17706 Centralia · Detroit, MI
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.72%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 3/10 · Minor
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +18.9/30.0
- ARV discount +15.0/15.0
- DSCR +5.9/10.0
- 1% rule +4.1/10.0
- Livability +3.7/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.4/10.0
- Appreciation +0.0/10.0
$140,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
PLEASE SUBMIT ALL OFFERS BY MAY 11TH AT 5:00 PM. REVIEWING ALL OFFERS WITH THE OWNERS AT 7:00 PM. Welcome to this charming and move-in-ready brick ranch located in a quiet neighborhood of Redford Township. This well-maintained home features 3 spacious bedrooms and 1.5 bathrooms, offering a comfortable and functional layout ideal for families or first-time buyers. Step inside to a bright and inviting living room with large picture windows that fill the space with natural light. The kitchen is updated with modern appliances, ample cabinet space, and flows seamlessly into a dining area - perfect for everyday living and entertaining. All three bedrooms are generously sized, providing flexibility for guests, a home office, or growing families. The full bathroom has been recently updated with contemporary finishes, while the convenient half bath adds extra practicality. The home also features a full basement, partially finished, offering additional living space, a laundry area, and plenty of storage. Outside, enjoy a large, fenced backyard - ideal for pets, gatherings, or relaxing evenings. A detached garage and recent updates (including flooring, paint, and mechanicals) add to the home's value and appeal. With its classic ranch layout, modern updates, and desirable location, this property offers a perfect blend of comfort, convenience, and affordability. Home is being sold as is.
Key facts
- 5,663 sq ft lot
- Garage
- Built 1951
Property features AI
Exterior
- Parking: Detached 1-car garage
- Utilities: Public water; Public sewer
- Home design: Single-family residence; One level; Ground-level entry with steps
- Construction: Brick construction; Block foundation
- Exterior features: Paved road access; Lot approximately 0.13 acres (42.5 x 130)
Interior
- Bathrooms: One full bathroom; One half bathroom
- Heating & cooling: Forced air heating (natural gas); No central cooling
- Interior features: Full, partially finished basement; Three total rooms
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.5-bath single-family listed at $140k.
Deal economics
- At list price, monthly cash flow is $143 ($2k/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 $127k (9.3% below list).
- Recommended offer: $127k (9.3% below list) — sets the bar for 1% rule.
- Cap rate 7.5% vs local median 10.2% in Detroit — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
Location & tenants
- Location reads 73/100 on livability (#218 in MI) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, crime F, employment F.
- Redford Union Schools District No. 1 (suburban): math 8% / reading 23% proficiency, ranked #489 of 540 in MI (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 86 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Negotiation context
- Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
- 2 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.
Risks & watch-outs
- Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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.
- 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.
- 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
- 0.91% ✗
- Cap rate
- 7.52%
- Cash-on-cash
- 4.38%
- DSCR
- 1.19
- GRM
- 9.2
CMA / ARV
- ARV (on-the-fly)
- $170,408
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 18435 Glenmore | 0.24mi | 3/1.0 | 924 (-3%) | 5mo | $170,000 | $184 | 78 |
| 18490 Sumner | 0.37mi | 3/1.0 | 980 (+3%) | 0mo | $145,000 | $148 | 76 |
| 18682 Sumner | 0.46mi | 3/1.0 | 969 (+2%) | 2mo | $137,000 | $141 | 72 |
| 17606 Norborne | 0.12mi | 3/2.0 | 818 (-14%) | 0mo | $157,500 | $193 | 69 |
| 18743 Macarthur | 0.50mi | 3/1.0 | 931 (-2%) | 3mo | $190,000 | $204 | 68 |
| 17630 Brady | 0.50mi | 3/1.0 | 916 (-4%) | 1mo | $164,000 | $179 | 68 |
| 17377 Glenmore St | 0.21mi | 3/1.0 | 1,050 (+10%) | 4mo | $222,000 | $211 | 68 |
| 18810 Olympia | 0.49mi | 3/1.0 | 1,002 (+5%) | 3mo | $185,000 | $185 | 64 |
| 17324 Salem St | 0.69mi | 2/1.0 (-1) | 954 (+0%) | 2mo | $74,900 | $79 | 59 |
| 18515 Sumner | 0.37mi | 2/1.0 (-1) | 860 (-10%) | 5mo | $87,000 | $101 | 55 |
