CashFlowRE
Sign in Sign up
1504 Vermillion St
D+ Composite 46.42
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 +8.8/30.0
  • Schools +5.4/10.0
  • Condition / age +5.0/5.0
  • Livability +3.8/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.9/5.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$315,000

1504 Vermillion St · Forney, TX 75126
3 bd · 2.5 ba · 1,793 sqft · SingleFamily · 108 Days on market
Built 2025 Excellent condition 5,166 sqft lot 2-car garage $176/sqft · 24% below area Est $413k · 24% under $133/mo HOA · 5% of rent ↓ 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

  • Highly rated schools
  • Scenic parks
  • 5,166 sq ft lot

Tags

BRAND NEW CONSTRUCTIONMASTER-PLANNED COMMUNITYHIGHLY RATED SCHOOLSSCENIC PARKSRESORT-STYLE AMENITIESFITNESS AND WELLNESS SPACES

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 $315k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-262 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $277k (12.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (17.7% below list).
  • Recommended offer: $259k (17.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 4.2% in Forney — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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); 2639 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals lingering (median 38d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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).
  • This rent runs 30% of the median local income ($104k/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 $9k 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 108 days — a 9% lower offer ($287k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $259,289 (17.7% 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 108 days. Have you received any prior offers? Is the seller open to a 18% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 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
0.82% ✗
Cap rate
5.30%
Cash-on-cash
-3.56%
DSCR
0.84
GRM
10.1

CMA / ARV

ARV (median comp)
$412,801
List price
$315,000
Delta
-23.69%
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%) 0mo $299,990 $164 68
4117 Plateau Dr 0.53mi 4/2.0 (+1) 1,832 (+2%) 5mo $329,540 $180 61
10133 Country View Ln 0.38mi 3/2.0 1,616 (-10%) 10mo $350,000 $217 56
4161 Waldron Trl 0.74mi 4/2.0 (+1) 1,832 (+2%) 0mo $336,490 $184 55
10090 Country View Ln 0.35mi 4/2.0 (+1) 1,622 (-10%) 10mo $380,000 $234 53
4014 Poplar Dr 0.41mi 4/2.0 (+1) 2,006 (+12%) 2mo $299,900 $150 52
4303 Brenton Ln 0.72mi 4/2.0 (+1) 1,832 (+2%) 7mo $329,490 $180 50
4111 Beamer Dr 0.44mi 4/2.0 (+1) 2,038 (+14%) 3mo $315,000 $155 47
4123 Plateau Dr 0.55mi 4/2.0 (+1) 1,935 (+8%) 10mo $368,540 $190 46
4119 Plateau Dr 0.53mi 4/2.0 (+1) 2,014 (+12%) 10mo $381,540 $189 39
4301 Brenton Ln 0.72mi 4/2.0 (+1) 1,935 (+8%) 9mo $381,490 $197 38
4168 Plateau Dr 0.75mi 4/3.0 (+1) 2,014 (+12%) 5mo $362,750 $180 33

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
-24.1%
Equity multiple
0.19×
Total profit
$-71,637
Equity at exit
$46,968
10-year hold
IRR
-24.7%
Equity multiple
-0.13×
Total profit
$-99,468
Equity at exit
$27,235

Cash invested: $88,200 (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 · 23 under contract
Months of supply
8.6 mo (12%/mo absorbed)
Median asking
$364,490 ($184/sqft)
Median days on market
61 d
This list price
17% of active listings are priced below it
ARV vs active asking
+25.0% 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
2639
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,593 high interval (Pro) →
Mortgage (P&I)
−$1,652
Tax est. 1.5%
−$394 /mo · $4,725/yr
Insurance
−$131
HOA
−$133
Vacancy / Maint / Mgmt
−$545
Net cashflow
$-262

Break-even live

Break-even rent $2,924
Max offer price $277,159
Occupancy floor —

Sensitivity live

Price -10% $-44 -5% $-153 +0% $-262 +5% $-370 +10% $-479
Rent -10% $-466 -5% $-364 +0% $-262 +5% $-159 +10% $-57
Rate -1.0pp $-103 -0.5pp $-181 base $-262 +0.5pp $-343 +1.0pp $-426

