CashFlowRE
Sign in Sign up
105 Marina Ln
C Composite 58.53
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 +24.8/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

105 Marina Ln · Badin, NC 28127
2 bd · 1.0 ba · 580 sqft · Other · 312 Days on market
Built 1984 3,049 sqft lot $179/mo HOA · 14% of rent

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

Listing remarks MLS

Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

Key facts

  • Sandy beach
  • Large shaded deck
  • Fishing pier

Tags

GATED WATERFRONT COMMUNITYLARGE SHADED DECKSWIMMING POOLSANDY BEACHFISHING PIERWATERFRONT BOARDWALK

Property features AI

Finance

  • HOA & community: Mandatory HOA; Quarterly association fee of $538; Community amenities: clubhouse, fitness center, game court, gated entry, outdoor pool, picnic area, playground, pond, recreation area, sport court, street lights

Exterior

  • Parking: Driveway
  • Security: Security service
  • Utilities: County water; County sewer
  • Home design: Manufactured single-family residence; One-story; Entry level: main
  • Construction: Aluminum and vinyl exterior; Crawl space foundation; Manufactured construction
  • Exterior features: Gravel and paved road access; Private maintained road; Access to public beach and community boat ramp

Interior

  • Kitchen: Refrigerator; Exhaust hood
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: 6 total rooms; Electric water heater; Exhaust hood; Refrigerator
  • Laundry & utility: No laundry room (none listed)

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 2-bed/1.0-bath other listed at $100k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 2.5% in Badin — 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 65/100 on livability (#329 in NC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, crime A-; Watch: schools D, amenities F, commute F.
  • Montgomery County Schools (rural): math 29% / reading 34% proficiency, ranked #143 of 178 in NC (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 185 active listings in the ZIP; 138 units permitted in Montgomery County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Montgomery County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 312 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y ago; this cycle's ask has dropped $35k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 312 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 D-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. 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.
  7. 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.
  8. 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
1.24%
Cap rate
8.82%
Cash-on-cash
9.03%
DSCR
1.40
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-2,714
Equity at exit
$14,895
10-year hold
IRR
7.2%
Equity multiple
1.54×
Total profit
$15,170
Equity at exit
$8,638

Cash invested: $27,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
85 Strongly Landlord-Friendly
State North Carolina
85 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
10-day notice; preempted; landlord-favorable but court speed varies.

ZIP-level market 28127

Home prices YoY
-14.4%
Active inventory
185
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,238 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$23 /mo · $274/yr
Insurance
$42
HOA
$179
Vacancy / Maint / Mgmt
$260
Net cashflow
$211

Break-even live

Break-even rent $971
Max offer price $99,900
Occupancy floor 78%

Sensitivity live

Price -10% $267 -5% $239 +0% $211 +5% $182 +10% $154
Rent -10% $113 -5% $162 +0% $211 +5% $259 +10% $308
Rate -1.0pp $261 -0.5pp $236 base $211 +0.5pp $185 +1.0pp $158

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
$24,975
Closing costs
$2,997
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.

HOA detail

Monthly dues
$179 · $2,148/yr
Likely covers
waterlandscapingpoolsecurity

Listing history 35 events

  1. 2026-06-18
    days on market $99,900 Active 312 DOM
  2. 2026-06-17
    days on market $99,900 Active 311 DOM
  3. 2026-06-16
    days on market $99,900 Active 310 DOM
  4. 2026-06-15
    days on market $99,900 Active 309 DOM
  5. 2026-06-14
    days on market $99,900 Active 307 DOM
  6. 2026-06-13
    days on market $99,900 Active 306 DOM
  7. 2026-06-10
    days on market $99,900 Active 304 DOM
  8. 2026-06-09
    days on market $99,900 Active 303 DOM
  9. 2026-06-08
    days on market $99,900 Active 302 DOM
  10. 2026-06-07
    days on market $99,900 Active 301 DOM
  11. 2026-06-05
    days on market $99,900 Active 298 DOM
  12. 2026-06-03
    days on market $99,900 Active 297 DOM
  13. 2026-06-02
    days on market $99,900 Active 296 DOM
  14. 2026-06-01
    days on market $99,900 Active 295 DOM
  15. 2026-05-31
    days on market $99,900 Active 294 DOM
  16. 2026-05-31
    days on market $99,900 Active 293 DOM
  17. 2026-05-18
    price $99,900 646-char remark
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  18. 2026-05-18
    price $99,900
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  19. 2026-04-03
    price $105,000
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  20. 2026-04-03
    price $105,000 646-char remark
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  21. 2026-02-04
    price $115,000
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  22. 2026-02-04
    price $115,000 646-char remark
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  23. 2025-09-24
    status Active 646-char remark
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  24. 2025-09-24
    status Active
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  25. 2025-09-04
    historical 646-char remark
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  26. 2025-08-05
    price $125,000 646-char remark
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  27. 2025-08-05
    price $125,000
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  28. 2025-07-21
    listed $135,000 Active
  29. 2025-07-14
    listed $135,000 Active 646-char remark
    Show marketing remark (646 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads. Golf cart to stay with property with accepted offer.

