CashFlowRE
Sign in Sign up
1103 N Springbrook Rd #50
B- Composite 69.06
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Schools +3.4/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

1103 N Springbrook Rd #50 · Newberg, OR 97132
3 bd · 2.5 ba · 1,440 sqft · Manufactured public records · 44 Days on market
Built 1977 $97/sqft · 51% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this well-maintained 3-bedroom, 2-bath manufactured home located in a highly desirable central Newberg location within the park and city. ..Open House 6/6/26, 11am - 1pm. . . Situated at the end of a quiet dead-end street, this home offers excellent privacy and a peaceful setting. Inside, you’ll love the open-concept layout featuring a spacious living room, dining area, laundry and family room—perfect for everyday living and entertaining. Recent updates include fresh interior paint and durable vinyl flooring, giving the home a clean, modern feel. Step outside to enjoy the covered porch and a beautifully sized yard, complete with a patio, dog run and storage shed. Additional highlights include low space rent - $800 per month, low taxes, and a park-approved sale, helping ensure a smooth and quick closing. This is a fantastic opportunity to own an affordable, comfortable home in a convenient and well-kept community.

Key facts

  • Covered porch
  • Patio
  • Open-concept layout

Tags

CENTRAL NEWBERG LOCATIONQUIET DEAD-END STREETOPEN-CONCEPT LAYOUTCOVERED PORCHBEAUTIFULLY SIZED YARDPATIO

Property features AI

Finance

  • Other: Lot rent listed as monthly
  • Financial info: Property is resale; Land lease yes
  • HOA & community: Located in Azalea Garden Mobile Manor (park); Land lease in place (monthly lot rent of $800); land lease expires December 31, 2026; Not a senior community

Exterior

  • Parking: Carport; Driveway
  • Utilities: Public water; Public sewer; Electric service; Cable internet available
  • Home design: Manufactured home in a park (residential, not attached); Single-level layout; Built in 1977; Westwind manufacturer; No view reported
  • Construction: Rubber roof; Block foundation
  • Exterior features: Covered deck; Patio; Porch; Fenced yard; Tool shed; Yard; Level lot; Paved road access; Metal siding

Interior

  • Kitchen: Dishwasher; Free‑standing range; Free‑standing refrigerator; Vinyl flooring in kitchen
  • Bedrooms: Primary bedroom on main level with closet and vinyl flooring; Second bedroom on main level with ceiling fan, closet, and vinyl flooring; Third bedroom on main level with closet and vinyl flooring
  • Flooring: Vinyl flooring throughout main living areas and bedrooms
  • Bathrooms: Two full bathrooms (both on main level)
  • Heating & cooling: Forced air heating; Heat pump cooling; Electric fuel
  • Interior features: Main-floor bedroom and bath (accessible); One-level living; Laundry area with washer/dryer; Vinyl windows with vinyl frames; Crawl space basement
  • Laundry & utility: Washer and dryer present; Electric hot water

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/2.5-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $759 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% vs local median 2.4% in Newberg — 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 76/100 on livability (#77 in OR, #3,395 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, employment A+, housing A+; Watch: cost of living D, commute F.
  • Newberg SD 29J (town): math 30% / reading 45% proficiency, ranked #17 of 58 in OR (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mabel Rush Elementary School (math 44% / reading 44%, grade F, #143 of 412 statewide, top 38%, 389 students, 38% FRL); Mountain View Middle School (math 29% / reading 44%, grade F, #54 of 128 statewide, top 42%, 498 students, 99% FRL); Newberg Senior High School (math 24% / reading 74%, grade D, #50 of 143 statewide, top 37%, 1,389 students, 31% FRL) — zoned schools average 56% FRL vs 36% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 230 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 282 units permitted in Yamhill County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Yamhill County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.6% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 4y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $135,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
1.43%
Cap rate
12.80%
Cash-on-cash
23.25%
DSCR
2.03
GRM
5.8

CMA / ARV

ARV (median comp)
$92,650
List price
$139,900
Delta
51.00%
Verdict
OVERPRICED
Comps
11 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2902 E 2nd St #98 0.73mi 3/3.0 1,440 (0%) 3mo $119,000 $83 62

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 · 0.55% rent growth · sell at horizon

5-year hold
IRR
13.7%
Equity multiple
1.53×
Total profit
$20,807
Equity at exit
$20,860
10-year hold
IRR
20.7%
Equity multiple
2.57×
Total profit
$61,352
Equity at exit
$12,096

Cash invested: $39,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Oregon
28 Tenant-Leaning · D+6
County
— inherits STATE
City
— inherits STATE
SB608 (2019): statewide rent cap (7% + CPI) and just-cause for tenancies > 1 yr. Portland has relocation assistance ordinance.

