CashFlowRE
Sign in Sign up
703 Pine Tree Trl
A- Composite 81.14
Why this score? — see what drove the A- 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 +25.7/30.0
  • ARV discount +13.5/15.0
  • Appreciation +10.0/10.0
  • 1% rule +9.8/10.0
  • DSCR +8.6/10.0
  • Schools +4.5/10.0
  • Condition / age +3.8/5.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0

$125,000

703 Pine Tree Trl · South Fulton, GA 30349
3 bd · 2.0 ba · 1,466 sqft · Townhouse · 49 Days on market
Built 1989 Good condition 1,176 sqft lot $85/sqft · 13% below area Est $144k · 13% under $300/mo HOA · 16% of rent ↓ 11% since listing

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

Listing remarks MLS

This two-story unit offers 3BR/2BA of functional living space and features an updated kitchen, private entrance, new flooring throughout, and spacious garage. No rental restrictions-short-term, seasonal, and long-term rentals are permitted, including Airbnb, making this an excellent option as a primary residence or for investors seeking flexibility. Located just minutes from Hartsfield-Jackson International Airport, shopping, dining, schools, and public transit, this home offers unmatched convenience. Schedule your showing today!

Key facts

  • New flooring
  • Private entrance
  • Updated kitchen

Tags

UPDATED KITCHENPRIVATE ENTRANCENEW FLOORINGSPACIOUS GARAGENO RENTAL RESTRICTIONSSHORT TERM RENTALS PERMITTED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath townhouse listed at $125k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $300 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.6% in South Fulton — 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: area grade A — affects rentability + tenant quality, not the cash-flow math above.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 656 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $13k of equity ($864 loan paydown + $12k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 0.9% rent growth), your $35k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 26 sale attempts since 4y ago 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.48%
Cap rate
9.18%
Cash-on-cash
10.30%
DSCR
1.46
GRM
5.6

CMA / ARV

ARV (median comp)
$144,173
List price
$125,000
Delta
-13.30%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1103 Pine Tree Trl 0.01mi 3/2.5 1,466 (0%) 4mo $75,000 $51 94
1109 Pinetree Trl 0.00mi 3/2.5 1,466 (0%) 14mo $105,100 $72 86
3008 Pine Tree Trl Unit 16D 0.05mi 3/2.5 1,466 (0%) 12mo $126,000 $86 86
2784 Haligan Pt 0.09mi 3/2.5 1,380 (-6%) 1mo $214,000 $155 83
7005 Livia Pt 0.04mi 3/2.5 1,568 (+7%) 13mo $255,000 $163 74
1206 Creel Ln 0.12mi 3/2.5 1,652 (+13%) 2mo $240,000 $145 70
7002 Galloway Pt 0.18mi 3/2.5 1,428 (-3%) 19mo $225,000 $158 69
1901 Creel Ln 0.14mi 3/2.5 1,642 (+12%) 3mo $240,000 $146 69

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.95% rent growth · sell at horizon

5-year hold
IRR
30.8%
Equity multiple
3.39×
Total profit
$83,681
Equity at exit
$112,610
10-year hold
IRR
25.9%
Equity multiple
7.42×
Total profit
$224,816
Equity at exit
$242,848

Cash invested: $35,000 (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 30349

Home prices YoY
4.6%
Rents YoY
0.9%
Active inventory
656
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,854 high interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$300
Vacancy / Maint / Mgmt
$389
Net cashflow
$300

Break-even live

Break-even rent $1,473
Max offer price $125,000
Occupancy floor 79%

Sensitivity live

Price -10% $387 -5% $344 +0% $300 +5% $257 +10% $214
Rent -10% $154 -5% $227 +0% $300 +5% $374 +10% $447
Rate -1.0pp $363 -0.5pp $332 base $300 +0.5pp $268 +1.0pp $235

