CashFlowRE
Sign in Sign up
Plan 1573 Plan 🏗️ New Construction
F Composite 29.53
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 +5.6/30.0
  • Schools +5.5/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.3/5.0
  • Livability +2.5/5.0
  • 1% rule +1.1/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$325,990

Plan 1573 Plan · Saint Cloud, FL 34771
3 bd · 2.5 ba · 1,573 sqft · SingleFamily · 169 Days on market
Good condition Garage

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

Listing remarks

* Expansive great room * Kitchen nook * Powder bath * Walk-in closet at primary bedroom and bedroom 2 * Dual-sink vanity at primary bath * Stainless steel appliance package * Front porch * Open floor plan * Kitchen USB charging port * Dedicated laundry room * WaterSense® labeled faucets * ENERGY STAR® certified home * Planned pavilion * Planned tot lot * Planned walking paths * Outdoor recreation nearby * Close to family friendly parks * Commuter-friendly location

Key facts

  • Walk-in closet
  • Front porch
  • Dual-sink vanity

Tags

GREAT ROOMKITCHEN NOOKPOWDER BATHWALK-IN CLOSETDUAL-SINK VANITYFRONT PORCH

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏗️ New construction. The $325,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $400,361.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $326k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-1k ($-15k/yr) — negative.
  • To cash-flow at today's rent, offer at most $219k (33.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (24.8% below list).
  • Recommended offer: $219k (33.0% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • Osceola (suburban): math 39% / reading 45% proficiency, ranked #60 of 73 in FL (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Harmony Community School (math 70% / reading 64%, grade B+, #450 of 2,144 statewide, top 22%, 1,012 students, 38% FRL); Narcoossee Middle School (math 55% / reading 57%, grade B-, #175 of 571 statewide, top 31%, 1,371 students, 46% FRL); Harmony High School (math 40% / reading 46%, grade F, #255 of 667 statewide, top 39%, 2,822 students, 42% FRL) — zoned schools average 42% FRL vs 60% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 55% at this address vs 42% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Osceola average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.0%/yr); 1842 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 8,813 units permitted in Osceola County in 2024 (3,072 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($97k/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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Osceola County population projected at +73% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 169 days — a 12% lower offer ($287k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 6→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $218,503 (33.0% 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 169 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
3.80%
Cash-on-cash
-8.89%
DSCR
0.60
GRM
13.6

CMA / ARV

ARV (median comp)
$400,361
List price
$325,990
Delta
-18.58%
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
2740 Barker Rd 0.22mi 3/2.0 1,572 (-0%) 10mo $450,000 $286 80
2630 Barker Rd 0.18mi 3/1.5 1,680 (+7%) 17mo $640,000 $381 62
2440 Crane Ct 1.11mi 3/2.0 1,635 (+4%) 0mo $418,000 $256 56
6400 E Irlo Bronson Memorial Hwy 0.30mi 3/2.0 1,872 (+19%) 7mo $650,000 $347 53
2795 Hamonia Hammock Rd 1.02mi 3/2.0 1,676 (+6%) 5mo $359,990 $215 48
2909 Annalee Rd 0.67mi 4/2.0 (+1) 1,695 (+8%) 4mo $375,000 $221 45
2455 Bar Lou Ct 0.86mi 3/2.0 1,420 (-10%) 5mo $429,900 $303 43
2555 Sandridge Ln 0.88mi 3/2.0 1,696 (+8%) 13mo $425,000 $251 39
6445 Bay Shore Dr 0.78mi 3/2.0 1,792 (+14%) 1mo $435,000 $243 39
2943 Annalee Rd 0.78mi 3/2.0 1,720 (+9%) 14mo $450,000 $262 35
2810 Harmonia Hammock Rd 1.01mi 4/2.0 (+1) 1,830 (+16%) 3mo $350,000 $191 31
2839 Harmonia Hammock Rd 1.07mi 4/2.0 (+1) 1,830 (+16%) 9mo $359,000 $196 25

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 · 3.02% rent growth · sell at horizon

5-year hold
IRR
-41.4%
Equity multiple
-0.29×
Total profit
$-144,572
Equity at exit
$59,695
10-year hold
IRR
-67.7%
Equity multiple
-1.03×
Total profit
$-227,543
Equity at exit
$34,616