ZIP-level market 97132

Rents YoY
0.6%
Active inventory
230
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,996 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$26 /mo · $310/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$759

Break-even live

Break-even rent $1,035
Max offer price $139,900
Occupancy floor 57%

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
$34,975
Closing costs
$4,197
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1401 N Springbrook Rd Newberg, OR 2.0 1.0 960 $1,550 $1.61 16d 4 0.13mi
1401 N Springbrook Rd Apt 128 Newberg, OR 2.0 1.0 960 $1,500 $1.56 2d 1 0.13mi
1401 N Springbrook Rd Unit 220 Newberg, OR 2.0 1.0 960 $1,600 $1.67 23d 1 0.15mi
2507 Hawthorne Dr Newberg, OR 2.0 1.0 950 $1,700 $1.79 1d 1 0.35mi
1909 N Springbrook Rd Newberg, OR 3.0 2.0 1687 $2,550 $1.51 23d 1 0.36mi
2400 E Haworth Ave Newberg, OR 1.0–3.0 1.0–1.5 1025 $1,850 $1.80 1d 2 0.44mi
4001 E Jory St Newberg, OR 1.0–3.0 1.0–2.0 941 $2,440 $2.59 1d 1 0.50mi
1009 N Hulet Ave Newberg, OR 3.0 2.0 1412 $2,250 $1.59 7d 1 0.55mi
611 Sitka Ave Unit 03 Newberg, OR 2.0 1.5 900 $1,550 $1.72 43d 1 0.67mi
4460 E Jory St Unit 114 Newberg, OR 2.0 2.0 909 $1,899 $2.09 10d 1 0.72mi
2501 E 2nd St #12 Newberg, OR 2.0 2.0 910 $1,500 $1.65 23d 1 0.76mi
2203 E Sam Parrett Dr Newberg, OR 3.0 2.5 1386 $2,399 $1.73 23d 1 0.91mi
506 S Corinne Dr Newberg, OR 3.0 2.5 1390 $2,350 $1.69 17d 1 0.93mi
480 S Lair Ln Newberg, OR 3.0 2.5 1345 $2,395 $1.78 3d 1 0.97mi
401 S Everest St Newberg, OR 2.0 1.0 950 $1,625 $1.71 1d 1 1.08mi
1536 E 3rd St Unit 20 Newberg, OR 3.0 1.0 1000 $1,725 $1.73 43d 1 1.09mi
1200 N Meridian St Newberg, OR 2.0 1.5 950 $1,595 $1.68 43d 1 1.13mi
601 Wynooski St Unit 201 Newberg, OR 2.0 2.0 1122 $1,850 $1.65 43d 1 1.26mi
601 Wynooski St Unit 100 Newberg, OR 2.0 2.0 1064 $1,745 $1.64 14d 1 1.26mi

Listing history 32 events

  1. 2026-06-18
    days on market $139,900 Active 44 DOM
  2. 2026-06-17
    days on market $139,900 Active 43 DOM
  3. 2026-06-16
    days on market $139,900 Active 42 DOM
  4. 2026-06-15
    days on market $139,900 Active 41 DOM
  5. 2026-06-13
    days on market $139,900 Active 39 DOM
  6. 2026-06-10
    price $139,900 Active 35 DOM
    Show marketing remark (954 chars)

    Welcome home to this well-maintained 3-bedroom, 2-bath manufactured home located in a highly desirable central Newberg location within the park and city. ..Open House 6/6/26, 11am - 1pm. . . Situated at the end of a quiet dead-end street, this home offers excellent privacy and a peaceful setting. Inside, you’ll love the open-concept layout featuring a spacious living room, dining area, laundry and family room—perfect for everyday living and entertaining. Recent updates include fresh interior paint and durable vinyl flooring, giving the home a clean, modern feel. Step outside to enjoy the covered porch and a beautifully sized yard, complete with a patio, dog run and storage shed. Additional highlights include low space rent - $800 per month, low taxes, and a park-approved sale, helping ensure a smooth and quick closing. This is a fantastic opportunity to own an affordable, comfortable home in a convenient and well-kept community.

