $404,990 Active 44 DOM
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

  3. 2026-06-17
    price $404,990 Active 43 DOM
    Show marketing remark (878 chars)

    Brand new, energy-efficient home available by Dec 2026! Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet. Located in Cumming, GA, experience the best of both worlds at Hemingway, where small-town charm meets resort-style living. Dive into the refreshing waters at the community pool, challenge friends to a match at the tennis or pickleball courts, or hosts gatherings at the clubhouse. Hemingway offers easy access to nearby attractions such as the Cumming City Center, Lake Lanier, and the Collection at Forsyth for shopping and dining. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  4. 2026-06-17
    days on market $399,990 Active 43 DOM
    Show marketing remark (878 chars)

    Brand new, energy-efficient home available by Dec 2026! Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet. Located in Cumming, GA, experience the best of both worlds at Hemingway, where small-town charm meets resort-style living. Dive into the refreshing waters at the community pool, challenge friends to a match at the tennis or pickleball courts, or hosts gatherings at the clubhouse. Hemingway offers easy access to nearby attractions such as the Cumming City Center, Lake Lanier, and the Collection at Forsyth for shopping and dining. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  5. 2026-06-16
    days on market $399,990 Active 42 DOM
  6. 2026-06-15
    days on market $399,990 Active 41 DOM
  7. 2026-06-13
    days on market $399,990 Active 39 DOM
  8. 2026-06-13
    days on market $399,990 Active 38 DOM
  9. 2026-06-09
    days on market $399,990 Active 35 DOM
  10. 2026-06-08
    days on market $399,990 Active 34 DOM
  11. 2026-06-07
    days on market $399,990 Active 33 DOM
  12. 2026-06-04
    pricedays on market $399,990 Active 30 DOM
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

  13. 2026-06-03
    days on market $388,790 Active 29 DOM
    Show marketing remark (878 chars)

    Brand new, energy-efficient home available by Dec 2026! Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet. Located in Cumming, GA, experience the best of both worlds at Hemingway, where small-town charm meets resort-style living. Dive into the refreshing waters at the community pool, challenge friends to a match at the tennis or pickleball courts, or hosts gatherings at the clubhouse. Hemingway offers easy access to nearby attractions such as the Cumming City Center, Lake Lanier, and the Collection at Forsyth for shopping and dining. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  14. 2026-06-02
    days on market $388,790 Active 28 DOM
  15. 2026-06-01
    days on market $388,790 Active 27 DOM
  16. 2026-05-31
    days on market $388,790 Active 26 DOM
  17. 2026-05-15
    price $388,790 878-char remark
    Show marketing remark (878 chars)

    Brand new, energy-efficient home available by Dec 2026! Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet. Located in Cumming, GA, experience the best of both worlds at Hemingway, where small-town charm meets resort-style living. Dive into the refreshing waters at the community pool, challenge friends to a match at the tennis or pickleball courts, or hosts gatherings at the clubhouse. Hemingway offers easy access to nearby attractions such as the Cumming City Center, Lake Lanier, and the Collection at Forsyth for shopping and dining. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  18. 2026-05-15
    price $388,790 878-char remark
    Show marketing remark (878 chars)

    Brand new, energy-efficient home available by Dec 2026! Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet. Located in Cumming, GA, experience the best of both worlds at Hemingway, where small-town charm meets resort-style living. Dive into the refreshing waters at the community pool, challenge friends to a match at the tennis or pickleball courts, or hosts gatherings at the clubhouse. Hemingway offers easy access to nearby attractions such as the Cumming City Center, Lake Lanier, and the Collection at Forsyth for shopping and dining. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  19. 2026-05-09
    price $393,790
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

  20. 2026-05-08
    price $393,790 878-char remark
    Show marketing remark (878 chars)

    Brand new, energy-efficient home available by Dec 2026! Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet. Located in Cumming, GA, experience the best of both worlds at Hemingway, where small-town charm meets resort-style living. Dive into the refreshing waters at the community pool, challenge friends to a match at the tennis or pickleball courts, or hosts gatherings at the clubhouse. Hemingway offers easy access to nearby attractions such as the Cumming City Center, Lake Lanier, and the Collection at Forsyth for shopping and dining. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  21. 2026-05-08
    price $393,790 878-char remark
    Show marketing remark (878 chars)

    Brand new, energy-efficient home available by Dec 2026! Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet. Located in Cumming, GA, experience the best of both worlds at Hemingway, where small-town charm meets resort-style living. Dive into the refreshing waters at the community pool, challenge friends to a match at the tennis or pickleball courts, or hosts gatherings at the clubhouse. Hemingway offers easy access to nearby attractions such as the Cumming City Center, Lake Lanier, and the Collection at Forsyth for shopping and dining. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  22. 2026-05-06
    price $403,790
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

  23. 2026-05-06
    price $408,790
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

  24. 2026-05-06
    price $403,790
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

  25. 2026-05-04
    listed $403,790 New 878-char remark
    Show marketing remark (878 chars)