Cash invested: $112,101 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
12 active · 4 under contract
Months of supply
18.0 mo (6%/mo absorbed)
Median asking
$360,990 ($218/sqft)
Median days on market
173 d
This list price
8% of active listings are priced below it
ARV vs active asking
+16.8% above current asking $/sqft

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

ZIP-level market 34771

Home prices YoY
-30.0%
Rents YoY
3.0%
Active inventory
1842
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,451 high interval (Pro) →
Mortgage (P&I)
$2,100
Tax est. 1.5%
$500 /mo · $6,005/yr
Insurance
$167
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$515
Net cashflow
$-1,257

Break-even live

Break-even rent $4,042
Max offer price $218,503
Occupancy floor

Sensitivity live

Price -10% $-980 -5% $-1,118 +0% $-1,257 +5% $-1,395 +10% $-1,533
Rent -10% $-1,450 -5% $-1,354 +0% $-1,257 +5% $-1,160 +10% $-1,063
Rate -1.0pp $-1,055 -0.5pp $-1,155 base $-1,257 +0.5pp $-1,361 +1.0pp $-1,466

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
$100,090
Closing costs
$12,011
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
2723 Plover St St Cloud, FL 3.0 2.5 2039 $2,400 $1.18 7d 1 0.09mi
2708 Pine Sap Ln Saint Cloud, FL 4.0 3.0 2061 $2,199 $1.07 60d 1 0.10mi
2708 Pine Sap Ln Saint Cloud, FL 4.0 3.0 2061 $2,300 $1.12 94d 1 0.10mi
2708 Pine Sap Ln Saint Cloud, FL 4.0 3.0 2061 $2,049 $0.99 4d 1 0.10mi
2710 Slash Way Saint Cloud, FL 3.0 2.0 2133 $2,500 $1.17 67d 1 0.12mi
6405 Sprucepine Ln Saint Cloud, FL 3.0 2.5 1930 $2,950 $1.53 113d 1 0.18mi
6429 Sprucepine Ln Saint Cloud, FL 3.0 2.5 2204 $2,100 $0.95 7d 1 0.21mi
6300 Chirpine Ln Saint Cloud, FL 3.0 2.0 1683 $2,199 $1.31 29d 1 0.22mi
6342 Whip O Will Ln Saint Cloud, FL 3.0 2.5 2000 $2,150 $1.07 94d 1 0.23mi
6308 Chirpine Ln Saint Cloud, FL 3.0 2.0 1800 $2,000 $1.11 119d 1 0.23mi
6441 Sprucepine Ln Saint Cloud, FL 3.0 2.5 1982 $2,135 $1.08 60d 1 0.23mi
6418 Limberpine Aly Saint Cloud, FL 3.0 2.5 1930 $2,350 $1.22 7d 1 0.23mi
6344 Whip O Will Ln Saint Cloud, FL 3.0 2.5 2204 $2,135 $0.97 7d 1 0.23mi
6444 Sprucepine Ln Saint Cloud, FL 3.0 2.5 1982 $2,049 $1.03 60d 1 0.25mi
6336 Chirpine Ln Saint Cloud, FL 4.0 3.0 2055 $2,800 $1.36 119d 1 0.28mi
6440 Pine Fork Aly Saint Cloud, FL 4.0 3.0 2023 $2,500 $1.24 74d 1 0.31mi
6464 Needle Way Saint Cloud, FL 4.0 3.0 2055 $2,350 $1.14 29d 1 0.33mi
6254 Alligator Lake Shr E Saint Cloud, FL 3.0 2.0 2145 $2,500 $1.17 119d 1 0.72mi
6446 Horseshoe Lane Way Harmony, FL 3.0 2.5 1665 $2,000 $1.20 83d 1 0.83mi
6693 Horseshoe Lane Way Unit 69 St Cloud, FL 3.0 2.5 1409 $2,250 $1.60 119d 1 0.86mi
6597 Druid Way Harmony, FL 3.0 2.5 1452 $2,100 $1.45 6d 1 0.93mi
2803 Brie Hammock Bnd Harmony, FL 3.0 2.5 1463 $1,890 $1.29 119d 1 0.99mi
6606 Leo Ln Harmony, FL 3.0 2.5 1452 $2,200 $1.52 113d 1 1.03mi
2926 Hudson Hammock Way Harmony, FL 3.0 2.5 1628 $2,150 $1.32 74d 1 1.07mi
2946 Brie Hammock Bnd Harmony, FL 3.0 2.5 1452 $2,200 $1.52 7d 1 1.09mi
2923 Brie Hammock Bnd Harmony, FL 3.0 2.5 1463 $2,100 $1.44 42d 1 1.11mi
2927 Brie Hammock Bnd Harmony, FL 3.0 2.5 1623 $1,980 $1.22 88d 1 1.12mi
3000 Crispin Cir Harmony, FL 3.0 2.0 1589 $2,120 $1.33 42d 1 1.16mi
3000 Crispin Cir Harmony, FL 3.0 2.0 1580 $2,340 $1.48 29d 1 1.16mi
6731 Grace Hammock Rd Harmony, FL 4.0 2.5 2208 $2,281 $1.03 88d 1 1.16mi
3032 Crispin Cir Harmony, FL 3.0 2.0 1580 $2,000 $1.27 7d 1 1.16mi
6746 Grace Hammock Rd Harmony, FL 4.0 2.0 1830 $2,275 $1.24 88d 1 1.20mi
6766 Grace Hammock Rd Harmony, FL 3.0 2.0 1828 $2,200 $1.20 29d 1 1.25mi
2653 Harmonia Hammock Rd Harmony, FL 3.0 2.0 1645 $2,150 $1.31 42d 1 1.25mi
6800 Huntleigh Hammock Rd Harmony, FL 3.0 2.0 1649 $2,150 $1.30 62d 1 1.29mi
2621 Harmonia Hammock Rd Harmony, FL 3.0 2.0 2239 $2,150 $0.96 74d 1 1.31mi
2621 Harmonia Hammock Rd Harmony, FL 3.0 2.0 1620 $2,100 $1.30 77d 1 1.31mi
2639 Bittern Bnd Harmony, FL 3.0 2.0 1758 $2,050 $1.17 7d 1 1.40mi
3164 Crispin Cir Harmony, FL 4.0 3.0 2200 $2,400 $1.09 119d 1 1.40mi
6799 Sarus Crane Pt Harmony, FL 4.0 3.0 2089 $2,400 $1.15 29d 1 1.45mi

