CashFlowRE
Sign in Sign up
3495 Tristens Cove Walk
F Composite 29.54
Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +6.8/15.0
  • Cash flow +6.7/30.0
  • Schools +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • DSCR +0.9/10.0
  • Appreciation +0.0/10.0

$374,990

3495 Tristens Cove Walk · Loganville, GA 30052
4 bd · 3.5 ba · 2,478 sqft · SingleFamily · 63 Days on market
Built 2025 $151/sqft · at area comps Est $369k · at est. $90/mo HOA · 3% of rent ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Darlington by Stanley Martin Homes. Homesite 56 showcases the 4-bedroom Melisse plan, a charming three-story home designed for comfort, functionality, and maintenance-free living. On the main level, you're greeted by a spacious living area with a cozy fireplace that flows seamlessly into a modern, open-concept kitchen-perfect for entertaining guests or relaxing with family. Upstairs, the primary suite offers a private retreat with a walk-in tiled shower and bench, dual vanities, and an expansive walk-in closet. Secondary bedrooms provide the flexibility for a home office, guest space, or bonus room, giving you options to fit your lifestyle. The fourth bedroom suite on the first floor adds convenience and versatility-ideal for guests or a second primary suite. Darlington offers a low-maintenance lifestyle with lawn care included and fantastic community amenities including a pool, cabana, and playground. Located in Loganville, GA, this neighborhood provides easy access to shopping, dining, and major commuter routes while maintaining a relaxed, suburban feel. Schedule your appointment today to tour Darlington and see why it's one of the best values in Loganville! PROMOTIONAL INTEREST RATE 4.99% FHA OR 5.25% CONV PLUS $10,000 TOWARDS CLOSING COSTS W/ FIRST HERITAGE MORTGAGE.

Key facts

  • Three story home
  • Spacious living area
  • Walk in tiled shower

Tags

THREE STORY HOMESPACIOUS LIVING AREACOZY FIREPLACEMODERN OPEN CONCEPT KITCHENPRIVATE RETREATWALK IN TILED SHOWER

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 4-bed/3.5-bath single-family listed at $375k.

Deal economics

  • At list price, monthly cash flow is $-602 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $288k (23.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $263k (29.8% below list).
  • Recommended offer: $263k (29.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#39 in GA, #4,689 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A-; Watch: amenities F, commute F.
  • Gwinnett County (suburban): math 39% / reading 43% proficiency, ranked #32 of 174 in GA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.1%/yr); 847 active listings in the ZIP; 40 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; 5,607 units permitted in Gwinnett County in 2024 (1,277 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($94k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Gwinnett County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($352k) is reasonable based on typical stale-listing flexibility.
  • 6 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

  • Climate carrying-cost: moderate wind risk, 23% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $263,213 (29.8% 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 63 days. Have you received any prior offers? Is the seller open to a 30% 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
0.70%
Cap rate
4.37%
Cash-on-cash
-6.88%
DSCR
0.69
GRM
11.9

CMA / ARV

ARV (median comp)
$368,965
List price
$374,990
Delta
1.63%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3475 Tristens Cove Walk 0.00mi 4/3.5 2,478 (0%) 2mo $389,990 $157 98
863 Langley View Ct 0.31mi 4/2.5 2,332 (-6%) 2mo $324,100 $139 70
454 Cherry Creek Dr 0.57mi 4/2.5 2,586 (+4%) 2mo $395,000 $153 60
3315 Wellbrook Dr 0.51mi 4/2.5 2,636 (+6%) 2mo $425,000 $161 60
251 Lake Valley Dr 0.72mi 4/2.5 2,446 (-1%) 6mo $372,500 $152 56
3330 Wellbrook Dr 0.52mi 4/3.0 2,171 (-12%) 1mo $380,000 $175 52
3549 Cherry Blossom Ln 0.57mi 4/2.5 2,242 (-10%) 5mo $319,900 $143 49
3170 Sparrow Creek Dr 0.54mi 5/3.0 (+1) 2,744 (+11%) 6mo $390,000 $142 44
453 Cherry Creek Dr 0.60mi 5/3.0 (+1) 2,786 (+12%) 1mo $399,000 $143 43
521 Red Tip Ct 0.66mi 4/2.0 2,166 (-13%) 2mo $322,000 $149 40
563 Cherry Creek Dr 0.61mi 5/3.0 (+1) 2,786 (+12%) 6mo $389,900 $140 39
514 Bradford Park Ct 0.67mi 4/2.0 2,113 (-15%) 1mo $357,000 $169 37

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 · 3.12% rent growth · sell at horizon

5-year hold
IRR
-28.1%
Equity multiple
0.06×
Total profit
$-98,699
Equity at exit
$55,912
10-year hold
IRR
-26.3%
Equity multiple
-0.27×
Total profit
$-133,628
Equity at exit
$32,422

