CashFlowRE
Sign in Sign up
1504 Vermillion St
C Composite 56.74
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • Schools +5.4/10.0
  • Condition / age +5.0/5.0
  • DSCR +4.8/10.0
  • 1% rule +4.3/10.0
  • Livability +3.8/5.0
  • Rent growth +2.9/5.0
  • Appreciation +0.0/10.0

$275,000

1504 Vermillion St · Forney, TX 75126
3 bd · 2.5 ba · 1,793 sqft · SingleFamily · 307 Days on market
Built 2025 Excellent condition 5,166 sqft lot 2-car garage $153/sqft · 33% below area Est $409k · 33% under ↓ 21% since listing
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * 2.99% FIXED RATE for a 30-Year Mortgage (3.75% APR) on Select Homes for a Limited Time Only, Plus $5,000 in Closing Costs Through the End of the Month When Using MCI Mortgage * * Brand New Construction by Megatel Homes! Lagoon life is coming to Forney ISD! Discover Bellagio, a master-planned community offering highly rated schools, scenic parks, and a welcoming, small-town atmosphere known for its rich history as the Antique Capital of Texas. This community features resort-style amenities including a lagoon, fitness and wellness spaces, a full-service restaurant and bar, and entertainment options for both adults and kids. Move In Ready & Never Occupied! Megatel Homes' Dawson plan features 1,793 sq ft of living space with 3 spacious bedrooms, 2.5-baths, and a 2-car garage. The open-concept kitchen and living areas create an inviting space for gatherings and everyday living. The primary suite includes a walk-in closet and a beautifully designed ensuite bath. Secondary bedrooms are generously sized, providing comfort and flexibility. A two-car garage completes the home with added convenience and storage space. Situated on a 40-foot lot, this home is available with elevation B, offering stylish exterior options. Discover quality craftsmanship and thoughtful design in every detail of this beautiful home.

Key facts

  • Functional design
  • Lush parks
  • Open spaces

Tags

HIGHLY RATED SCHOOLSLUSH PARKSTWO-STORY HOMEOPEN SPACESFUNCTIONAL DESIGN

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 3-bed/2.5-bath single-family listed at $275k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/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 $255k (7.1% below list).
  • Recommended offer: $242k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 4.2% in Forney — 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 (#98 in TX, #3,339 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities C-, commute F.
  • Forney ISD (rural): math 41% / reading 44% proficiency, ranked #234 of 826 in TX (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Henderson El (math 52% / reading 54%, grade C, #705 of 4,322 statewide, top 17%, 737 students, 50% FRL); Warren Middle (math 43% / reading 50%, grade D+, #443 of 1,662 statewide, top 28%, 903 students, 26% FRL); Forney H S (math 64% / reading 58%, grade C+, #258 of 1,632 statewide, top 16%, 2,272 students, 28% FRL).
  • Market conditions: Rents rising (+1.4%/yr); 3349 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,747 units permitted in Kaufman County in 2024 (180 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Kaufman County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 307 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $40k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $242,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 307 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.93% ✗
Cap rate
6.80%
Cash-on-cash
1.83%
DSCR
1.08
GRM
9.0

CMA / ARV

ARV (median comp)
$408,532
List price
$275,000
Delta
-32.69%
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
4004 Clearline Dr 0.46mi 4/2.0 (+1) 1,832 (+2%) 3mo $299,990 $164 65
12205 Golden Meadow Ln 0.61mi 3/2.0 1,879 (+5%) 0mo $489,000 $260 61
4117 Plateau Dr 0.53mi 4/2.0 (+1) 1,832 (+2%) 8mo $329,540 $180 58
4161 Waldron Trl 0.74mi 4/2.0 (+1) 1,832 (+2%) 3mo $336,490 $184 52
10090 Country View Ln 0.35mi 4/2.0 (+1) 1,622 (-10%) 12mo $380,000 $234 50
4014 Poplar Dr 0.41mi 4/2.0 (+1) 2,006 (+12%) 5mo $299,900 $150 50
4303 Brenton Ln 0.72mi 4/2.0 (+1) 1,832 (+2%) 10mo $329,490 $180 48
4164 Waldron Trl 0.74mi 4/2.0 (+1) 1,935 (+8%) 0mo $334,490 $173 45
4111 Beamer Dr 0.44mi 4/2.0 (+1) 2,038 (+14%) 6mo $315,000 $155 45
4123 Plateau Dr 0.55mi 4/2.0 (+1) 1,935 (+8%) 13mo $368,540 $190 43
4301 Brenton Ln 0.72mi 4/2.0 (+1) 1,935 (+8%) 12mo $381,490 $197 36
4168 Plateau Dr 0.75mi 4/3.0 (+1) 2,014 (+12%) 8mo $362,750 $180 31