  7. 2026-06-09
    days on market $146,900 Active 35 DOM
  8. 2026-06-08
    days on market $146,900 Active 34 DOM
  9. 2026-06-07
    days on market $146,900 Active 33 DOM
  10. 2026-06-05
    days on market $146,900 Active 30 DOM
  11. 2026-06-03
    days on market $146,900 Active 29 DOM
  12. 2026-06-02
    days on market $146,900 Active 28 DOM
  13. 2026-06-01
    days on market $146,900 Active 27 DOM
  14. 2026-05-31
    days on market $146,900 Active 26 DOM
  15. 2026-04-23
    price $151,900 951-char remark
    Show marketing remark (954 chars)

    Welcome home to this well-maintained 3-bedroom, 2-bath manufactured home located in a highly desirable central Newberg location within the park and city. ..Open House 6/6/26, 11am - 1pm. . . Situated at the end of a quiet dead-end street, this home offers excellent privacy and a peaceful setting. Inside, you’ll love the open-concept layout featuring a spacious living room, dining area, laundry and family room—perfect for everyday living and entertaining. Recent updates include fresh interior paint and durable vinyl flooring, giving the home a clean, modern feel. Step outside to enjoy the covered porch and a beautifully sized yard, complete with a patio, dog run and storage shed. Additional highlights include low space rent - $800 per month, low taxes, and a park-approved sale, helping ensure a smooth and quick closing. This is a fantastic opportunity to own an affordable, comfortable home in a convenient and well-kept community.

  16. 2026-01-23
    listed $154,900 Active 951-char remark
    Show marketing remark (954 chars)

    Welcome home to this well-maintained 3-bedroom, 2-bath manufactured home located in a highly desirable central Newberg location within the park and city. ..Open House 6/6/26, 11am - 1pm. . . Situated at the end of a quiet dead-end street, this home offers excellent privacy and a peaceful setting. Inside, you’ll love the open-concept layout featuring a spacious living room, dining area, laundry and family room—perfect for everyday living and entertaining. Recent updates include fresh interior paint and durable vinyl flooring, giving the home a clean, modern feel. Step outside to enjoy the covered porch and a beautifully sized yard, complete with a patio, dog run and storage shed. Additional highlights include low space rent - $800 per month, low taxes, and a park-approved sale, helping ensure a smooth and quick closing. This is a fantastic opportunity to own an affordable, comfortable home in a convenient and well-kept community.

  17. 2026-01-21
    listed $151,900 Active 951-char remark
  18. 2022-12-14
    soldstatus $130,000 Sold
    Show marketing remark (501 chars)

    The white picket fence greets you and then the beautiful updates throughout this gem in Azalea Gardens make it feel like home! 3 bd, 2ba with living room & family room. Newer laminate floors. All walls are finished drywall. Outside, enjoy the rose garden, the play yard, with space for veggies and flowers! Also a fully fenced dog run. Best location in the park! Buyer must apply & be accepted by park. Space rent is $650/mo, expected to increase in 2023 $700/mo. Enter park from N Deborah St.

  19. 2022-12-14
    soldstatus $130,000
    Show marketing remark (501 chars)

    The white picket fence greets you and then the beautiful updates throughout this gem in Azalea Gardens make it feel like home! 3 bd, 2ba with living room & family room. Newer laminate floors. All walls are finished drywall. Outside, enjoy the rose garden, the play yard, with space for veggies and flowers! Also a fully fenced dog run. Best location in the park! Buyer must apply & be accepted by park. Space rent is $650/mo, expected to increase in 2023 $700/mo. Enter park from N Deborah St.

  20. 2022-12-14
    soldstatus $130,000 Closed
    Show marketing remark (501 chars)

    The white picket fence greets you and then the beautiful updates throughout this gem in Azalea Gardens make it feel like home! 3 bd, 2ba with living room & family room. Newer laminate floors. All walls are finished drywall. Outside, enjoy the rose garden, the play yard, with space for veggies and flowers! Also a fully fenced dog run. Best location in the park! Buyer must apply & be accepted by park. Space rent is $650/mo, expected to increase in 2023 $700/mo. Enter park from N Deborah St.

  21. 2022-11-22
    status Pending
  22. 2022-11-22
    status Pending
  23. 2022-11-08
    status Active
  24. 2022-11-08
    status Active
  25. 2022-11-02
    status Pending
  26. 2022-10-24
    historical Active Under Contract
  27. 2022-10-24
    historical Active Bumpable
  28. 2022-10-20
    status Active
  29. 2022-10-17
    status Pending
  30. 2022-10-14
    listed $140,000 Active
    Show marketing remark (501 chars)

    The white picket fence greets you and then the beautiful updates throughout this gem in Azalea Gardens make it feel like home! 3 bd, 2ba with living room & family room. Newer laminate floors. All walls are finished drywall. Outside, enjoy the rose garden, the play yard, with space for veggies and flowers! Also a fully fenced dog run. Best location in the park! Buyer must apply & be accepted by park. Space rent is $650/mo, expected to increase in 2023 $700/mo. Enter park from N Deborah St.