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
$78,750
Closing costs
$9,450
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2503 Blue Oasis Ct Forney, TX 4.0 2.5 2127 $2,399 $1.13 12d 1 0.09mi
1308 Middlebrooks Dr Forney, TX 4.0 2.5 2231 $2,650 $1.19 93d 1 0.12mi
2302 Doe Branch Ln Forney, TX 4.0 2.5 2457 $2,750 $1.12 71d 1 0.17mi
2140 Florence Dr Forney, TX 4.0 2.5 2032 $2,600 $1.28 93d 1 0.20mi
4005 Waterford Dr Forney, TX 4.0 2.0 1852 $2,350 $1.27 93d 1 0.42mi
4000 Dusk Dr Forney, TX 4.0 2.0 2140 $2,599 $1.21 38d 1 0.56mi
4306 Paxton Dr Forney, TX 4.0 2.0 1837 $2,600 $1.42 93d 1 0.68mi
4320 Shadow Dr Forney, TX 3.0 3.0 1830 $2,550 $1.39 8d 1 0.72mi
4162 Rim Trl Forney, TX 4.0 2.0 1916 $2,350 $1.23 38d 1 0.73mi
4170 Plateau Dr Forney, TX 4.0 2.0 2100 $3,573 $1.70 93d 1 0.74mi
4175 Beamer Dr Forney, TX 4.0 2.0 1830 $2,500 $1.37 28d 1 0.77mi
4178 Plateau Dr Forney, TX 4.0 2.0 1832 $3,573 $1.95 93d 1 0.78mi
114 Mandarin St Forney, TX 3.0 2.0 1871 $2,400 $1.28 38d 1 0.83mi
107 Huckleberry Rd Forney, TX 4.0 2.5 2186 $2,700 $1.24 4d 1 0.84mi
4186 Rim Trl Forney, TX 4.0 2.0 2060 $2,750 $1.33 93d 1 0.84mi
4198 Plateau Dr Forney, TX 4.0 2.0 1832 $3,573 $1.95 93d 1 0.87mi
335 Chapel Hill Dr Forney, TX 4.0 2.5 2520 $3,400 $1.35 17d 1 0.91mi
1515 Arabella Ave Forney, TX 4.0 2.0 1636 $2,200 $1.34 23d 1 0.98mi
1450 Arabella Ave Forney, TX 4.0 2.0 1636 $2,250 $1.38 62d 1 1.01mi
2760 Tanner St Forney, TX 4.0 2.0 1615 $2,200 $1.36 21d 1 1.09mi
2850 Dusty Rd Forney, TX 4.0 3.0 2115 $2,300 $1.09 4d 1 1.12mi
1160 Wentworth Way Forney, TX 4.0 2.0 1815 $2,189 $1.21 32d 1 1.15mi
413 Driftwood Ct Forney, TX 3.0 2.0 1733 $1,999 $1.15 59d 1 1.20mi
413 Driftwood Ct Forney, TX 3.0 2.0 1733 $2,000 $1.15 64d 1 1.20mi
844 Lauren Grove Ln Forney, TX 4.0 2.0 2000 $3,800 $1.90 38d 1 1.36mi
1024 Meadowlark Ave Forney, TX 4.0 2.5 2438 $2,795 $1.15 38d 1 1.39mi
1024 Meadowlark Ave Forney, TX 4.0 2.5 2440 $2,500 $1.02 10d 1 1.39mi
233 Amherst Dr Forney, TX 3.0 2.0 1525 $1,819 $1.19 2d 1 1.41mi
5507 Cavalcade Ct Forney, TX 4.0 2.0 1708 $3,000 $1.76 7d 1 1.41mi
512 Bryn Mawr Forney, TX 4.0 2.0 1960 $2,470 $1.26 7d 1 1.42mi