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
$31,250
Closing costs
$3,750
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3206 Pine Tree Trl Unit 15C Atlanta, GA 3.0 2.5 1466 $1,950 $1.33 5d 1 0.08mi
2550 Hallie Mill Rd Atlanta, GA 3.0 2.0 1372 $1,600 $1.17 14d 1 0.25mi
110 Fruitwood Trce Unit A Riverdale, GA 3.0 2.0 1100 $1,800 $1.64 22d 1 0.33mi
105 Fruitwood Trce Unit A Riverdale, GA 2.0 2.0 1012 $1,395 $1.38 0d 1 0.36mi
7060 Kimberly Mill Rd Atlanta, GA 3.0 1.0 1056 $1,425 $1.35 0d 1 0.37mi
7060 Kimberly Mill Rd Atlanta, GA 3.0 1.0 1056 $1,425 $1.35 6d 1 0.37mi
7025 Brentwood Ct Riverdale, GA 2.0 1.5 1124 $1,425 $1.27 45d 1 0.40mi
2529 Wood Bend Ln Riverdale, GA 3.0 2.5 1508 $1,945 $1.29 45d 1 0.42mi
145 W Village Ct Riverdale, GA 3.0 2.5 1284 $1,840 $1.43 0d 1 0.43mi
2590 South Hills Riverdale, GA 3.0 2.5 1850 $2,005 $1.08 14d 1 0.45mi
2820 Greenbower Ct Atlanta, GA 3.0 2.0 1338 $1,730 $1.29 5d 1 0.45mi
2722 South Hills Riverdale, GA 3.0 2.5 1722 $2,175 $1.26 0d 1 0.47mi
7045 Birling Dr Atlanta, GA 4.0 3.0 1488 $1,765 $1.19 45d 1 0.54mi
2405 Wood Bend Ln Riverdale, GA 3.0 2.5 1396 $1,800 $1.29 45d 1 0.60mi
6450 Peppermill Ln Atlanta, GA 4.0 2.0 1188 $1,531 $1.29 25d 1 0.83mi
6985 Smoke Ridge Dr Fairburn, GA 4.0 2.0 1054 $1,820 $1.73 0d 1 0.93mi
3105 Garnet Way Atlanta, GA 3.0 2.0 1470 $1,660 $1.13 14d 1 0.94mi
7210 Buck Creek Dr Fairburn, GA 3.0 2.0 1140 $1,666 $1.46 0d 1 0.95mi
2667 Rocky Ct Atlanta, GA 3.0 2.5 1432 $2,200 $1.54 45d 1 0.99mi
6345 Peppermill Ln Atlanta, GA 3.0 2.5 1224 $1,800 $1.47 45d 1 1.01mi
2592 Rocky Ct Atlanta, GA 2.0 2.5 1424 $2,000 $1.40 45d 1 1.02mi
3500 Keels Ln Atlanta, GA 3.0 2.0 1272 $1,755 $1.38 3d 1 1.04mi
2373 Bigwood Trl Atlanta, GA 3.0 2.5 1566 $1,845 $1.18 25d 1 1.06mi
2184 Olmadison Vw Atlanta, GA 2.0 2.0 1236 $1,985 $1.61 20d 1 1.08mi
6575 Smoke Ridge Dr Atlanta, GA 4.0 2.0 1808 $1,815 $1.00 45d 1 1.09mi
2285 Bigwood Trl Atlanta, GA 3.0 2.5 1580 $1,740 $1.10 3d 1 1.09mi
855 Old Rocky Rd Atlanta, GA 3.0 2.0 1310 $1,710 $1.31 25d 1 1.10mi
2310 Bigwood Trl Atlanta, GA 3.0 2.5 1580 $2,600 $1.65 25d 1 1.13mi
6500 Connell Rd Atlanta, GA 3.0 2.0 1483 $1,650 $1.11 25d 1 1.15mi
6368 Olmadison Pl Atlanta, GA 3.0 2.5 1428 $1,596 $1.12 0d 1 1.15mi
6370 Olmadison Pl Atlanta, GA 3.0 2.5 1440 $1,795 $1.25 45d 1 1.15mi
6278 Rockaway Rd Atlanta, GA 3.0 2.5 1524 $2,000 $1.31 45d 1 1.16mi
6560 Emerald Pointe Cir Atlanta, GA 3.0 2.0 1309 $1,500 $1.15 23d 1 1.20mi
6440 Connell Rd Atlanta, GA 3.0 2.0 1391 $1,695 $1.22 25d 1 1.21mi
6445 Connell Rd Atlanta, GA 3.0 2.0 1357 $1,856 $1.37 45d 1 1.23mi
325 Pointer Ct Atlanta, GA 3.0 2.0 1474 $1,620 $1.10 6d 1 1.25mi
6090 Emerald Pointe Cir Atlanta, GA 3.0 2.0 1200 $1,875 $1.56 20d 1 1.32mi
320 Emerald Green Ct Atlanta, GA 3.0 2.0 1575 $2,050 $1.30 45d 1 1.33mi
6684 Judy Ln Riverdale, GA 3.0 2.0 1356 $1,705 $1.26 45d 1 1.33mi
2560 Foxlair Trl Atlanta, GA 4.0 2.0 1485 $1,795 $1.21 25d 1 1.34mi

