CashFlowRE
Sign in Sign up
1901 Indian River Blvd Unit 210D
B- Composite 66.11
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 +21.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +6.9/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Condition / age +2.2/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$115,000

1901 Indian River Blvd Unit 210D · Vero Beach, FL 32960
2 bd · 2.5 ba · 1,152 sqft · Townhouse · 45 Days on market
Built 1975 Fair condition Est $141k · 18% under $699/mo HOA · 33% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 2BR, 2.5 bath condo offers an inviting open Floor plan featuring LR/DR combo & wall of Windows overlooking manicured gardens. Each Bedroom has private bathroom. Conveniently located & minutes to Miracle Mile Shopping and beaches. Rm sizes are approx

Key facts

  • 2024 hvac system
  • Tennis court
  • In-unit washer

Tags

NEW LVP FLOORING2024 HVAC SYSTEMFLEX ROOMIN-UNIT WASHERHEATED COMMUNITY POOLTENNIS COURT

Property features AI

Finance

  • Financial info: Pets allowed with restrictions (breed restrictions and number limit)
  • HOA & community: Association: Beacon Mgmt; Monthly association fee: $699.32; HOA covers common areas, insurance, structural maintenance, recreation facilities, reserve fund, sewer, and trash; Community amenities include clubhouse, billiard room, tennis courts, and pool

Exterior

  • Parking: Assigned uncovered parking
  • Utilities: Public water; Public sewer
  • Home design: Attached property; 3-story building; East-facing; Has a view; Residential zoning
  • Construction: Block and concrete construction; Built-up / tar and gravel roof
  • Exterior features: Community pool (heated, electric heat); Community spa/pool amenities; No additional exterior features specified

Interior

  • Kitchen: Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Two bedrooms (13x12; 12x16)
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: Two full bathrooms and one half bathroom
  • Heating & cooling: Central electric heating; Central electric cooling (central air)
  • Interior features: Blinds and single-hung windows; Pantry; Walk-in closet(s); Unfurnished
  • Laundry & utility: Washer and Dryer; Laundry closet; Electric water heater

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/2.5-bath townhouse listed at $115k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $109 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $112k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 2.9% in Vero Beach — 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 80/100 on livability (#116 in FL, #1,784 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, health & safety A+; Watch: employment D+, amenities D.
  • Indian River (other): math 48% / reading 52% proficiency, ranked #35 of 73 in FL (top 48%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-1.7%/yr); 206 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 564 units permitted in Indian River County in 2024 (281 in 5+ unit buildings).
  • At $2,113/mo this rent would consume 46% of the median local household income ($55k/yr) (locally 1166% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Indian River County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 13y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 33% of rent.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $111,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.84%
Cap rate
8.12%
Cash-on-cash
6.53%
DSCR
1.29
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$140,544
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1901 Indian River Blvd Unit 210D 0.00mi 2/2.5 1,152 (0%) 0mo $114,000 $99 100
1901 Indian River Blvd Unit 201a 0.00mi 2/2.5 1,152 (0%) 1mo $142,000 $123 99
1901 Indian River Blvd #201 0.00mi 2/2.5 1,152 (0%) 1mo $141,000 $122 99
1901 Indian River Blvd Unit 201B 0.00mi 2/2.5 1,152 (0%) 1mo $141,000 $122 99
400 18th St Unit F7 0.16mi 2/2.0 1,130 (-2%) 2mo $115,000 $102 86
400 18th St Unit C6 0.21mi 2/2.0 1,130 (-2%) 0mo $89,000 $79 85
400 18th St Unit D3 0.21mi 2/2.0 1,130 (-2%) 1mo $118,000 $104 84
400 18th St 0.21mi 2/2.0 1,130 (-2%) 2mo $115,000 $102 84
2333 Indian River Blvd #502 0.36mi 2/2.0 1,076 (-7%) 2mo $180,000 $167 69
1845 Robalo Dr Unit 205D 0.14mi 2/2.0 1,000 (-13%) 2mo $175,000 $175 68
677 Royal Palm Blvd #23 0.51mi 2/2.0 1,200 (+4%) 1mo $160,000 $133 66
677 Royal Palm Blvd #25 0.51mi 2/2.0 1,200 (+4%) 1mo $130,000 $108 66