    Brand new, energy-efficient home available by Dec 2026! Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet. Located in Cumming, GA, experience the best of both worlds at Hemingway, where small-town charm meets resort-style living. Dive into the refreshing waters at the community pool, challenge friends to a match at the tennis or pickleball courts, or hosts gatherings at the clubhouse. Hemingway offers easy access to nearby attractions such as the Cumming City Center, Lake Lanier, and the Collection at Forsyth for shopping and dining. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  26. 2026-05-04
    listed $403,790 Active 878-char remark
    Show marketing remark (878 chars)

    Brand new, energy-efficient home available by Dec 2026! Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet. Located in Cumming, GA, experience the best of both worlds at Hemingway, where small-town charm meets resort-style living. Dive into the refreshing waters at the community pool, challenge friends to a match at the tennis or pickleball courts, or hosts gatherings at the clubhouse. Hemingway offers easy access to nearby attractions such as the Cumming City Center, Lake Lanier, and the Collection at Forsyth for shopping and dining. Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.

  27. 2026-05-01
    status Active
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

  28. 2026-05-01
    price $408,790
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

  29. 2025-10-24
    historical
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

  30. 2025-10-22
    listed $489,780 Active
    Show marketing remark (230 chars)

    Host your next dinner party in the spacious open-concept living area. This tri-level home boasts two outdoor living spaces and a convenient flex room. On the third level, the primary suite features dual sinks and a walk-in closet.

ⓘ 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
$1,324 · $110/mo
Projected year-2 tax
$3,726 · $310/mo
Expected delta
+$2,402/yr (+$200/mo · 181.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$33,342
− Mortgage interest
−$25,537
− Property taxes
−$1,324
− Insurance
−$2,279
− Repairs & maintenance
−$2,667
− Management
−$2,667
− HOA
−$2,100
− Depreciation
−$13,262
Taxable loss
−$16,495
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,959
After-tax cash flow
$-4,093/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.

Schools (NCES district)

District
Forsyth County
NCES district ID
1302220
Math proficiency
62% ▼ -13.00%
Reading proficiency
62% ▼ -11.00%
Median HH income
$89,763
Composite
56.54/100
National rank
#1151
State rank
#5 of 174 in GA

Livability — Cumming

Score
76/100
State rank
#29
US rank
#3797

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Forsyth County · 198,629 people
City population
198,629
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
77,664
Household income
$152,564
Rent vs Own
14.0% rent · 86.0% own
Severe rent burden
796.0

Population outlook (Forsyth County) Hauer SSP2

Today (2025)
294,519 people
By 2030
336,546 · +14.3%
By 2040
421,220 · +43.0%
By 2050
502,754 · +70.7%
By 2075
683,179 · +132.0%
By 2100
792,174 · +169.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Asian 23% Hispanic / Latino 8% Two or more races 6% Black 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Romanian 2% Italian 2%
Foreign-born
23% · Canada, China, South Korea
Languages at home
72% English-only · Other Asian/Pacific 9% Other Indo-European 7% Spanish 6%

Political lean MEDSL · Forsyth

2024 margin
Solid R (+33.1) · D 32.9% · R 66.0% · Other 1.1%
2008→2024 swing
+24.9pp toward D · 2008: -58.0pp · 2024: -33.1pp
All cycles
2024: R+33.1 2020: R+33.2 2016: R+47.7 2012: R+62.9 2008: R+58.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.19%
Current HPI
272.1758
Rent YoY
▲ 1.33%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-17.3% since first listed
24 events — show timeline
  • 2026-06-18 Price Changed $404,990 Zillow
  • 2026-06-17 Price Changed $404,990 GAMLS
  • 2026-06-17 Price Changed $404,990 FMLS
  • 2026-06-05 Price Changed $399,990 Zillow
  • 2026-06-04 Price Changed $404,990 Zillow
  • 2026-06-03 Price Changed $399,990 FMLS
  • 2026-06-03 Price Changed $399,990 GAMLS
  • 2026-06-03 Price Changed $393,790 GAMLS
  • 2026-06-03 Price Changed $393,790 FMLS
  • 2026-05-23 Price Changed $388,790 Zillow
  • 2026-05-15 Price Changed $388,790 GAMLS
  • 2026-05-15 Price Changed $388,790 FMLS
  • 2026-05-09 Price Changed $393,790 Zillow
  • 2026-05-08 Price Changed $393,790 GAMLS
  • 2026-05-08 Price Changed $393,790 FMLS
  • 2026-05-06 Price Changed $403,790 Zillow
  • 2026-05-06 Price Changed $408,790 Zillow
  • 2026-05-06 Price Changed $403,790 Zillow
  • 2026-05-04 Listed $403,790 FMLS
  • 2026-05-04 Listed $403,790 GAMLS
  • 2026-05-01 Relisted Zillow
  • 2026-05-01 Price Changed $408,790 Zillow
  • 2025-10-24 Delisted Zillow
  • 2025-10-22 Listed $489,780 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…