HOA detail

Monthly dues
$300 · $3,600/yr

Listing history 50 events

  1. 2026-06-04
    days on market $125,000 Active 49 DOM
  2. 2026-06-03
    days on market $125,000 Active 48 DOM
  3. 2026-06-01
    days on market $125,000 Active 46 DOM
  4. 2026-05-31
    days on market $125,000 Active 45 DOM
  5. 2026-04-16
    listed $125,000 New 535-char remark
    Show marketing remark (535 chars)

    This two-story unit offers 3BR/2BA of functional living space and features an updated kitchen, private entrance, new flooring throughout, and spacious garage. No rental restrictions-short-term, seasonal, and long-term rentals are permitted, including Airbnb, making this an excellent option as a primary residence or for investors seeking flexibility. Located just minutes from Hartsfield-Jackson International Airport, shopping, dining, schools, and public transit, this home offers unmatched convenience. Schedule your showing today!

  6. 2026-04-16
    listed $125,000 Active 535-char remark
    Show marketing remark (535 chars)

    This two-story unit offers 3BR/2BA of functional living space and features an updated kitchen, private entrance, new flooring throughout, and spacious garage. No rental restrictions-short-term, seasonal, and long-term rentals are permitted, including Airbnb, making this an excellent option as a primary residence or for investors seeking flexibility. Located just minutes from Hartsfield-Jackson International Airport, shopping, dining, schools, and public transit, this home offers unmatched convenience. Schedule your showing today!

  7. 2026-04-07
    historical
  8. 2026-04-03
    historical
  9. 2026-04-01
    status Active
  10. 2026-04-01
    status Back On Market
  11. 2026-03-13
    status Under Contract
  12. 2026-03-13
    status Pending
  13. 2026-02-02
    listed $125,000 Active
  14. 2026-02-02
    listed $125,000 New
  15. 2026-01-31
    historical
  16. 2026-01-31
    historical
  17. 2026-01-31
    historical
  18. 2026-01-02
    listed $125,000 New
  19. 2026-01-02
    listed $125,000 Active
  20. 2025-10-10
    listed $125,000 New
  21. 2025-08-22
    historical
  22. 2025-08-22
    historical
  23. 2025-08-22
    historical
  24. 2025-08-22
    historical
  25. 2025-07-05
    price $145,000
  26. 2025-07-05
    price $145,000
  27. 2025-07-05
    price $145,000
  28. 2025-07-05
    price $145,000
  29. 2025-02-19
    status Active
  30. 2025-02-19
    status Active
  31. 2025-02-19
    status Back On Market
  32. 2025-02-19
    status Back On Market
  33. 2025-01-29
    historical Active Under Contract
  34. 2025-01-29
    historical Active Under Contract
  35. 2025-01-29
    historical Active Under Contract
  36. 2025-01-29
    historical Active Under Contract
  37. 2025-01-18
    historical $1,700
  38. 2025-01-18
    listed $155,000 Active
  39. 2025-01-18
    listed $155,000 New
  40. 2024-12-07
    listed $1,700
  41. 2024-12-06
    listed $155,000 New
  42. 2024-12-06
    listed $155,000 Active
  43. 2024-10-31
    historical
  44. 2024-08-16
    price $169,000
  45. 2024-07-31
    status Back On Market
  46. 2024-07-24
    status Under Contract
  47. 2024-05-20
    listed $175,000 New
  48. 2022-09-30
    soldstatus $136,000 Closed
  49. 2022-09-29
    soldstatus $136,000 Sold
  50. 2022-08-02
    status Pending

ⓘ 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 6/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$22,243
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$1,779
− Management
−$1,779
− HOA
−$3,600
− Depreciation
−$3,636
Taxable income
$1,946
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$467
After-tax cash flow
$3,139/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

This two-story townhouse is in good condition with cosmetic updates needed to modernize the kitchen and bathroom. It offers a functional layout and is located in a convenient location.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of updating
  • Moderate kitchen appliances — outdated and in need of replacement
  • Minor bathroom fixtures — basic and in need of updating

Value-add opportunities

  • Both update kitchen cabinets and appliances — modernizing the kitchen will appeal to both buyers and renters
  • Both update bathroom fixtures — modernizing the bathroom will appeal to both buyers and renters
  • Both paint interior walls — fresh paint will make the home more appealing and easier to sell

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of updating Moderate $3,000–15,000
kitchen appliances · outdated and in need of replacement Moderate $3,000–15,000
bathroom fixtures · basic and in need of updating Minor $500–3,000
Total estimated repair cost · 3 items $6,500–33,000

