CashFlowRE
Sign in Sign up
2510 Ruffed Grouse Ct
B Composite 71.99
Why this score? — see what drove the B 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 +27.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +6.7/10.0
  • Schools +5.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$187,000

2510 Ruffed Grouse Ct · Cut and Shoot, TX 77306
3 bd · 2.0 ba · 1,273 sqft · Land · 180 Days on market
Built 2024 $147/sqft · 18% below area Est $228k · 18% under $54/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this inviting single-story home that perfectly blends comfort and functionality. Featuring 3 bedrooms and 2 bathrooms, this charming residence offers a thoughtfully designed layout ideal for both relaxation and everyday living. Enjoy meals in the cozy breakfast area and prepare culinary delights in the spacious kitchen, The primary suite offers a peaceful retreat, while two additional bedrooms provide ample space for family, guests, or a home office. Don’t miss the opportunity to make this delightful home yours! Designed for easy living and meaningful connection, this property is nestles making it the perfect place to call home. Thank you for showing, and we truly appreciate your feedback!

Key facts

  • 2 garage spots
  • Community pool
  • Built 2024

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 land listed at $187k.

Deal economics

  • At list price, monthly cash flow is $563 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $187k).
  • Recommended offer: $165k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 4.8% in Cut and Shoot — 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 56/100 on livability (#1,326 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime D-, amenities F.
  • Conroe ISD (other): math 57% / reading 57% proficiency, ranked #69 of 826 in TX (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 414 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 13,259 units permitted in Montgomery County in 2024 (1,402 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($76k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Montgomery County population projected at +65% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $52k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 180 days — a 12% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask is 11588% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $164,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 180 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  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
1.17%
Cap rate
9.91%
Cash-on-cash
12.90%
DSCR
1.57
GRM
7.1

CMA / ARV

ARV (median comp)
$228,221
List price
$187,000
Delta
-18.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.7%
Equity multiple
1.11×
Total profit
$5,514
Equity at exit
$27,882
10-year hold
IRR
12.3%
Equity multiple
1.97×
Total profit
$50,796
Equity at exit
$16,168

Cash invested: $52,360 (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.

ZIP-level market 77306

Home prices YoY
-4.1%
Active inventory
414
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,189 medium interval (Pro) →
Mortgage (P&I)
$981
Tax from tax record
$53 /mo · $641/yr
Insurance
$78
HOA
$54
Vacancy / Maint / Mgmt
$460
Net cashflow
$563

Break-even live

Break-even rent $1,476
Max offer price $187,000
Occupancy floor 69%

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
$46,750
Closing costs
$5,610
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14990 N Ascot Bend Cir Conroe, TX 4.0 2.0 1607 $2,400 $1.49 43d 1 0.22mi
15141 Meadow Gln S Conroe, TX 3.0 3.0 1864 $1,961 $1.05 22d 1 0.48mi

HOA detail

Monthly dues
$54 · $648/yr

Listing history 36 events

  1. 2026-06-13
    days on market $187,000 Pending 180 DOM
  2. 2026-06-09
    days on market $187,000 Pending 177 DOM
  3. 2026-06-08
    days on market $187,000 Pending 176 DOM
  4. 2026-06-07
    statusdays on market $187,000 Pending 175 DOM
  5. 2026-06-04
    days on market $187,000 Active 172 DOM
  6. 2026-06-03
    days on market $187,000 Active 171 DOM
  7. 2026-06-02
    days on market $187,000 Active 170 DOM
  8. 2026-06-01
    days on market $187,000 Active 169 DOM
  9. 2026-05-31
    days on market $187,000 Active 168 DOM
  10. 2026-05-09
    historical $1,600
  11. 2026-04-10
    listed $1,600
  12. 2026-04-04
    price $187,000 715-char remark
    Show marketing remark (715 chars)

    Welcome to this inviting single-story home that perfectly blends comfort and functionality. Featuring 3 bedrooms and 2 bathrooms, this charming residence offers a thoughtfully designed layout ideal for both relaxation and everyday living. Enjoy meals in the cozy breakfast area and prepare culinary delights in the spacious kitchen, The primary suite offers a peaceful retreat, while two additional bedrooms provide ample space for family, guests, or a home office. Don’t miss the opportunity to make this delightful home yours! Designed for easy living and meaningful connection, this property is nestles making it the perfect place to call home. Thank you for showing, and we truly appreciate your feedback!

  13. 2026-02-11
    price $199,000 715-char remark
    Show marketing remark (715 chars)

    Welcome to this inviting single-story home that perfectly blends comfort and functionality. Featuring 3 bedrooms and 2 bathrooms, this charming residence offers a thoughtfully designed layout ideal for both relaxation and everyday living. Enjoy meals in the cozy breakfast area and prepare culinary delights in the spacious kitchen, The primary suite offers a peaceful retreat, while two additional bedrooms provide ample space for family, guests, or a home office. Don’t miss the opportunity to make this delightful home yours! Designed for easy living and meaningful connection, this property is nestles making it the perfect place to call home. Thank you for showing, and we truly appreciate your feedback!

  14. 2025-12-14
    listed $205,000 Active 715-char remark
    Show marketing remark (715 chars)

    Welcome to this inviting single-story home that perfectly blends comfort and functionality. Featuring 3 bedrooms and 2 bathrooms, this charming residence offers a thoughtfully designed layout ideal for both relaxation and everyday living. Enjoy meals in the cozy breakfast area and prepare culinary delights in the spacious kitchen, The primary suite offers a peaceful retreat, while two additional bedrooms provide ample space for family, guests, or a home office. Don’t miss the opportunity to make this delightful home yours! Designed for easy living and meaningful connection, this property is nestles making it the perfect place to call home. Thank you for showing, and we truly appreciate your feedback!