  30. 2022-09-15
    soldstatus $89,000 Closed 593-char remark
    Show marketing remark (593 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads.

  31. 2022-09-15
    soldstatus $89,000 Closed
    Show marketing remark (593 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads.

  32. 2022-08-27
    status Pending
    Show marketing remark (593 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads.

  33. 2022-08-27
    status Pending 593-char remark
    Show marketing remark (593 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads.

  34. 2022-08-26
    listed $89,000 Active 593-char remark
    Show marketing remark (593 chars)

    Camper with Room addition located inside the gated waterfront community of Badin Shores Resort. This property offers multiple sleeping areas to accommodate all your guest, a large living room, spacious bath with tub / shower combination, large shaded 8' X 41' deck and a flat gravel parking area for all your cars, boats, and golf carts. Enjoy all the great amenities that Badin Shores Resort offers which includes swimming pool, sandy beach & swim area, fishing pier, waterfront boardwalk, putt putt, basketball courts, playgrounds, club house, boat ramp, restaurant, and all paved roads.

  35. 2022-08-25
    listed $89,000 Active

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

Tax reassessment forecast NC · Resets to sale price

Current annual tax
$274 · $23/mo
Projected year-2 tax
$819 · $68/mo
Expected delta
+$546/yr (+$45/mo · 199.5%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$14,853
− Mortgage interest
−$5,596
− Property taxes
−$274
− Insurance
−$500
− Repairs & maintenance
−$1,188
− Management
−$1,188
− HOA
−$2,148
− Depreciation
−$2,906
Taxable income
$1,053
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$253
After-tax cash flow
$2,273/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
Montgomery County Schools
NCES district ID
3703060
Math proficiency
29% ▼ -6.00%
Reading proficiency
34% ▼ -2.00%
Median HH income
$34,706
Composite
25.97/100
National rank
#7328
State rank
#143 of 178 in NC

Livability — Badin

Score
65/100
State rank
#329
US rank
#13419

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
1,343
Population (ZIP)
7,684

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
26,533 people
By 2030
25,724 · -3.0%
By 2040
23,842 · -10.1%
By 2050
22,077 · -16.8%
By 2075
18,754 · -29.3%
By 2100
15,537 · -41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 10% Two or more races 4% Asian 3% Hispanic / Latino 3%
Common ancestry
Serbian 2% Slovak 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
97% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+37.8) · D 30.8% · R 68.6%
2008→2024 swing
-26.9pp toward R · 2008: -11.0pp · 2024: -37.8pp
All cycles
2024: R+37.8 2020: R+31.8 2016: R+25.9 2012: R+15.2 2008: R+11.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.16%
Current HPI
250.9235
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
26

Industry mix (Fortune 500 HQ in NC)

Industry F500 HQs Revenue

Price history

+12.2% since first listed
19 events — show timeline
  • 2026-05-18 Price Changed $99,900 Triad MLS
  • 2026-05-18 Price Changed $99,900 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-03 Price Changed $105,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-04-03 Price Changed $105,000 Triad MLS
  • 2026-02-04 Price Changed $115,000 CANOPYMLS as Distributed by MLS Grid
  • 2026-02-04 Price Changed $115,000 Triad MLS
  • 2025-09-24 Relisted Triad MLS
  • 2025-09-24 Relisted CANOPYMLS as Distributed by MLS Grid
  • 2025-09-04 Delisted Triad MLS
  • 2025-08-05 Price Changed $125,000 Triad MLS
  • 2025-08-05 Price Changed $125,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-21 Listed $135,000 CANOPYMLS as Distributed by MLS Grid
  • 2025-07-14 Listed $135,000 Triad MLS
  • 2022-09-15 Sold (MLS) $89,000 Triad MLS
  • 2022-09-15 Sold (MLS) $89,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-08-27 Pending Triad MLS
  • 2022-08-27 Pending CANOPYMLS as Distributed by MLS Grid
  • 2022-08-26 Listed $89,000 CANOPYMLS as Distributed by MLS Grid
  • 2022-08-25 Listed $89,000 Triad MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…