| 18671 Five Points St | 0.65mi | 2/1.0 (-1) | 876 (-8%) | 2mo | $72,000 | $82 | 47 |
| 18680 Five Points St | 0.68mi | 2/1.5 (-1) | 837 (-12%) | 1mo | $95,000 | $114 | 43 |
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 · 3.0% rent growth · sell at horizon
- IRR
- -9.5%
- Equity multiple
- 0.65×
- Total profit
- $-13,618
- Equity at exit
- $20,874
- IRR
- -0.1%
- Equity multiple
- 0.99×
- Total profit
- $-314
- Equity at exit
- $12,105
Cash invested: $39,200 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 62 Landlord-Friendly
- State Michigan
- 62 Landlord-Friendly · EVEN
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 48240
- Active inventory
- 86
- Price-to-rent
- 9.2×
Monthly cashflow live
- Estimated rent
- $1,269 high interval (Pro) →
- Mortgage (P&I)
- −$734
- Tax from tax record
- −$67 /mo · $804/yr
- Insurance
- −$58
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$267
- Net cashflow
- $143
Break-even live
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
- $35,000
- Closing costs
- $4,200
- 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 21 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 25822 W 6 Mile Rd Redford Township, MI | 2.0 | 2.0 | 1100 | $1,100 | $1.00 | 24d | 1 | 0.39mi |
| 26539 Clarita Redford, MI | 3.0 | 1.5 | 931 | $1,875 | $2.01 | 24d | 1 | 0.60mi |
| 17324 Salem St Detroit, MI | 2.0 | 1.0 | 989 | $1,200 | $1.21 | 24d | 1 | 0.69mi |
| 18732 Salem Unit 2 Detroit, MI | 2.0 | 1.0 | 925 | $1,050 | $1.14 | 12d | 1 | 0.80mi |
| 18302 Wormer St Detroit, MI | 3.0 | 1.0 | 1046 | $1,475 | $1.41 | 43d | 1 | 0.96mi |
| 16800 Wormer St Detroit, MI | 3.0 | 1.0 | 912 | $1,250 | $1.37 | 17d | 1 | 1.10mi |
| 19354 Seminole Redford, MI | 3.0 | 1.0 | 1050 | $1,450 | $1.38 | 24d | 1 | 1.12mi |
| 16581 Wormer St Detroit, MI | 2.0 | 1.0 | 720 | $1,100 | $1.53 | 43d | 1 | 1.13mi |
| 24224 W 7 Mile Rd Detroit, MI | 1.0–2.0 | 1.0 | 600 | $875 | $1.46 | 43d | 3 | 1.14mi |
| 16800 Telegraph Rd Detroit, MI | 2.0 | 1.0 | 775 | $875 | $1.13 | 43d | 1 | 1.24mi |
| 16207 Woodbine St Detroit, MI | 3.0 | 1.0 | 1000 | $1,294 | $1.29 | 4d | 1 | 1.27mi |
| 19250 Telegraph Rd Unit O7 Detroit, MI | 2.0 | 1.0 | 820 | $975 | $1.19 | 24d | 1 | 1.30mi |
| 19248 Telegraph Rd Unit P7 Detroit, MI | 2.0 | 1.0 | 820 | $975 | $1.19 | 24d | 1 | 1.31mi |
| 19264 Telegraph Rd Unit G7 Detroit, MI | 2.0 | 1.0 | 820 | $975 | $1.19 | 43d | 1 | 1.32mi |
| 19276 Telegraph Rd Detroit, MI | 2.0 | 1.0 | 820 | $975 | $1.19 | 43d | 1 | 1.32mi |
| 18405 Gillman St Livonia, MI | 3.0 | 2.0 | 1014 | $1,950 | $1.92 | 5d | 1 | 1.33mi |
| 15490 Dixie Redford, MI | 3.0 | 1.0 | 912 | $1,600 | $1.75 | 5d | 1 | 1.40mi |
| 16131 Dale St Detroit, MI | 3.0 | 1.0 | 1100 | $1,500 | $1.36 | 17d | 1 | 1.41mi |
| 20083 Salem St Detroit, MI | 3.0 | 1.0 | 969 | $1,050 | $1.08 | 4d | 1 | 1.43mi |
| 20083 Salem St Detroit, MI | 3.0 | 1.0 | 969 | $1,050 | $1.08 | 10d | 1 | 1.43mi |
| 20410 Five Points St Redford, MI | 3.0 | 1.0 | 950 | $1,600 | $1.68 | 4d | 1 | 1.47mi |
Listing history 5 events
-
2026-05-12status Pending 1397-char remark
Show marketing remark (1397 chars)
PLEASE SUBMIT ALL OFFERS BY MAY 11TH AT 5:00 PM. REVIEWING ALL OFFERS WITH THE OWNERS AT 7:00 PM. Welcome to this charming and move-in-ready brick ranch located in a quiet neighborhood of Redford Township. This well-maintained home features 3 spacious bedrooms and 1.5 bathrooms, offering a comfortable and functional layout ideal for families or first-time buyers. Step inside to a bright and inviting living room with large picture windows that fill the space with natural light. The kitchen is updated with modern appliances, ample cabinet space, and flows seamlessly into a dining area - perfect for everyday living and entertaining. All three bedrooms are generously sized, providing flexibility for guests, a home office, or growing families. The full bathroom has been recently updated with contemporary finishes, while the convenient half bath adds extra practicality. The home also features a full basement, partially finished, offering additional living space, a laundry area, and plenty of storage. Outside, enjoy a large, fenced backyard - ideal for pets, gatherings, or relaxing evenings. A detached garage and recent updates (including flooring, paint, and mechanicals) add to the home's value and appeal. With its classic ranch layout, modern updates, and desirable location, this property offers a perfect blend of comfort, convenience, and affordability. Home is being sold as is.