Property features AI

Finance

Other
Financial info
List price $320,990
HOA & community

Exterior

Parking
2 garage spaces (2 total parking spaces)
Security
Utilities
Home design
New construction plan (Plan 1573)Single-family home
Construction
Living area approximately 1573Year built: 2026
Exterior features

Interior

Kitchen
Bedrooms
3 bedrooms
Flooring
Bathrooms
2 full bathrooms and 1 half bathroom
Heating & cooling
Interior features
Open living area (Plan 1573)
Laundry & utility

Listing history 50 events

  1. 2026-09-24
    days on market $325,990 Active 169 DOM
  2. 2026-09-23
    days on market $325,990 Active 168 DOM
  3. 2026-09-22
    days on market $325,990 Active 167 DOM
  4. 2026-09-21
    days on market $325,990 Active 166 DOM
  5. 2026-09-20
    days on market $325,990 Active 165 DOM
  6. 2026-09-19
    days on market $325,990 Active 164 DOM
  7. 2026-09-18
    days on market $325,990 Active 163 DOM
  8. 2026-09-17
    days on market $325,990 Active 162 DOM
  9. 2026-09-16
    days on market $325,990 Active 161 DOM
  10. 2026-09-15
    days on market $325,990 Active 160 DOM
  11. 2026-09-14
    days on market $325,990 Active 159 DOM
  12. 2026-09-13
    days on market $325,990 Active 158 DOM
  13. 2026-09-12
    days on market $325,990 Active 157 DOM
  14. 2026-09-11
    days on market $325,990 Active 156 DOM
  15. 2026-09-05
    days on market $325,990 Active 150 DOM
  16. 2026-09-04
    days on market $325,990 Active 149 DOM
  17. 2026-09-03
    days on market $325,990 Active 148 DOM
  18. 2026-08-31
    days on market $325,990 Active 145 DOM
  19. 2026-08-30
    days on market $325,990 Active 144 DOM
  20. 2026-08-29
    days on market $325,990 Active 143 DOM
  21. 2026-08-28
    days on market $325,990 Active 142 DOM
  22. 2026-08-27
    days on market $325,990 Active 141 DOM
  23. 2026-08-26
    days on market $325,990 Active 140 DOM
  24. 2026-08-25
    days on market $325,990 Active 139 DOM
  25. 2026-08-22
    days on market $325,990 Active 136 DOM
  26. 2026-08-21
    days on market $325,990 Active 135 DOM
  27. 2026-08-20
    days on market $325,990 Active 134 DOM
  28. 2026-08-19
    days on market $325,990 Active 133 DOM
  29. 2026-08-18
    days on market $325,990 Active 132 DOM
  30. 2026-08-17
    days on market $325,990 Active 131 DOM
  31. 2026-08-16
    days on market $325,990 Active 130 DOM
  32. 2026-08-15
    days on market $325,990 Active 129 DOM
  33. 2026-08-14
    days on market $325,990 Active 128 DOM
  34. 2026-08-13
    days on market $325,990 Active 127 DOM
  35. 2026-08-12
    days on market $325,990 Active 126 DOM
  36. 2026-08-10
    days on market $325,990 Active 124 DOM
  37. 2026-08-09
    days on market $325,990 Active 123 DOM
  38. 2026-08-08
    days on market $325,990 Active 122 DOM
  39. 2026-08-06
    days on market $325,990 Active 120 DOM
  40. 2026-08-05
    days on market $325,990 Active 119 DOM
  41. 2026-08-04
    days on market $325,990 Active 118 DOM
  42. 2026-08-03
    days on market $325,990 Active 117 DOM
  43. 2026-07-31
    days on market $325,990 Active 114 DOM
  44. 2026-07-30
    days on market $325,990 Active 113 DOM