Cash invested: $104,997 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30052

Home prices YoY
-31.8%
Rents YoY
3.1%
Active inventory
847
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$2,632 high interval (Pro) →
Mortgage (P&I)
$1,966
Tax est. 1.5%
$469 /mo · $5,625/yr
Insurance
$156
HOA
$90
Vacancy / Maint / Mgmt
$553
Net cashflow
$-602

Break-even live

Break-even rent $3,394
Max offer price $287,867
Occupancy floor

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
$93,748
Closing costs
$11,250
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
Carlton Crossing Walnut Grove, GA 3.0–4.0 2.5 1883 $2,258 $1.20 2d 4 0.18mi
854 Langley View Ct Loganville, GA 4.0 2.5 2098 $1,990 $0.95 5d 1 0.31mi
405 Aristocrat Dr Loganville, GA 4.0 2.0 1954 $2,250 $1.15 44d 1 0.51mi
3292 Shady Valley Ct Loganville, GA 5.0 3.0 2562 $2,700 $1.05 15d 1 0.55mi
933 Nandina Ln Loganville, GA 5.0 3.0 3352 $2,950 $0.88 3d 1 0.66mi
661 Sweet Ashley Way Loganville, GA 4.0 2.5 2204 $2,315 $1.05 2d 1 0.72mi
755 Lakehaven Ln Loganville, GA 5.0 3.0 3305 $2,900 $0.88 44d 1 0.80mi
1177 Kingston Hill Dr Loganville, GA 4.0 2.5 2739 $2,600 $0.95 19d 1 0.85mi
379 Beech Hollow Trl Loganville, GA 3.0 2.0 2209 $2,350 $1.06 5d 1 0.98mi
3805 Brushymill Ct Loganville, GA 4.0 3.0 2628 $2,126 $0.81 44d 1 1.02mi
626 Stonecrest Dr Loganville, GA 3.0 2.5 1816 $2,250 $1.24 2d 1 1.04mi
4064 Kendrick Cir Loganville, GA 4.0 2.5 2279 $2,515 $1.10 44d 1 1.08mi
941 Feldman Chase Loganville, GA 5.0 3.0 2688 $2,550 $0.95 1d 1 1.10mi
1111 Feldman Chase Loganville, GA 4.0 2.5 2279 $2,490 $1.09 10d 1 1.15mi
729 Fallowfield Dr Loganville, GA 3.0 2.0 1832 $2,170 $1.18 44d 1 1.20mi
3669 Brightfield Ln Loganville, GA 5.0 4.0 3073 $2,741 $0.89 44d 1 1.20mi
915 Burning Bush Dr Loganville, GA 4.0 2.5 1873 $2,000 $1.07 44d 1 1.22mi
3740 Newbury Place Dr Loganville, GA 5.0 3.0 2688 $2,550 $0.95 2d 1 1.23mi
1016 Grace View Ln Loganville, GA 4.0 2.5 1833 $2,440 $1.33 44d 1 1.25mi
1046 Grace View Ln Loganville, GA 4.0 2.5 1833 $2,440 $1.33 44d 1 1.25mi
1126 Grace View Ln Loganville, GA 4.0 2.5 1833 $2,450 $1.34 5d 1 1.26mi
3735 Newbury Place Dr Loganville, GA 5.0 3.0 2722 $2,445 $0.90 24d 1 1.26mi
2994 Porch Creek Way Loganville, GA 3.0 2.5 1833 $2,460 $1.34 5d 1 1.27mi
1275 Shamrock Hill Cir Loganville, GA 3.0 2.5 1668 $2,045 $1.23 22d 1 1.27mi
2802 Porchlight Ct Loganville, GA 3.0 2.5 1833 $2,430 $1.33 44d 1 1.28mi
2801 Porchlight Ct Loganville, GA 4.0 2.5 1833 $2,460 $1.34 5d 1 1.28mi
2954 Porch Creek Way Loganville, GA 3.0 2.5 1833 $2,460 $1.34 5d 1 1.29mi
2944 Porch Creek Way Loganville, GA 3.0 2.5 1833 $2,450 $1.34 15d 1 1.30mi
2934 Porch Creek Way Loganville, GA 4.0 2.5 1854 $2,470 $1.33 2d 1 1.30mi
2732 Porchlight Ct Loganville, GA 3.0 2.5 1833 $2,430 $1.33 44d 1 1.30mi
2914 Porch Creek Way Loganville, GA 3.0 2.5 1833 $2,450 $1.34 21d 1 1.31mi
2904 Porch Creek Way Loganville, GA 3.0 2.5 1833 $2,450 $1.34 20d 1 1.32mi
2711 Porchlight Ct Loganville, GA 4.0 2.5 1833 $2,460 $1.34 5d 1 1.32mi
641 Porchlight Dr Loganville, GA 3.0 2.5 1833 $2,420 $1.32 24d 1 1.33mi
494 Langley Creek Dr Loganville, GA 4.0 3.0 2329 $1,200 $0.52 5d 1 1.34mi
4444 Kendrick Cir Loganville, GA 5.0 3.0 2435 $2,950 $1.21 3d 1 1.34mi
348 Porch View Ln Loganville, GA 4.0 2.5 1854 $2,440 $1.32 5d 1 1.35mi
388 Porch View Ln Loganville, GA 4.0 2.5 1854 $2,450 $1.32 21d 1 1.35mi
378 Porch View Ln Loganville, GA 4.0 2.5 1854 $2,450 $1.32 5d 1 1.35mi
359 Porch View Ln Loganville, GA 3.0 2.5 1833 $2,430 $1.33 44d 1 1.36mi