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 · 1.42% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.47×
Total profit
$-41,049
Equity at exit
$41,003
10-year hold
IRR
-9.5%
Equity multiple
0.46×
Total profit
$-41,858
Equity at exit
$23,777

Cash invested: $77,000 (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.
Methodology + full state rankings →
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
23 active · 34 under contract
Months of supply
9.2 mo (11%/mo absorbed)
Median asking
$339,000 ($170/sqft)
Median days on market
79 d
This list price
4% of active listings are priced below it
ARV vs active asking
+33.8% above current asking $/sqft

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

ZIP-level market 75126

Rents YoY
1.4%
Active inventory
3349
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,554 high interval (Pro) →
Mortgage (P&I)
−$1,442
Tax est. 1.5%
−$344 /mo · $4,125/yr
Insurance
−$115
HOA
−$0
Vacancy / Maint / Mgmt
−$536
Net cashflow
$117

Break-even live

Break-even rent $2,406
Max offer price $275,000
Occupancy floor 90%

Sensitivity live

Price -10% $307 -5% $212 +0% $117 +5% $22 +10% $-73
Rent -10% $-84 -5% $16 +0% $117 +5% $218 +10% $319
Rate -1.0pp $256 -0.5pp $187 base $117 +0.5pp $46 +1.0pp $-26