  15. 2025-11-27
    historical $1,600
  16. 2025-10-29
    listed $1,600
  17. 2025-10-13
    historical 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  18. 2025-10-10
    soldstatus Closed 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  19. 2025-09-12
    status Pending 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  20. 2025-09-12
    price $226,990 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  21. 2025-09-11
    price $153,290 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  22. 2025-09-08
    price $162,240 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  23. 2025-09-08
    price $168,190 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  24. 2025-09-02
    price $177,040 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  25. 2025-09-01
    price $174,090 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  26. 2025-08-31
    status Active 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  27. 2025-06-30
    status Pending 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  28. 2025-06-30
    price $226,990 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  29. 2025-06-28
    price $176,140 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  30. 2025-06-20
    price $197,000 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  31. 2025-06-12
    price $226,990 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  32. 2025-06-08
    price $185,000 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  33. 2025-06-03
    price $197,440 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  34. 2025-05-29
    price $195,000 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  35. 2025-05-16
    price $200,000 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

  36. 2025-05-12
    listed $226,990 Active 527-char remark
    Show marketing remark (527 chars)

    NEW Lennar Cottage Collection "Oakridge" Plan with Brick Elevation "J" in Meadow Park! This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining during gatherings. An owner’s suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms along the side of the home, which are ideal for household members and hosting overnight guests.

ⓘ 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
$641 · $53/mo
Projected year-2 tax
$3,422 · $285/mo
Expected delta
+$2,781/yr (+$232/mo · 433.5%)

ⓘ 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
$26,264
− Mortgage interest
−$10,475
− Property taxes
−$641
− Insurance
−$935
− Repairs & maintenance
−$2,101
− Management
−$2,101
− HOA
−$648
− Depreciation
−$5,440
Taxable income
$3,923
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$941
After-tax cash flow
$5,815/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
Conroe ISD
NCES district ID
4815000
Math proficiency
57% ▼ -6.00%
Reading proficiency
57% ▼ -1.00%
Median HH income
$71,541
Composite
50.65/100
National rank
#1833
State rank
#69 of 826 in TX

Livability — Cut and Shoot

Score
56/100
State rank
#1326
US rank
#22835

Category grades

Amenities F Commute F Cost of living A+ Crime D- Employment C Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Montgomery County · 663,713 people
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
18,086
Household income
$76,257
Rent vs Own
18.1% rent · 81.9% own
Severe rent burden
231.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
713,896 people
By 2030
805,263 · +12.8%
By 2040
992,708 · +39.1%
By 2050
1,179,590 · +65.2%
By 2075
1,628,084 · +128.1%
By 2100
1,937,880 · +171.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (55%)
Race & ethnicity
Hispanic / Latino 55% White 41% Two or more races 11% Black 2%
Hispanic origin (detail)
Mexican 51%
Common ancestry
Iranian 1% Slovak 1% Lithuanian 1%
Foreign-born
21% · Canada
Languages at home
53% English-only · Spanish 45% German/W. Germanic 1%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+45.5) · D 26.8% · R 72.3%
2008→2024 swing
+7.2pp toward D · 2008: -52.7pp · 2024: -45.5pp
All cycles
2024: R+45.5 2020: R+43.8 2016: R+51.4 2012: R+60.7 2008: R+52.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.02%
Current HPI
306.3801
Rent YoY
Metro
Houston-The Woodlands-Sugar Land, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-99.3% since first listed
27 events — show timeline
  • 2026-05-09 Rental Removed $1,600 HARMLS
  • 2026-04-10 Listed for Rent $1,600 HARMLS
  • 2026-04-04 Price Changed $187,000 HARMLS
  • 2026-02-11 Price Changed $199,000 HARMLS
  • 2025-12-14 Listed $205,000 HARMLS
  • 2025-11-27 Rental Removed $1,600 HARMLS
  • 2025-10-29 Listed for Rent $1,600 HARMLS
  • 2025-10-13 Listing Removed HARMLS
  • 2025-10-10 Sold (MLS) HARMLS
  • 2025-09-12 Pending HARMLS
  • 2025-09-12 Price Changed $226,990 HARMLS
  • 2025-09-11 Price Changed $153,290 HARMLS
  • 2025-09-08 Price Changed $162,240 HARMLS
  • 2025-09-08 Price Changed $168,190 HARMLS
  • 2025-09-02 Price Changed $177,040 HARMLS
  • 2025-09-01 Price Changed $174,090 HARMLS
  • 2025-08-31 Relisted HARMLS
  • 2025-06-30 Pending HARMLS
  • 2025-06-30 Price Changed $226,990 HARMLS
  • 2025-06-28 Price Changed $176,140 HARMLS
  • 2025-06-20 Price Changed $197,000 HARMLS
  • 2025-06-12 Price Changed $226,990 HARMLS
  • 2025-06-08 Price Changed $185,000 HARMLS
  • 2025-06-03 Price Changed $197,440 HARMLS
  • 2025-05-29 Price Changed $195,000 HARMLS
  • 2025-05-16 Price Changed $200,000 HARMLS
  • 2025-05-12 Listed $226,990 HARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…