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-16.0%
Equity multiple
0.46×
Total profit
$-17,401
Equity at exit
$17,147
10-year hold
IRR
-24.2%
Equity multiple
0.13×
Total profit
$-28,124
Equity at exit
$9,943

Cash invested: $32,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 32960

Home prices YoY
-25.5%
Rents YoY
-1.7%
Active inventory
206
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$2,113 high interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$699
Vacancy / Maint / Mgmt
$444
Net cashflow
$109

Break-even live

Break-even rent $1,975
Max offer price $115,000
Occupancy floor 90%

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
$28,750
Closing costs
$3,450
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
1953 Robalo Dr Vero Beach, FL 2.0 2.0 1400 $5,000 $3.57 21d 1 0.12mi
1801 Indian River Blvd Unit C7 Vero Beach, FL 2.0 2.0 1200 $1,700 $1.42 13d 1 0.12mi
400 18th St Vero Beach, FL 2.0 2.0 1065 $1,512 $1.42 13d 2 0.13mi
400 18th St Vero Beach, FL 2.0 2.0 1065 $1,575 $1.48 21d 1 0.13mi
1873 Robalo Dr Vero Beach, FL 2.0 2.0 1152 $2,300 $2.00 21d 1 0.14mi
303 18th Pl Vero Beach, FL 2.0 1.5 1200 $1,599 $1.33 21d 1 0.17mi
315 18th Pl Unit 315 Vero Beach, FL 2.0 1.5 1200 $1,599 $1.33 21d 1 0.17mi
1845 Robalo Dr Unit 205 Vero Beach, FL 2.0 2.0 1000 $2,500 $2.50 21d 1 0.17mi
1860 Robalo Dr Vero Beach, FL 2.0 2.0 950 $2,600 $2.74 21d 2 0.19mi
1935 Cobia Dr Unit 202E Vero Beach, FL 2.0 2.0 1000 $2,250 $2.25 21d 1 0.19mi
1840 Tarpon Ln Unit D202 Vero Beach, FL 2.0 2.0 1400 $2,500 $1.79 21d 1 0.35mi
635 18th Pl Vero Beach, FL 3.0 2.0 1120 $2,300 $2.05 21d 1 0.35mi
1765 6th Ave Vero Beach, FL 2.0 1.0 800 $1,550 $1.94 21d 1 0.35mi
1745 6th Ave Unit 7(R) Vero Beach, FL 2.0 1.0 800 $1,550 $1.94 21d 1 0.38mi
686 17th St Vero Beach, FL 2.0 1.0 950 $1,700 $1.79 13d 2 0.45mi
677 Royal Palm Blvd #22 Vero Beach, FL 2.0 2.0 1200 $1,700 $1.42 13d 1 0.48mi
600 Royal Palm Blvd Unit 1A Vero Beach, FL 2.0 2.0 1400 $2,000 $1.43 21d 1 0.50mi
1510 3rd Ct Vero Beach, FL 3.0 2.0 950 $6,000 $6.32 13d 1 0.55mi
808 22nd St Unit 8 Vero Beach, FL 2.0 2.0 1000 $1,465 $1.47 21d 1 0.58mi
1450 5th Ave Vero Beach, FL 3.0 2.0 1124 $2,400 $2.14 21d 1 0.65mi
923 22nd Pl #106 Vero Beach, FL 2.0 2.0 860 $1,600 $1.86 21d 1 0.70mi
939 19th St Unit 961 Vero Beach, FL 2.0 2.0 1000 $1,850 $1.85 21d 1 0.71mi
516 13th Pl Vero Beach, FL 3.0 2.0 1102 $1,800 $1.63 21d 1 0.72mi
23 Royal Palm Pointe Unit B Vero Beach, FL 2.0 2.0 1100 $2,695 $2.45 21d 1 0.75mi
2800 Indian River Blvd Vero Beach, FL 1.0–2.0 1.5–2.0 847 $3,200 $3.78 13d 5 0.79mi
974 14th Ln Vero Beach, FL 1.0–3.0 1.0–3.0 1828 $4,049 $2.21 13d 32 0.80mi
1100 Ponce de Leon Cir #305 Vero Beach, FL 2.0 2.0 840 $1,350 $1.61 21d 1 0.91mi
2222 Ponce De Leon Cir Unit B Vero Beach, FL 2.0 1.0 970 $1,650 $1.70 13d 1 0.94mi
1170 6th Ave Unit 2D Vero Beach, FL 2.0 2.5 1170 $1,800 $1.54 13d 1 0.96mi
1200 6th Dr Vero Beach, FL 2.0 2.0 800 $1,550 $1.94 13d 1 0.99mi
1135 3rd Ave #101 Vero Beach, FL 2.0 2.0 906 $1,800 $1.99 21d 1 1.00mi
1166 6th Ave Vero Beach, FL 2.0 2.0 1140 $2,200 $1.93 13d 1 1.03mi
1166 6th Ave Unit D Vero Beach, FL 2.0 2.0 1140 $2,000 $1.75 21d 1 1.03mi
263 Provence Pl Vero Beach, FL 2.0 2.5 1364 $3,500 $2.57 21d 1 1.04mi
1041 Normandie Way Vero Beach, FL 2.0 2.0 1178 $2,100 $1.78 13d 1 1.10mi
1429 19th Pl #4 Vero Beach, FL 2.0 1.0 873 $1,800 $2.06 21d 1 1.17mi
340 E Waverly Pl Unit 6D Vero Beach, FL 1.0 1.5 1200 $1,000 $0.83 21d 1 1.23mi
400 E Waverly Pl Unit 2b Vero Beach, FL 2.0 2.5 1170 $1,900 $1.62 21d 1 1.24mi
600 Riomar Dr #16 Vero Beach, FL 2.0 2.0 1200 $6,000 $5.00 21d 1 1.28mi
1936 18th Ave Unit A Vero Beach, FL 2.0 1.0 1100 $2,000 $1.82 21d 1 1.36mi