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
$68,750
Closing costs
$8,250
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
2503 Blue Oasis Ct Forney, TX 4.0 2.5 2127 $2,399 $1.13 104d 1 0.09mi
1519 Vermillion St Forney, TX 4.0 3.0 2035 $2,450 $1.20 13d 1 0.09mi
1519 Vermillion St Forney, TX 4.0 3.0 2035 $2,450 $1.20 10d 1 0.09mi
1308 Middlebrooks Dr Forney, TX 4.0 2.5 2231 $2,650 $1.19 185d 1 0.12mi
1537 Vermillion St Forney, TX 4.0 3.0 2035 $2,400 $1.18 10d 1 0.14mi
1328 Middlebrooks Dr Forney, TX 4.0 3.0 2534 $2,400 $0.95 36d 1 0.14mi
2302 Doe Branch Ln Forney, TX 4.0 2.5 2457 $2,750 $1.12 163d 1 0.17mi
2140 Florence Dr Forney, TX 4.0 2.5 2032 $2,600 $1.28 184d 1 0.20mi
4005 Waterford Dr Forney, TX 4.0 2.0 1852 $2,350 $1.27 184d 1 0.42mi
1232 Cirrus Ct Forney, TX 4.0 2.5 2468 $2,799 $1.13 10d 1 0.46mi
4010 Windswept Way Forney, TX 4.0 3.0 2059 $2,399 $1.17 3d 1 0.49mi
4000 Dusk Dr Forney, TX 4.0 2.0 2140 $2,599 $1.21 129d 1 0.56mi
1052 Lufkin Ln Forney, TX 4.0 2.0 2600 $2,500 $0.96 6d 1 0.60mi
4306 Paxton Dr Forney, TX 4.0 2.0 1837 $2,600 $1.42 184d 1 0.68mi
4154 Waldron Trl Forney, TX 4.0 2.0 2100 $3,573 $1.70 3d 1 0.68mi
4320 Shadow Dr Forney, TX 4.0 2.0 1830 $2,400 $1.31 10d 1 0.72mi
4166 Beamer Dr Forney, TX 4.0 3.0 2059 $3,000 $1.46 10d 1 0.73mi
4166 Beamer Dr Forney, TX 4.0 3.0 2059 $3,000 $1.46 14d 1 0.73mi
4162 Rim Trl Forney, TX 4.0 2.0 1916 $2,350 $1.23 130d 1 0.73mi
4170 Plateau Dr Forney, TX 4.0 2.0 2100 $3,573 $1.70 184d 1 0.74mi
4175 Beamer Dr Forney, TX 4.0 2.0 1830 $2,500 $1.37 119d 1 0.77mi
4178 Plateau Dr Forney, TX 4.0 2.0 1832 $3,573 $1.95 185d 1 0.78mi
4174 Beamer Dr Forney, TX 4.0 2.0 2011 $2,650 $1.32 3d 1 0.79mi
118 Mandarin St Forney, TX 4.0 2.0 1885 $2,250 $1.19 10d 1 0.82mi
114 Mandarin St Forney, TX 3.0 2.0 1871 $2,400 $1.28 129d 1 0.83mi
107 Huckleberry Rd Forney, TX 4.0 2.5 2186 $2,700 $1.24 10d 1 0.84mi
4186 Rim Trl Forney, TX 4.0 2.0 2060 $2,750 $1.33 184d 1 0.84mi
4238 Long Dr Forney, TX 4.0 3.0 2312 $2,750 $1.19 10d 1 0.85mi
112 Huckleberry Rd Forney, TX 3.0 2.0 1882 $2,395 $1.27 45d 1 0.86mi
4198 Plateau Dr Forney, TX 4.0 2.0 1832 $3,573 $1.95 184d 1 0.87mi
335 Chapel Hill Dr Forney, TX 4.0 2.5 2520 $3,000 $1.19 71d 1 0.91mi
335 Chapel Hill Dr Forney, TX 4.0 2.5 2520 $3,000 $1.19 10d 1 0.91mi
1515 Arabella Ave Forney, TX 4.0 2.0 1636 $2,200 $1.34 114d 1 0.98mi
1450 Arabella Ave Forney, TX 4.0 2.0 1636 $2,250 $1.38 153d 1 1.01mi
2305 Willard Way Forney, TX 4.0 2.5 2108 $1,795 $0.85 46d 1 1.03mi
2495 Monty St Forney, TX 4.0 2.0 1835 $2,300 $1.25 10d 1 1.06mi
721 Truchas Ave Forney, TX 3.0 2.0 2314 $700 $0.30 65d 1 1.06mi
2795 Tanner St Forney, TX 4.0 2.0 2113 $2,150 $1.02 10d 1 1.09mi
2760 Tanner St Forney, TX 4.0 2.0 1615 $2,200 $1.36 113d 1 1.09mi
213 Bugle Call Rd Forney, TX 3.0 2.0 2065 $2,345 $1.14 10d 1 1.11mi

Property features AI

Finance

Other
Energy-efficient features include efficient appliances, HVAC, insulation, mechanical fresh air, rain/freeze sensors, thermostat and efficient windows
Financial info
Accepted financing: Cash, Conventional, FHA, VA
HOA & community
Mandatory associationAnnual HOA fee covering grounds and structure maintenanceHOA managed by Guardian Association Management

Exterior

Parking
Attached 2-car garage (20 ft wide by 20 ft deep)Covered parking for 2 vehiclesGarage faces front with 2-car single door
Security
Fire alarmSmoke detectors
Utilities
City waterCity sewerNo municipal utility district
Home design
Single-family residenceResidential propertyTwo-storyNew construction completed in 2025
Construction
Brick constructionComposition roofSlab foundation
Exterior features
GuttersWood fencingInterior landscaped lot with sprinkler systemLocated in a subdivisionLot dimensions approximately 40 x 135

