CashFlowRE
Sign in Sign up
305 Mica Trl
D Composite 40.33
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 +13.9/15.0
  • Cash flow +7.4/30.0
  • Appreciation +4.5/10.0
  • Condition / age +4.0/5.0
  • 1% rule +2.9/10.0
  • Livability +2.5/5.0
  • Schools +2.4/10.0
  • DSCR +1.6/10.0
  • Rent growth +1.2/5.0

$240,000

305 Mica Trl · Maxwell, TX 78656
3 bd · 2.0 ba · 1,568 sqft · SingleFamily public records · 106 Days on market
Built 2021 Good condition 4,521 sqft lot $153/sqft · 14% below area Est $280k · 14% under $45/mo HOA · 2% of rent

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

Listing remarks

Investor opportunity in Maxwell, TX with immediate rental income! Priced below tax appraisal, this well-maintained Lennar home is tenant-occupied with a lease in place through June 30, 2027, providing stable, long-term cash flow from day one. The property is currently leased at $1,775/month with a low HOA of just $45/month, making it an attractive, low-maintenance investment. Featuring a desirable open-concept layout, the home offers 3 bedrooms, 2 full bathrooms, and approximately 1,568 square feet of living space. The functional floor plan seamlessly connects the kitchen, dining, and living areas—ideal for tenant retention.

Key facts

  • Tenant occupied
  • Fenced backyard
  • Open concept layout

Tags

IMMEDIATE RENTAL INCOMETENANT OCCUPIEDFENCED BACKYARDOPEN CONCEPT LAYOUTLOW MAINTENANCE INVESTMENT

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/2.0-bath single-family listed at $240k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-308 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $186k (22.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (20.9% below list).
  • Recommended offer: $186k (22.6% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Hays CISD (rural): math 35% / reading 41% proficiency, ranked #390 of 826 in TX (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hemphill El (math 22% / reading 32%, grade F, #2,791 of 4,322 statewide, top 68%, 577 students, 71% FRL); D J Red Simon Middle (math 16% / reading 22%, grade F, #1,466 of 1,662 statewide, top 89%, 733 students, 78% FRL); Lehman H S (math 20% / reading 32%, grade F, #1,234 of 1,632 statewide, top 76%, 2,120 students, 59% FRL) — zoned schools average 70% FRL vs 43% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 38% district-wide (-14 pts) — the specific schools serving this property underperform the Hays CISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents falling (-5.4%/yr); 399 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 37d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 5,270 units permitted in Hays County in 2024 (1,464 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Hays County population projected at +93% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y 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.
Recommended offer $185,664 (22.6% 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 106 days. Have you received any prior offers? Is the seller open to a 23% 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. 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
0.79%
Cap rate
4.76%
Cash-on-cash
-5.49%
DSCR
0.76
GRM
10.5

CMA / ARV

ARV (median comp)
$279,808
List price
$240,000
Delta
-14.23%
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
234 Fairlawn Way 0.13mi 3/2.0 1,580 (+1%) 2mo $309,900 $196 90
323 Low Pasture Trl 0.21mi 3/2.0 1,572 (+0%) 2mo $292,990 $186 88
496 Low Pasture Trl 0.27mi 3/2.0 1,572 (+0%) 0mo $299,990 $191 86
465 Low Pasture Trl 0.24mi 3/2.0 1,572 (+0%) 3mo $297,065 $189 86
125 Mica Trl 0.18mi 4/2.0 (+1) 1,627 (+4%) 0mo $199,990 $123 80
158 Surrey Oaks 0.18mi 3/2.0 1,434 (-8%) 1mo $239,990 $167 76
125 Gabbro Gdns 0.21mi 3/2.0 1,450 (-8%) 2mo $217,000 $150 76
347 Low Pasture Trl 0.21mi 3/2.0 1,434 (-8%) 1mo $282,990 $197 75
242 Surrey Oaks 0.21mi 3/2.0 1,434 (-8%) 1mo $239,990 $167 75
309 Amber Gln 0.20mi 3/2.0 1,402 (-11%) 0mo $222,690 $159 73
452 Low Pasture Trl 0.25mi 3/2.0 1,434 (-8%) 1mo $269,990 $188 73
220 Ammolite Ln 0.50mi 3/2.5 1,360 (-13%) 0mo $221,490 $163 52

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

Projected returns pro-forma

-1.02% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.5%
Equity multiple
0.35×
Total profit
$-43,371
Equity at exit
$57,649
10-year hold
IRR
-11.8%
Equity multiple
0.04×
Total profit
$-64,728
Equity at exit
$60,293