HOA detail

Monthly dues
$699 · $8,388/yr

Listing history 16 events

  1. 2026-05-07
    status Pending
  2. 2026-04-06
    price $115,000
  3. 2026-03-23
    listed $125,000 Active
  4. 2021-06-07
    soldstatus $127,000 Closed 262-char remark
    Show marketing remark (266 chars)

    This 2BR, 2.5 bath condo offers an inviting open Floor plan featuring LR/DR combo & wall of Windows overlooking manicured gardens. Each Bedroom has private bathroom. Conveniently located & minutes to Miracle Mile Shopping and beaches. Rm sizes are approx

  5. 2021-06-07
    soldstatus $127,000 Closed 266-char remark
    Show marketing remark (266 chars)

    This 2BR, 2.5 bath condo offers an inviting open Floor plan featuring LR/DR combo & wall of Windows overlooking manicured gardens. Each Bedroom has private bathroom. Conveniently located & minutes to Miracle Mile Shopping and beaches. Rm sizes are approx

  6. 2021-04-15
    historical Active Under Contract 262-char remark
    Show marketing remark (266 chars)

    This 2BR, 2.5 bath condo offers an inviting open Floor plan featuring LR/DR combo & wall of Windows overlooking manicured gardens. Each Bedroom has private bathroom. Conveniently located & minutes to Miracle Mile Shopping and beaches. Rm sizes are approx

  7. 2021-04-15
    historical Active Under Contract 266-char remark
    Show marketing remark (266 chars)

    This 2BR, 2.5 bath condo offers an inviting open Floor plan featuring LR/DR combo & wall of Windows overlooking manicured gardens. Each Bedroom has private bathroom. Conveniently located & minutes to Miracle Mile Shopping and beaches. Rm sizes are approx

  8. 2021-01-08
    listed $135,000 Active 262-char remark
    Show marketing remark (266 chars)

    This 2BR, 2.5 bath condo offers an inviting open Floor plan featuring LR/DR combo & wall of Windows overlooking manicured gardens. Each Bedroom has private bathroom. Conveniently located & minutes to Miracle Mile Shopping and beaches. Rm sizes are approx

  9. 2021-01-08
    listed $135,000 Active 266-char remark
    Show marketing remark (266 chars)