  45. 2026-07-30
    days on market $325,990 Active 112 DOM
  46. 2026-07-28
    days on market $325,990 Active 111 DOM
  47. 2026-07-26
    days on market $325,990 Active 109 DOM
  48. 2026-07-24
    days on market $325,990 Active 107 DOM
  49. 2026-07-23
    days on market $325,990 Active 106 DOM
  50. 2026-07-22
    days on market $325,990 Active 105 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 AE · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$29,416
− Mortgage interest
−$22,426
− Property taxes
−$6,005
− Insurance
−$7,120
− Repairs & maintenance
−$2,353
− Management
−$2,353
− Depreciation
−$11,647
Taxable loss
−$22,489
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,397
After-tax cash flow
$-9,684/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 80/100 None rehab

This home is in excellent condition with a good condition score of 80. It is move-in ready with no visible repairs or maintenance needed. The highest-ROI updates to increase its value include painting, landscaping, kitchen backsplash, primary bath vanity upgrade, and flooring in bathrooms.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants.
  • Resale Kitchen backsplash — A backsplash can add value and functionality to the kitchen space.
  • Resale Primary bath vanity upgrade — A more modern or luxurious vanity can enhance the primary bath and add value.
  • Resale Flooring in bathrooms — Upgrading flooring in bathrooms can add value and improve the overall aesthetic of the home.
D Composite school gradezoned avg 55/100

Zoned Schools

Elementary Harmony Community School B+ FL #450/2,144 Nat'l #4,366/41,679 Middle Harmony Middle School B- FL #196/571 Nat'l #2,699/14,009 High Harmony High School F FL #255/667 Nat'l #7,439/17,239

Schools (NCES district)

District
Osceola
NCES district ID
1201470
Math proficiency
39% ▼ -9.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$45,528
Composite
35.7/100
National rank
#4865
State rank
#60 of 73 in FL

Livability — Saint Cloud

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

Census & demographics

County
Osceola County · 447,624 people
City population
106,667
Metro
Orlando-Kissimmee-Sanford, FL
Population (ZIP)
35,257
Household income
$97,415
Rent vs Own
15.0% rent · 85.0% own
Severe rent burden
2% of renters

Population outlook (Osceola County) Hauer SSP2

Today (2025)
447,624 people
By 2030
511,823 · +14.3%
By 2040
642,986 · +43.6%
By 2050
774,552 · +73.0%
By 2075
1,078,144 · +140.9%
By 2100
1,269,660 · +183.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 45% Hispanic / Latino 41% Two or more races 20% Black 9% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 26% Cuban 2% Dominican 4%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
14% · Canada, Jamaica
Languages at home
64% English-only · Spanish 33% Other Indo-European 3%

Political lean MEDSL · Osceola

2024 margin
Toss-up / Even · D 48.7% · R 50.2% · Other 1.1%
2008→2024 swing
-21.2pp toward R · 2008: 19.7pp · 2024: -1.4pp
All cycles
2024: R+1.4 2020: D+13.8 2016: D+25.0 2012: D+24.5 2008: D+19.7

Not yet ingested

Civics

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…