Cash invested: $67,200 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
119 active · 41 under contract
Months of supply
16.2 mo (6%/mo absorbed)
Median asking
$258,990 ($167/sqft)
Median days on market
100 d
This list price
34% of active listings are priced below it
ARV vs active asking
+6.9% vs current asking $/sqft

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

ZIP-level market 78656

Home prices YoY
-0.5%
Rents YoY
-5.4%
Active inventory
399
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,898 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$403 /mo · $4,841/yr
Insurance
$100
HOA
$45
Vacancy / Maint / Mgmt
$399
Net cashflow
$-308

Break-even live

Break-even rent $2,287
Max offer price $185,664
Occupancy floor

Sensitivity live

Price -10% $-172 -5% $-240 +0% $-308 +5% $-376 +10% $-443
Rent -10% $-458 -5% $-383 +0% $-308 +5% $-233 +10% $-158
Rate -1.0pp $-187 -0.5pp $-247 base $-308 +0.5pp $-370 +1.0pp $-433

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
$60,000
Closing costs
$7,200
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
275 Mica Trl Maxwell, TX 3.0 2.0 1568 $1,850 $1.18 21d 1 0.02mi
300 Geode Gln Maxwell, TX 4.0 2.5 1712 $1,795 $1.05 93d 1 0.04mi
232 Mica Trl Maxwell, TX 4.0 2.0 1879 $1,990 $1.06 9d 1 0.05mi
328 Mica Trl Maxwell, TX 4.0 2.0 1627 $1,595 $0.98 93d 1 0.05mi
348 Geode Gln Maxwell, TX 4.0 2.5 1950 $2,000 $1.03 18d 1 0.05mi
253 Fairlawn Way Maxwell, TX 3.0 2.5 1919 $2,235 $1.16 73d 1 0.09mi
237 Fairlawn Way Maxwell, TX 3.0 2.5 1919 $2,330 $1.21 28d 1 0.09mi
283 Soapstone Pass Maxwell, TX 3.0 2.0 1440 $1,609 $1.12 65d 1 0.10mi
230 Gabbro Gdns Maxwell, TX 3.0 2.0 1440 $1,500 $1.04 67d 1 0.10mi
312 Soapstone Pass Maxwell, TX 3.0 2.0 1450 $1,600 $1.10 93d 1 0.11mi
192 Gabbro Gdns Maxwell, TX 4.0 2.5 1610 $1,699 $1.06 93d 1 0.13mi
231 Gabbro Gdns Maxwell, TX 4.0 2.5 1610 $1,850 $1.15 9d 1 0.13mi
385 Silent Meadow Run Maxwell, TX 3.0 2.5 1919 $2,330 $1.21 9d 1 0.14mi
520 Gabbro Gdns Maxwell, TX 4.0 2.5 1500 $1,800 $1.20 38d 1 0.14mi
566 Gabbro Gdns Maxwell, TX 4.0 2.5 1837 $1,750 $0.95 21d 1 0.15mi
566 Gabbro Gdns Maxwell, TX 4.0 2.5 1837 $1,850 $1.01 65d 1 0.15mi
158 Surrey Oaks Maxwell, TX 3.0 2.0 1425 $1,800 $1.26 37d 1 0.17mi
427 Gabbro Gdns Maxwell, TX 3.0 2.0 1402 $1,550 $1.11 35d 1 0.17mi
543 Gabbro Gdns Maxwell, TX 4.0 2.0 1627 $1,695 $1.04 71d 1 0.18mi
147 Gabbro Gdns Maxwell, TX 3.0 2.0 1450 $1,441 $0.99 93d 1 0.18mi
242 Surrey Oaks Maxwell, TX 3.0 2.0 1425 $1,800 $1.26 37d 1 0.20mi
275 Aplite Pass Maxwell, TX 2.0–5.0 2.0–3.5 1733 $2,160 $1.25 9d 1 0.25mi
296 Agate Cliff Dr Maxwell, TX 3.0 2.0 1421 $1,675 $1.18 47d 1 0.25mi
184 Agate Cliff Dr Maxwell, TX 3.0 2.0 1450 $1,515 $1.04 40d 1 0.26mi
1546 Soapstone Pass Maxwell, TX 3.0 2.5 1450 $1,850 $1.28 34d 1 0.30mi
351 Cobb Branch Dr Maxwell, TX 3.0–4.0 2.0–3.0 1616 $1,760 $1.09 9d 9 0.32mi
1413 Soapstone Pass Maxwell, TX 4.0 3.0 1952 $2,250 $1.15 13d 1 0.42mi
214 Kyanite Dr Maxwell, TX 4.0 2.5 1535 $1,650 $1.07 93d 1 0.47mi
187 Haywood Mnr Maxwell, TX 3.0 2.5 1782 $1,995 $1.12 21d 1 0.66mi
171 Haywood Mnr Maxwell, TX 3.0 2.0 1533 $1,745 $1.14 31d 1 0.66mi
342 Jade St Maxwell, TX 4.0 2.5 2072 $1,975 $0.95 93d 1 0.70mi
131 Hidden Branch Cv Maxwell, TX 3.0 2.5 1796 $1,840 $1.02 37d 1 0.70mi
171 White Dunes Dr Maxwell, TX 3.0 2.0 1556 $1,750 $1.12 13d 1 0.72mi
124 Hidden Branch Cv Maxwell, TX 3.0 2.5 1698 $1,800 $1.06 47d 1 0.73mi
5353 Airport Hwy Maxwell, TX 3.0 2.0 1068 $1,395 $1.31 36d 1 0.74mi
170 White Dunes Dr Maxwell, TX 3.0 2.5 2122 $1,795 $0.85 67d 1 0.75mi
170 White Dunes Dr Maxwell, TX 3.0 3.0 2122 $1,795 $0.85 53d 1 0.75mi
274 Jade St Maxwell, TX 4.0 2.0 1468 $1,795 $1.22 93d 1 0.75mi
146 White Dunes Dr Maxwell, TX 3.0 2.5 1698 $1,795 $1.06 21d 1 0.76mi
109 White Dunes Dr Maxwell, TX 4.0 2.5 1997 $1,900 $0.95 30d 1 0.76mi