Interior

Kitchen
DishwasherGas oven and gas rangeMicrowaveKitchen islandBreakfast barWater line to refrigeratorVented exhaust fan
Bedrooms
Primary bedroom on level 1 with dual sinks, linen closet, separate shower and walk-in closetTwo additional bedrooms on level 2
Flooring
Vinyl flooring
Bathrooms
Two full bathroomsOne half bathroom
Heating & cooling
Central heating (natural gas)Central air conditioning (electric)Ceiling fansTankless water heater
Interior features
Cable TV availableHigh-speed internet availableIntegrated pest management, moisture control and ventilation for improved indoor air qualityTwo living areasTwo dining areasSeven total roomsTwo levels
Laundry & utility
Utility room on level 1

Listing history 50 events

  1. 2026-10-30
    days on marketlisting id $275,000 Active 307 DOM
  2. 2026-10-29
    days on market $275,000 Active 190 DOM
  3. 2026-10-28
    days on market $275,000 Active 189 DOM
  4. 2026-10-27
    days on market $275,000 Active 188 DOM
  5. 2026-10-26
    days on market $275,000 Active 187 DOM
  6. 2026-10-25
    days on market $275,000 Active 186 DOM
  7. 2026-10-24
    days on market $275,000 Active 185 DOM
  8. 2026-10-23
    days on market $275,000 Active 184 DOM
  9. 2026-10-23
    price $275,000 Active 183 DOM
  10. 2026-10-22
    days on market $284,000 Active 183 DOM
  11. 2026-10-21
    days on market $284,000 Active 182 DOM
  12. 2026-10-20
    days on market $284,000 Active 181 DOM
  13. 2026-10-19
    days on market $284,000 Active 180 DOM
  14. 2026-10-18
    days on market $284,000 Active 179 DOM
  15. 2026-10-17
    days on market $284,000 Active 178 DOM
  16. 2026-10-16
    days on market $284,000 Active 177 DOM
  17. 2026-10-15
    days on market $284,000 Active 176 DOM
  18. 2026-10-14
    days on market $284,000 Active 175 DOM
  19. 2026-10-13
    days on market $284,000 Active 174 DOM
  20. 2026-10-12
    days on market $284,000 Active 173 DOM
  21. 2026-10-11
    days on market $284,000 Active 172 DOM
  22. 2026-10-10
    pricedays on market $284,000 Active 171 DOM
  23. 2026-10-09
    days on market $298,950 Active 170 DOM
  24. 2026-10-08
    days on market $298,950 Active 169 DOM
  25. 2026-10-08
    price $298,950 Active 168 DOM
  26. 2026-10-07
    days on market $299,000 Active 168 DOM
  27. 2026-10-06
    days on market $299,000 Active 167 DOM
  28. 2026-10-05
    days on market $299,000 Active 166 DOM
  29. 2026-10-04
    days on market $299,000 Active 165 DOM
  30. 2026-10-03
    days on market $299,000 Active 164 DOM
  31. 2026-10-02
    days on market $299,000 Active 163 DOM
  32. 2026-10-01
    days on market $299,000 Active 162 DOM
  33. 2026-09-30
    days on market $299,000 Active 161 DOM
  34. 2026-09-29
    days on market $299,000 Active 160 DOM
  35. 2026-09-28
    days on market $299,000 Active 159 DOM
  36. 2026-09-27
    days on market $299,000 Active 158 DOM
  37. 2026-09-26
    days on market $299,000 Active 157 DOM
  38. 2026-09-25
    days on market $299,000 Active 156 DOM
  39. 2026-09-24
    days on market $299,000 Active 155 DOM
  40. 2026-09-23
    days on market $299,000 Active 154 DOM
  41. 2026-09-22
    days on market $299,000 Active 153 DOM
  42. 2026-09-21
    days on market $299,000 Active 152 DOM
  43. 2026-09-20
    days on market $299,000 Active 151 DOM
  44. 2026-09-19
    days on market $299,000 Active 150 DOM
  45. 2026-09-18
    days on market $299,000 Active 149 DOM
  46. 2026-09-17
    days on market $299,000 Active 148 DOM
  47. 2026-09-16
    days on market $299,000 Active 147 DOM
  48. 2026-09-15
    days on market $299,000 Active 146 DOM
  49. 2026-09-14
    days on market $299,000 Active 145 DOM
  50. 2026-09-13
    days on market $299,000 Active 144 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,650
− Mortgage interest
−$15,404
− Property taxes
−$4,125
− Insurance
−$1,375
− Repairs & maintenance
−$2,452
− Management
−$2,452
− Depreciation
−$8,000
Taxable loss
−$3,158
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$758
After-tax cash flow
$2,166/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