-
2026-05-12status Pending
Show marketing remark (1397 chars)
PLEASE SUBMIT ALL OFFERS BY MAY 11TH AT 5:00 PM. REVIEWING ALL OFFERS WITH THE OWNERS AT 7:00 PM. Welcome to this charming and move-in-ready brick ranch located in a quiet neighborhood of Redford Township. This well-maintained home features 3 spacious bedrooms and 1.5 bathrooms, offering a comfortable and functional layout ideal for families or first-time buyers. Step inside to a bright and inviting living room with large picture windows that fill the space with natural light. The kitchen is updated with modern appliances, ample cabinet space, and flows seamlessly into a dining area - perfect for everyday living and entertaining. All three bedrooms are generously sized, providing flexibility for guests, a home office, or growing families. The full bathroom has been recently updated with contemporary finishes, while the convenient half bath adds extra practicality. The home also features a full basement, partially finished, offering additional living space, a laundry area, and plenty of storage. Outside, enjoy a large, fenced backyard - ideal for pets, gatherings, or relaxing evenings. A detached garage and recent updates (including flooring, paint, and mechanicals) add to the home's value and appeal. With its classic ranch layout, modern updates, and desirable location, this property offers a perfect blend of comfort, convenience, and affordability. Home is being sold as is.
-
2026-05-08$140,000 Active 1397-char remark
Show marketing remark (1397 chars)
PLEASE SUBMIT ALL OFFERS BY MAY 11TH AT 5:00 PM. REVIEWING ALL OFFERS WITH THE OWNERS AT 7:00 PM. Welcome to this charming and move-in-ready brick ranch located in a quiet neighborhood of Redford Township. This well-maintained home features 3 spacious bedrooms and 1.5 bathrooms, offering a comfortable and functional layout ideal for families or first-time buyers. Step inside to a bright and inviting living room with large picture windows that fill the space with natural light. The kitchen is updated with modern appliances, ample cabinet space, and flows seamlessly into a dining area - perfect for everyday living and entertaining. All three bedrooms are generously sized, providing flexibility for guests, a home office, or growing families. The full bathroom has been recently updated with contemporary finishes, while the convenient half bath adds extra practicality. The home also features a full basement, partially finished, offering additional living space, a laundry area, and plenty of storage. Outside, enjoy a large, fenced backyard - ideal for pets, gatherings, or relaxing evenings. A detached garage and recent updates (including flooring, paint, and mechanicals) add to the home's value and appeal. With its classic ranch layout, modern updates, and desirable location, this property offers a perfect blend of comfort, convenience, and affordability. Home is being sold as is.
-
2026-05-08$140,000 Active
Show marketing remark (1397 chars)
PLEASE SUBMIT ALL OFFERS BY MAY 11TH AT 5:00 PM. REVIEWING ALL OFFERS WITH THE OWNERS AT 7:00 PM. Welcome to this charming and move-in-ready brick ranch located in a quiet neighborhood of Redford Township. This well-maintained home features 3 spacious bedrooms and 1.5 bathrooms, offering a comfortable and functional layout ideal for families or first-time buyers. Step inside to a bright and inviting living room with large picture windows that fill the space with natural light. The kitchen is updated with modern appliances, ample cabinet space, and flows seamlessly into a dining area - perfect for everyday living and entertaining. All three bedrooms are generously sized, providing flexibility for guests, a home office, or growing families. The full bathroom has been recently updated with contemporary finishes, while the convenient half bath adds extra practicality. The home also features a full basement, partially finished, offering additional living space, a laundry area, and plenty of storage. Outside, enjoy a large, fenced backyard - ideal for pets, gatherings, or relaxing evenings. A detached garage and recent updates (including flooring, paint, and mechanicals) add to the home's value and appeal. With its classic ranch layout, modern updates, and desirable location, this property offers a perfect blend of comfort, convenience, and affordability. Home is being sold as is.