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. 2026-08-08
    days on market $315,000 Active 108 DOM
  2. 2026-08-06
    days on market $315,000 Active 106 DOM
  3. 2026-08-05
    days on market $315,000 Active 105 DOM
  4. 2026-08-04
    days on market $315,000 Active 104 DOM
  5. 2026-08-03
    days on market $315,000 Active 103 DOM
  6. 2026-07-31
    days on market $315,000 Active 100 DOM
  7. 2026-07-30
    days on market $315,000 Active 99 DOM
  8. 2026-07-30
    days on market $315,000 Active 98 DOM
  9. 2026-07-28
    days on market $315,000 Active 97 DOM
  10. 2026-07-26
    days on market $315,000 Active 95 DOM
  11. 2026-07-24
    days on market $315,000 Active 93 DOM
  12. 2026-07-23
    days on market $315,000 Active 92 DOM
  13. 2026-07-22
    days on market $315,000 Active 91 DOM
  14. 2026-07-21
    days on market $315,000 Active 90 DOM
  15. 2026-07-20
    days on market $315,000 Active 89 DOM
  16. 2026-07-18
    days on market $315,000 Active 87 DOM
  17. 2026-07-18
    days on market $315,000 Active 86 DOM
  18. 2026-07-16
    days on market $315,000 Active 85 DOM
  19. 2026-07-15
    days on market $315,000 Active 84 DOM
  20. 2026-07-14
    days on market $315,000 Active 83 DOM
  21. 2026-07-13
    days on market $315,000 Active 82 DOM
  22. 2026-07-13
    days on market $315,000 Active 81 DOM
  23. 2026-07-11
    days on market $315,000 Active 80 DOM
  24. 2026-07-10
    days on market $315,000 Active 79 DOM
  25. 2026-07-09
    days on market $315,000 Active 78 DOM
  26. 2026-07-07
    days on market $315,000 Active 76 DOM
  27. 2026-07-06
    days on market $315,000 Active 75 DOM
  28. 2026-07-06
    days on market $315,000 Active 74 DOM
  29. 2026-07-05
    days on market $315,000 Active 73 DOM
  30. 2026-07-03
    days on market $315,000 Active 72 DOM
  31. 2026-07-02
    days on market $315,000 Active 71 DOM
  32. 2026-07-01
    remarks 699-char remark
  33. 2026-07-01
    days on market $315,000 Active 70 DOM
  34. 2026-06-30
    days on market $315,000 Active 69 DOM
  35. 2026-06-29
    days on market $315,000 Active 68 DOM
  36. 2026-06-28
    days on market $315,000 Active 67 DOM
  37. 2026-06-27
    days on market $315,000 Active 66 DOM
  38. 2026-06-26
    days on market $315,000 Active 65 DOM
  39. 2026-06-24
    days on market $315,000 Active 63 DOM
  40. 2026-06-22
    days on market $315,000 Active 61 DOM
  41. 2026-06-21
    days on market $315,000 Active 60 DOM
  42. 2026-06-18
    days on market $315,000 Active 57 DOM
  43. 2026-06-17
    days on market $315,000 Active 56 DOM
  44. 2026-06-16
    days on market $315,000 Active 55 DOM
  45. 2026-06-15
    days on market $315,000 Active 54 DOM
  46. 2026-06-13
    days on market $315,000 Active 52 DOM
  47. 2026-06-13
    days on market $315,000 Active 51 DOM
  48. 2026-06-09
    days on market $315,000 Active 48 DOM
  49. 2026-06-08
    days on market $315,000 Active 47 DOM
  50. 2026-06-07
    days on market $315,000 Active 46 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
$31,115
− Mortgage interest
−$17,645
− Property taxes
−$4,725
− Insurance
−$1,575
− Repairs & maintenance
−$2,489
− Management
−$2,489
− HOA
−$1,596
− Depreciation
−$9,164
Taxable loss
−$8,568
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,056
After-tax cash flow
$-1,082/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%
Common ancestry
Italian 2% Slovak 1% Portuguese 1%
Foreign-born
12% · Canada, Vietnam
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…