Excellent 100/100 None rehab

This move-in-ready home in Bellagio, a master-planned community, features modern amenities and a well-maintained exterior, making it an excellent investment opportunity.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and adds value for both resale and rental. ↑
  • Both Add a smart home system — Improves convenience and energy efficiency, attracting more buyers and renters. ↑
D Composite school gradezoned avg 54/100

Zoned Schools

Elementary Henderson El C TX #705/4,322 Nat'l #10,986/41,679 Middle Warren Middle D+ TX #443/1,662 Nat'l #4,335/14,009 High Forney H S C+ TX #258/1,632 Nat'l #3,443/17,239

Schools (NCES district)

District
Forney ISD
NCES district ID
4819560
Math proficiency
41% ▼ -20.00%
Reading proficiency
44% ▼ -12.00%
Median HH income
$86,679
Composite
40.07/100
National rank
#3812
State rank
#234 of 826 in TX
B Composite livability gradescore 76/100

Livability — Forney

Score
76/100
State rank
#98
US rank
#3339

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Forney, TX
County
Kaufman County · 138,716 people
City population
84,799
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
84,799
Household income
$103,673
Rent vs Own
19.5% rent · 80.5% own
Severe rent burden
20% of renters

Population outlook (Kaufman County) Hauer SSP2

Today (2025)
138,716 people
By 2030
150,815 · +8.7%
By 2040
174,877 · +26.1%
By 2050
198,020 · +42.8%
By 2075
251,908 · +81.6%
By 2100
285,325 · +105.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 45% Black 25% Hispanic / Latino 23% Two or more races 14% Asian 3%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Languages at home
79% English-only · Spanish 14% Arabic 1% Vietnamese 1%

Political lean MEDSL · Kaufman

2024 margin
Strong R (+27.9) · D 35.6% · R 63.5%
2008→2024 swing
+7.9pp toward D · 2008: -35.8pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+33.9 2016: R+47.0 2012: R+44.4 2008: R+35.8

Not yet ingested

Civics
—

Price history

-21.4% since first listed
20 events — show timeline
  • 2026-04-22 Relisted — Zillow
  • 2026-04-22 Price Changed $315,000 Zillow
  • 2026-04-22 Listed $315,000 NTREIS
  • 2025-11-27 Delisted — Zillow
  • 2025-11-26 Listing Removed — NTREIS
  • 2025-11-11 Price Changed $329,000 Zillow
  • 2025-11-10 Price Changed $329,000 NTREIS
  • 2025-11-08 Price Changed $339,000 Zillow
  • 2025-11-08 Relisted — Zillow
  • 2025-11-07 Listed $339,000 NTREIS
  • 2025-08-19 Listing Removed — NTREIS
  • 2025-08-19 Price Changed $401,000 NTREIS
  • 2025-08-19 Delisted — Zillow
  • 2025-06-25 Price Changed $335,000 Zillow
  • 2025-06-23 Price Changed $335,000 NTREIS
  • 2025-05-21 Price Changed $339,000 Zillow
  • 2025-05-20 Price Changed $339,000 NTREIS
  • 2025-05-13 Listed $349,000 Zillow
  • 2025-05-13 Price Changed $349,000 NTREIS
  • 2025-05-13 Listed $401,000 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…