-
2026-05-02historical $140,000 1397-char remark
Show marketing remark (1397 chars)
PLEASE SUBMIT ALL OFFERS BY MAY 11TH AT 5:00 PM. REVIEWING ALL OFFERS WITH THE OWNERS AT 7:00 PM. Welcome to this charming and move-in-ready brick ranch located in a quiet neighborhood of Redford Township. This well-maintained home features 3 spacious bedrooms and 1.5 bathrooms, offering a comfortable and functional layout ideal for families or first-time buyers. Step inside to a bright and inviting living room with large picture windows that fill the space with natural light. The kitchen is updated with modern appliances, ample cabinet space, and flows seamlessly into a dining area - perfect for everyday living and entertaining. All three bedrooms are generously sized, providing flexibility for guests, a home office, or growing families. The full bathroom has been recently updated with contemporary finishes, while the convenient half bath adds extra practicality. The home also features a full basement, partially finished, offering additional living space, a laundry area, and plenty of storage. Outside, enjoy a large, fenced backyard - ideal for pets, gatherings, or relaxing evenings. A detached garage and recent updates (including flooring, paint, and mechanicals) add to the home's value and appeal. With its classic ranch layout, modern updates, and desirable location, this property offers a perfect blend of comfort, convenience, and affordability. Home is being sold as is.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast MI · Partial reset (capped growth)
- Current annual tax
- $804 · $67/mo
- Projected year-2 tax
- $1,480 · $123/mo
- Expected delta
- +$676/yr (+$56/mo · 84.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
- $15,230
- − Mortgage interest
- −$7,842
- − Property taxes
- −$804
- − Insurance
- −$700
- − Repairs & maintenance
- −$1,218
- − Management
- −$1,218
- − Depreciation
- −$4,073
- Taxable loss
- −$626
- Est. tax savings @ 24.0%
- +$150
- After-tax cash flow
- $1,868/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.
Schools (NCES district)
- District
- Redford Union Schools District No. 1
- NCES district ID
- 2629460
- Math proficiency
- 8% ▼ -6.00%
- Reading proficiency
- 23% ▬ 0.00%
- Median HH income
- $49,778
- Composite
- 14.1/100
- National rank
- #9460
- State rank
- #489 of 540 in MI
Livability — Detroit
- Score
- 73/100
- State rank
- #218
- US rank
- #5427
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- City population
- 572,865
- Population (ZIP)
- 17,097
Population outlook (Wayne County) Hauer SSP2
- Today (2025)
- 1,675,273 people
- By 2030
- 1,620,300 · -3.3%
- By 2040
- 1,502,341 · -10.3%
- By 2050
- 1,384,039 · -17.4%
- By 2075
- 1,124,592 · -32.9%
- By 2100
- 881,193 · -47.4%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.64)
- Race & ethnicity
- White 45% Black 40% Two or more races 10% Hispanic / Latino 6%
- Hispanic origin (detail)
- Mexican 6%
- Common ancestry
- Romanian 5% Lithuanian 3% Slovak 2%
- Foreign-born
- 4% · Canada
- Languages at home
- 93% English-only · Spanish 5% Chinese 1%
Political lean MEDSL · Wayne
- 2024 margin
- Strong D (+29.0) · D 62.7% · R 33.7% · Other 3.6%
- 2008→2024 swing
- -20.5pp toward R · 2008: 49.5pp · 2024: 29.0pp
- All cycles
- 2024: D+29.0 2020: D+38.1 2016: D+37.3 2012: D+46.9 2008: D+49.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -177.98%
- Current HPI
- 236.2958
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.37%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in MI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
+0.0% since first listed5 events — show timeline
- 2026-05-12 Pending — MiRealSource-MiMLS
- 2026-05-12 Pending — REALCOMP
- 2026-05-08 Listed $140,000 MiRealSource-MiMLS
- 2026-05-08 Listed $140,000 REALCOMP
- 2026-05-02 Coming Soon $140,000 MiRealSource-MiMLS
Property tax history
-5.1%/yrLatest (2025): $804 · -60.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…