HOA detail

Monthly dues
$90 · $1,080/yr
Likely covers
landscapingpool

Listing history 32 events

  1. 2026-06-18
    days on market $374,990 Active 63 DOM
  2. 2026-06-17
    days on market $374,990 Active 62 DOM
  3. 2026-06-16
    days on market $374,990 Active 61 DOM
  4. 2026-06-15
    pricedays on market $374,990 Active 60 DOM
  5. 2026-06-13
    days on market $389,990 Active 58 DOM
  6. 2026-06-09
    days on market $389,990 Active 54 DOM
  7. 2026-06-08
    days on market $389,990 Active 53 DOM
  8. 2026-06-07
    days on market $389,990 Active 52 DOM
  9. 2026-06-04
    days on market $389,990 Active 49 DOM
  10. 2026-06-03
    days on market $389,990 Active 48 DOM
  11. 2026-06-02
    days on market $389,990 Active 47 DOM
  12. 2026-06-01
    days on market $389,990 Active 46 DOM
  13. 2026-05-31
    days on market $389,990 Active 45 DOM
  14. 2026-04-26
    listed $389,990 New 1309-char remark
    Show marketing remark (1309 chars)

    Welcome to Darlington by Stanley Martin Homes. Homesite 56 showcases the 4-bedroom Melisse plan, a charming three-story home designed for comfort, functionality, and maintenance-free living. On the main level, you're greeted by a spacious living area with a cozy fireplace that flows seamlessly into a modern, open-concept kitchen-perfect for entertaining guests or relaxing with family. Upstairs, the primary suite offers a private retreat with a walk-in tiled shower and bench, dual vanities, and an expansive walk-in closet. Secondary bedrooms provide the flexibility for a home office, guest space, or bonus room, giving you options to fit your lifestyle. The fourth bedroom suite on the first floor adds convenience and versatility-ideal for guests or a second primary suite. Darlington offers a low-maintenance lifestyle with lawn care included and fantastic community amenities including a pool, cabana, and playground. Located in Loganville, GA, this neighborhood provides easy access to shopping, dining, and major commuter routes while maintaining a relaxed, suburban feel. Schedule your appointment today to tour Darlington and see why it's one of the best values in Loganville! PROMOTIONAL INTEREST RATE 4.99% FHA OR 5.25% CONV PLUS $10,000 TOWARDS CLOSING COSTS W/ FIRST HERITAGE MORTGAGE.

  15. 2026-04-16
    price $389,990 1339-char remark
    Show marketing remark (1339 chars)

    Welcome to Darlington by Stanley Martin Homes. PROMOTIONAL INTEREST RATE 4.99% FHA OR 5.25% CONV PLUS $10,000 TOWARDS CLOSING COSTS W/ FIRST HERITAGE MORTGAGE. Homesite 56 showcases the 4-bedroom Melisse plan, a charming three-story home designed for comfort, functionality, and maintenance-free living. On the main level, you’re greeted by a spacious living area with a cozy fireplace that flows seamlessly into a modern, open-concept kitchen—perfect for entertaining guests or relaxing with family. Upstairs, the primary suite offers a private retreat with a walk-in tiled shower and bench, dual vanities, and an expansive walk-in closet. Secondary bedrooms provide the flexibility for a home office, guest space, or bonus room, giving you options to fit your lifestyle. The fourth bedroom suite on the first floor adds convenience and versatility—ideal for guests or a second primary suite. Darlington offers a low-maintenance lifestyle with lawn care included and fantastic community amenities including a pool, cabana, and playground. Located in Loganville, GA, this neighborhood provides easy access to shopping, dining, and major commuter routes while maintaining a relaxed, suburban feel. Schedule your appointment today to tour Darlington and see why it’s one of the best values in Loganville!