  31. 2022-10-14
    listed $140,000
    Show marketing remark (501 chars)

    The white picket fence greets you and then the beautiful updates throughout this gem in Azalea Gardens make it feel like home! 3 bd, 2ba with living room & family room. Newer laminate floors. All walls are finished drywall. Outside, enjoy the rose garden, the play yard, with space for veggies and flowers! Also a fully fenced dog run. Best location in the park! Buyer must apply & be accepted by park. Space rent is $650/mo, expected to increase in 2023 $700/mo. Enter park from N Deborah St.

  32. 2022-10-14
    listed $140,000 Active
    Show marketing remark (501 chars)

    The white picket fence greets you and then the beautiful updates throughout this gem in Azalea Gardens make it feel like home! 3 bd, 2ba with living room & family room. Newer laminate floors. All walls are finished drywall. Outside, enjoy the rose garden, the play yard, with space for veggies and flowers! Also a fully fenced dog run. Best location in the park! Buyer must apply & be accepted by park. Space rent is $650/mo, expected to increase in 2023 $700/mo. Enter park from N Deborah St.

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

Tax reassessment forecast OR · Resets to sale price

Current annual tax
$310 · $26/mo
Projected year-2 tax
$1,357 · $113/mo
Expected delta
+$1,047/yr (+$87/mo · 337.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌡 Heat 3/10 Moderate
  • 🫁 Air quality 9/10 Extreme 11 unhealthy d/yr today · 12 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
$23,952
− Mortgage interest
−$7,837
− Property taxes
−$310
− Insurance
−$700
− Repairs & maintenance
−$1,916
− Management
−$1,916
− Depreciation
−$4,070
Taxable income
$7,203
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,729
After-tax cash flow
$7,379/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
Newberg SD 29J
NCES district ID
4108720
Math proficiency
30% ▼ -13.00%
Reading proficiency
45% ▼ -12.00%
Median HH income
$62,898
Composite
33.6/100
National rank
#5414
State rank
#17 of 58 in OR

Livability — Newberg

Score
76/100
State rank
#77
US rank
#3395

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Newberg, OR
County
Yamhill County · 71,150 people
City population
32,486
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
32,486
Household income
$96,493
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1311.0

Population outlook (Yamhill County) Hauer SSP2

Today (2025)
109,295 people
By 2030
112,060 · +2.5%
By 2040
115,975 · +6.1%
By 2050
118,155 · +8.1%
By 2075
120,968 · +10.7%
By 2100
116,163 · +6.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 14% Two or more races 12% Asian 3%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Italian 5% Portuguese 3% Slovak 3%
Foreign-born
7% · Canada, China
Languages at home
89% English-only · Spanish 8% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Yamhill

2024 margin
Lean R (+6.1) · D 45.3% · R 51.4% · Other 3.3%
2008→2024 swing
-4.8pp toward R · 2008: -1.4pp · 2024: -6.1pp
All cycles
2024: R+6.1 2020: R+4.0 2016: R+8.8 2012: R+6.7 2008: R+1.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -265.11%
Current HPI
320.8972
Rent YoY
▲ 0.55%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-0.1% since first listed
22 events — show timeline
  • 2026-06-10 Price Changed $139,900 WVMLS
  • 2026-06-10 Price Changed $139,900 RMLS
  • 2026-05-20 Price Changed $146,900 WVMLS
  • 2026-05-20 Price Changed $146,900 RMLS
  • 2026-04-23 Price Changed $151,900 WVMLS
  • 2026-01-23 Listed $154,900 WVMLS
  • 2026-01-21 Listed $151,900 RMLS
  • 2022-12-14 Sold (MLS) $130,000 WVMLS
  • 2022-12-14 Sold (MLS) $130,000 RMLS
  • 2022-12-14 Sold (MLS) $130,000 OCMLS
  • 2022-11-22 Pending RMLS
  • 2022-11-22 Pending WVMLS
  • 2022-11-08 Relisted RMLS
  • 2022-11-08 Relisted WVMLS
  • 2022-11-02 Pending RMLS
  • 2022-10-24 Contingent RMLS
  • 2022-10-24 Contingent WVMLS
  • 2022-10-20 Relisted RMLS
  • 2022-10-17 Pending RMLS
  • 2022-10-14 Listed $140,000 WVMLS
  • 2022-10-14 Listed $140,000 RMLS
  • 2022-10-14 Listed $140,000 OCMLS

Property tax history

+1.8%/yr

Latest (2025): $310 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…