Property features AI

Finance

HOA & community
Homeowners association: Sunset OaksHOA fee $45 monthly

Exterior

Parking
Driveway with space for 2 vehicles
Utilities
Natural gas availablePublic waterPublic sewer
Home design
Single-storyFaces southwestResale property
Construction
Composition roofSlab foundationConstruction details: see remarksBuilt (year source: public records)
Exterior features
Private yardNo exterior stepsFront yardBack yard

Interior

Kitchen
Free-standing gas rangeDisposalMicrowaveRefrigerator
Bedrooms
3 main-level bedrooms
Flooring
Laminate
Bathrooms
2 full bathrooms
Heating & cooling
Central heatingCentral air conditioning
Interior features
Open floorplanPantrySolid surface countersWalk-in closet(s)High speed internetMain level primary
Laundry & utility
Interior laundry closet with washer hookup and electric dryer hookup

Listing history 50 events

  1. 2026-08-08
    days on market $240,000 Active 106 DOM
  2. 2026-08-06
    days on market $240,000 Active 104 DOM
  3. 2026-08-05
    days on market $240,000 Active 103 DOM
  4. 2026-08-04
    days on market $240,000 Active 102 DOM
  5. 2026-08-03
    days on market $240,000 Active 101 DOM
  6. 2026-07-31
    days on market $240,000 Active 98 DOM
  7. 2026-07-30
    days on market $240,000 Active 96 DOM
  8. 2026-07-28
    days on market $240,000 Active 95 DOM
  9. 2026-07-26
    days on market $240,000 Active 93 DOM
  10. 2026-07-24
    days on market $240,000 Active 91 DOM
  11. 2026-07-23
    days on market $240,000 Active 90 DOM
  12. 2026-07-22
    days on market $240,000 Active 89 DOM
  13. 2026-07-21
    days on market $240,000 Active 88 DOM
  14. 2026-07-20
    days on market $240,000 Active 87 DOM
  15. 2026-07-18
    days on market $240,000 Active 85 DOM
  16. 2026-07-18
    days on market $240,000 Active 84 DOM
  17. 2026-07-16
    days on market $240,000 Active 83 DOM
  18. 2026-07-15
    days on market $240,000 Active 82 DOM
  19. 2026-07-14
    days on market $240,000 Active 81 DOM
  20. 2026-07-13
    days on market $240,000 Active 80 DOM
  21. 2026-07-13
    days on market $240,000 Active 79 DOM
  22. 2026-07-11
    days on market $240,000 Active 78 DOM
  23. 2026-07-10
    days on market $240,000 Active 77 DOM
  24. 2026-07-09
    days on market $240,000 Active 76 DOM
  25. 2026-07-07
    days on market $240,000 Active 74 DOM
  26. 2026-07-06
    days on market $240,000 Active 73 DOM
  27. 2026-07-05
    days on market $240,000 Active 72 DOM
  28. 2026-07-03
    days on market $240,000 Active 70 DOM
  29. 2026-07-02
    days on market $240,000 Active 69 DOM
  30. 2026-07-01
    days on market $240,000 Active 68 DOM
  31. 2026-06-30
    days on market $240,000 Active 67 DOM
  32. 2026-06-29
    days on market $240,000 Active 66 DOM
  33. 2026-06-28
    days on market $240,000 Active 65 DOM
  34. 2026-06-27
    days on market $240,000 Active 64 DOM
  35. 2026-06-26
    days on market $240,000 Active 63 DOM
  36. 2026-06-24
    days on market $240,000 Active 61 DOM
  37. 2026-06-22
    days on market $240,000 Active 59 DOM
  38. 2026-06-21
    days on market $240,000 Active 58 DOM
  39. 2026-06-18
    days on market $240,000 Active 55 DOM
  40. 2026-06-17
    days on market $240,000 Active 54 DOM
  41. 2026-06-16
    days on market $240,000 Active 53 DOM
  42. 2026-06-15
    days on market $240,000 Active 52 DOM
  43. 2026-06-13
    days on market $240,000 Active 50 DOM
  44. 2026-06-09
    days on market $240,000 Active 46 DOM
  45. 2026-06-08
    days on market $240,000 Active 45 DOM
  46. 2026-06-07
    days on market $240,000 Active 44 DOM
  47. 2026-06-05
    days on market $240,000 Active 41 DOM
  48. 2026-06-03
    days on market $240,000 Active 40 DOM
  49. 2026-06-02
    days on market $240,000 Active 39 DOM
  50. 2026-06-01
    days on market $240,000 Active 38 DOM