  16. 2026-04-16
    listed $38,990 Active 1339-char remark
    Show marketing remark (1339 chars)

    Welcome to Darlington by Stanley Martin Homes. PROMOTIONAL INTEREST RATE 4.99% FHA OR 5.25% CONV PLUS $10,000 TOWARDS CLOSING COSTS W/ FIRST HERITAGE MORTGAGE. Homesite 56 showcases the 4-bedroom Melisse plan, a charming three-story home designed for comfort, functionality, and maintenance-free living. On the main level, you’re greeted by a spacious living area with a cozy fireplace that flows seamlessly into a modern, open-concept kitchen—perfect for entertaining guests or relaxing with family. Upstairs, the primary suite offers a private retreat with a walk-in tiled shower and bench, dual vanities, and an expansive walk-in closet. Secondary bedrooms provide the flexibility for a home office, guest space, or bonus room, giving you options to fit your lifestyle. The fourth bedroom suite on the first floor adds convenience and versatility—ideal for guests or a second primary suite. Darlington offers a low-maintenance lifestyle with lawn care included and fantastic community amenities including a pool, cabana, and playground. Located in Loganville, GA, this neighborhood provides easy access to shopping, dining, and major commuter routes while maintaining a relaxed, suburban feel. Schedule your appointment today to tour Darlington and see why it’s one of the best values in Loganville!

  17. 2026-04-09
    historical
  18. 2026-03-21
    price $389,990
  19. 2026-02-22
    price $399,990
  20. 2026-01-29
    price $399,990
  21. 2026-01-09
    listed $397,990 New
  22. 2026-01-09
    price $397,990
  23. 2025-11-06
    price $402,990
  24. 2025-11-01
    price $445,910
  25. 2025-11-01
    price $444,910
  26. 2025-10-31
    historical
  27. 2025-10-31
    historical
  28. 2025-10-23
    listed $379,990 Active
  29. 2025-10-23
    price $379,990
  30. 2025-10-23
    price $379,990
  31. 2025-10-19
    listed $419,990 Active
  32. 2025-10-19
    listed $419,990 New

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 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
$31,586
− Mortgage interest
−$21,005
− Property taxes
−$5,625
− Insurance
−$1,875
− Repairs & maintenance
−$2,527
− Management
−$2,527
− HOA
−$1,080
− Depreciation
−$10,909
Taxable loss
−$13,962
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,351
After-tax cash flow
$-3,874/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
Gwinnett County
NCES district ID
1302550
Math proficiency
39% ▼ -15.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$62,416
Composite
36.5/100
National rank
#4648
State rank
#32 of 174 in GA

Livability — Loganville

Score
74/100
State rank
#39
US rank
#4689

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Walton County · 128,246 people
City population
79,811
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
79,811
Household income
$93,764
Rent vs Own
19.3% rent · 80.7% own
Severe rent burden
1174.0

Population outlook (Gwinnett County) Hauer SSP2

Today (2025)
1,106,028 people
By 2030
1,211,414 · +9.5%
By 2040
1,422,277 · +28.6%
By 2050
1,623,204 · +46.8%
By 2075
2,105,240 · +90.3%
By 2100
2,443,321 · +120.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 48% Black 33% Hispanic / Latino 13% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 3% Cuban 1%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 1%
Foreign-born
13% · Canada, Jamaica, Vietnam
Languages at home
84% English-only · Spanish 10% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Gwinnett

2024 margin
D (+16.5) · D 57.6% · R 41.1% · Other 1.2%
2008→2024 swing
+26.8pp toward D · 2008: -10.2pp · 2024: 16.5pp
All cycles
2024: D+16.5 2020: D+18.3 2016: D+5.8 2012: R+9.4 2008: R+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.77%
Current HPI
212.1241
Rent YoY
▲ 3.12%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-7.1% since first listed
19 events — show timeline
  • 2026-04-26 Listed $389,990 GAMLS
  • 2026-04-16 Price Changed $389,990 FMLS
  • 2026-04-16 Listed $38,990 FMLS
  • 2026-04-09 Listing Removed GAMLS
  • 2026-03-21 Price Changed $389,990 GAMLS
  • 2026-02-22 Price Changed $399,990 GAMLS
  • 2026-01-29 Price Changed $399,990 Zillow
  • 2026-01-09 Listed $397,990 GAMLS
  • 2026-01-09 Price Changed $397,990 Zillow
  • 2025-11-06 Price Changed $402,990 Zillow
  • 2025-11-01 Price Changed $445,910 Zillow
  • 2025-11-01 Price Changed $444,910 Zillow
  • 2025-10-31 Listing Removed GAMLS
  • 2025-10-31 Listing Removed FMLS
  • 2025-10-23 Listed $379,990 Zillow
  • 2025-10-23 Price Changed $379,990 GAMLS
  • 2025-10-23 Price Changed $379,990 FMLS
  • 2025-10-19 Listed $419,990 GAMLS
  • 2025-10-19 Listed $419,990 FMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…