Value-add ROI direction

  • Both update kitchen cabinets and appliances — modernizing the kitchen will appeal to both buyers and renters
  • Both update bathroom fixtures — modernizing the bathroom will appeal to both buyers and renters
  • Both paint interior walls — fresh paint will make the home more appealing and easier to sell

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — South Fulton

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
South Fulton, GA
County
Fulton County · 1,094,430 people
City population
10,694
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
79,872
Household income
$67,023
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
4258.0

Population outlook (Fulton County) Hauer SSP2

Today (2025)
1,203,707 people
By 2030
1,299,706 · +8.0%
By 2040
1,488,256 · +23.6%
By 2050
1,664,580 · +38.3%
By 2075
2,036,072 · +69.2%
By 2100
2,222,402 · +84.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 4% White 3%
Foreign-born
9% · Canada
Languages at home
88% English-only · Spanish 6% French/Haitian/Cajun 1%

Political lean MEDSL · Fulton

2024 margin
Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
2008→2024 swing
+9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
All cycles
2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.01%
Current HPI
407.99
Rent YoY
▲ 0.95%
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

-10.7% since first listed
67 events — show timeline
  • 2026-04-16 Listed $125,000 FMLS
  • 2026-04-16 Listed $125,000 GAMLS
  • 2026-04-07 Listing Removed FMLS
  • 2026-04-03 Listing Removed GAMLS
  • 2026-04-01 Relisted FMLS
  • 2026-04-01 Relisted GAMLS
  • 2026-03-13 Pending GAMLS
  • 2026-03-13 Pending FMLS
  • 2026-02-02 Listed $125,000 GAMLS
  • 2026-02-02 Listed $125,000 FMLS
  • 2026-01-31 Listing Removed FMLS
  • 2026-01-31 Listing Removed GAMLS
  • 2026-01-31 Listing Removed GAMLS
  • 2026-01-02 Listed $125,000 FMLS
  • 2026-01-02 Listed $125,000 GAMLS
  • 2025-10-10 Listed $125,000 GAMLS
  • 2025-08-22 Listing Removed FMLS
  • 2025-08-22 Listing Removed GAMLS
  • 2025-08-22 Listing Removed FMLS
  • 2025-08-22 Listing Removed GAMLS
  • 2025-07-05 Price Changed $145,000 GAMLS
  • 2025-07-05 Price Changed $145,000 GAMLS
  • 2025-07-05 Price Changed $145,000 FMLS
  • 2025-07-05 Price Changed $145,000 FMLS
  • 2025-02-19 Relisted FMLS
  • 2025-02-19 Relisted FMLS
  • 2025-02-19 Relisted GAMLS
  • 2025-02-19 Relisted GAMLS
  • 2025-01-29 Contingent GAMLS
  • 2025-01-29 Contingent GAMLS
  • 2025-01-29 Contingent FMLS
  • 2025-01-29 Contingent FMLS
  • 2025-01-18 Rental Removed $1,700 FMLS
  • 2025-01-18 Listed $155,000 GAMLS
  • 2025-01-18 Listed $155,000 FMLS
  • 2024-12-07 Listed for Rent $1,700 FMLS
  • 2024-12-06 Listed $155,000 FMLS
  • 2024-12-06 Listed $155,000 GAMLS
  • 2024-10-31 Listing Removed GAMLS
  • 2024-08-16 Price Changed $169,000 GAMLS
  • 2024-07-31 Relisted GAMLS
  • 2024-07-24 Pending GAMLS
  • 2024-05-20 Listed $175,000 GAMLS
  • 2022-09-30 Sold (MLS) $136,000 FMLS
  • 2022-09-29 Sold (MLS) $136,000 GAMLS
  • 2022-08-02 Pending FMLS
  • 2022-08-01 Pending GAMLS
  • 2022-07-18 Relisted GAMLS
  • 2022-07-18 Relisted FMLS
  • 2022-07-11 Pending FMLS
  • 2022-07-11 Contingent FMLS
  • 2022-07-02 Pending FMLS
  • 2022-07-01 Contingent FMLS
  • 2022-06-30 Pending FMLS
  • 2022-06-29 Contingent FMLS
  • 2022-06-24 Pending FMLS
  • 2022-05-30 Pending FMLS
  • 2022-05-27 Pending GAMLS
  • 2022-05-27 Contingent FMLS
  • 2022-05-23 Relisted GAMLS
  • 2022-05-23 Relisted FMLS
  • 2022-05-12 Contingent FMLS
  • 2022-05-12 Pending FMLS
  • 2022-05-09 Contingent FMLS
  • 2022-05-09 Pending GAMLS
  • 2022-04-28 Listed $140,000 GAMLS
  • 2022-04-28 Listed $140,000 FMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…