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

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$4,841 · $403/mo
Projected year-2 tax
$4,841 · $403/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$22,776
− Mortgage interest
−$13,444
− Property taxes
−$4,841
− Insurance
−$1,200
− Repairs & maintenance
−$1,822
− Management
−$1,822
− HOA
−$540
− Depreciation
−$6,982
Taxable loss
−$7,875
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,890
After-tax cash flow
$-1,801/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 Cosmetic rehab Est. rehab $7,840–$23,520 screening

This well-maintained Lennar home in Maxwell, TX is currently tenant-occupied and offers a good investment opportunity with stable rental income.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and could attract more tenants
  • Both Painting exterior — Fresh paint can improve the home's appearance and value
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and could attract more tenants

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 24/100

Zoned Schools

Elementary Hemphill El F TX #2,791/4,322 Nat'l #28,475/41,679 Middle D J Red Simon Middle F TX #1,466/1,662 Nat'l #11,948/14,009 High Lehman H S F TX #1,234/1,632 Nat'l #12,251/17,239

Schools (NCES district)

District
Hays CISD
NCES district ID
4800010
Math proficiency
35% ▼ -15.00%
Reading proficiency
41% ▼ -5.00%
Median HH income
$70,570
Composite
34.78/100
National rank
#5118
State rank
#390 of 826 in TX

Livability — Maxwell

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

Census & demographics

County
Caldwell County · 286,948 people
City population
2,847
Metro
Austin-Round Rock-Georgetown, TX
Population (ZIP)
2,847
Household income
$81,346
Rent vs Own
30.8% rent · 69.2% own
Severe rent burden
5% of renters

Population outlook (Hays County) Hauer SSP2

Today (2025)
286,948 people
By 2030
336,923 · +17.4%
By 2040
441,894 · +54.0%
By 2050
553,462 · +92.9%
By 2075
838,261 · +192.1%
By 2100
1,063,658 · +270.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (76%)
Race & ethnicity
Hispanic / Latino 76% Two or more races 21% White 20% Black 4%
Hispanic origin (detail)
Mexican 72%
Common ancestry
Romanian 4% Slovak 2% Lithuanian 1%
Foreign-born
18% · Canada
Languages at home
45% English-only · Spanish 55%

Political lean MEDSL · Hays

2024 margin
Lean D (+5.7) · D 52.1% · R 46.5% · Other 1.4%
2008→2024 swing
+7.7pp toward D · 2008: -2.0pp · 2024: 5.7pp
All cycles
2024: D+5.7 2020: D+10.8 2016: R+0.9 2012: R+10.4 2008: R+2.0

Not yet ingested

Civics

Price history

+13421.1% since first listed
10 events — show timeline
  • 2026-04-24 Listed $240,000 Unlock MLS
  • 2025-05-06 Sold (Public Records) Public Records
  • 2024-12-08 Listing Removed LERA
  • 2024-11-24 Listed $379,000 LERA
  • 2024-11-24 Listed Unlock MLS
  • 2024-10-21 Sold (Public Records) Public Records
  • 2024-05-07 Rental Removed $1,775 ACTRIS
  • 2024-03-07 Listed for Rent $1,775 ACTRIS
  • 2023-11-06 Listed Unlock MLS
  • 2023-09-04 Listed Unlock MLS

Property tax history

-3.0%/yr

Latest (2025): $4,841 · -2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…