    This 2BR, 2.5 bath condo offers an inviting open Floor plan featuring LR/DR combo & wall of Windows overlooking manicured gardens. Each Bedroom has private bathroom. Conveniently located & minutes to Miracle Mile Shopping and beaches. Rm sizes are approx

  10. 2020-08-19
    listed $130,000 Active
  11. 2017-11-14
    soldstatus $95,000 Sold
  12. 2017-10-25
    historical Contingent
  13. 2017-10-05
    listed $106,900 Active
  14. 2015-12-29
    listed $89,900
  15. 2014-10-31
    listed $85,000
  16. 2013-01-10
    listed $80,000

ⓘ 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 9/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$25,350
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$1,372
− Repairs & maintenance
−$2,028
− Management
−$2,028
− HOA
−$8,388
− Depreciation
−$3,345
Taxable income
$21
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5
After-tax cash flow
$1,299/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.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

This 2BD, 2.5BA condo requires some interior updates, including painting and updating the kitchen and bathroom, to improve its resale and rental value.

Repairs flagged

  • Minor Kitchen cabinets — The cabinets appear to be in good condition, but they may benefit from a fresh coat of paint.
  • Minor Bathroom fixtures — The condition of the bathroom fixtures is not clear from the photos, but they may need cleaning or updating.
  • Minor Paint — The paint on the walls and ceiling appears to be in good condition, but a fresh coat may improve the appearance.

Value-add opportunities

  • Both Paint the interior walls and ceiling — Painting the interior walls and ceiling can significantly improve the appearance of the home and make it more appealing to potential buyers or renters.
  • Both Update the kitchen cabinets and countertops — Updating the kitchen cabinets and countertops can improve the functionality and aesthetic appeal of the kitchen, making it more attractive to potential buyers or renters.
  • Both Update the bathroom fixtures — Updating the bathroom fixtures can improve the functionality and aesthetic appeal of the bathroom, making it more attractive to potential buyers or renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · The cabinets appear to be in good condition, but they may benefit from a fresh coat of paint. Minor $500–3,000
Bathroom fixtures · The condition of the bathroom fixtures is not clear from the photos, but they may need cleaning or updating. Minor $500–3,000
Paint · The paint on the walls and ceiling appears to be in good condition, but a fresh coat may improve the appearance. Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Both Paint the interior walls and ceiling — Painting the interior walls and ceiling can significantly improve the appearance of the home and make it more appealing to potential buyers or renters.
  • Both Update the kitchen cabinets and countertops — Updating the kitchen cabinets and countertops can improve the functionality and aesthetic appeal of the kitchen, making it more attractive to potential buyers or renters.
  • Both Update the bathroom fixtures — Updating the bathroom fixtures can improve the functionality and aesthetic appeal of the bathroom, making it more attractive to potential buyers or renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Indian River
NCES district ID
1200930
Math proficiency
48% ▼ -9.00%
Reading proficiency
52% ▼ -3.00%
Median HH income
$46,597
Composite
42.45/100
National rank
#3218
State rank
#35 of 73 in FL

Livability — Vero Beach

Score
80/100
State rank
#116
US rank
#1784

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Vero Beach, FL
County
Indian River County · 143,738 people
City population
98,707
Metro
Sebastian-Vero Beach, FL
Population (ZIP)
25,259
Household income
$54,682
Rent vs Own
40.7% rent · 59.3% own
Severe rent burden
1166.0

Population outlook (Indian River County) Hauer SSP2

Today (2025)
165,104 people
By 2030
172,869 · +4.7%
By 2040
185,640 · +12.4%
By 2050
194,465 · +17.8%
By 2075
211,115 · +27.9%
By 2100
211,781 · +28.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 16% Two or more races 12% Black 10% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 3% Cuban 2%
Common ancestry
Italian 4% Slovak 3% Romanian 3%
Foreign-born
11% · Canada, Jamaica, Vietnam
Languages at home
82% English-only · Spanish 13% French/Haitian/Cajun 2% Other Asian/Pacific 1%

Political lean MEDSL · Indian River

2024 margin
Strong R (+27.4) · D 36.0% · R 63.4%
2008→2024 swing
-12.5pp toward R · 2008: -14.8pp · 2024: -27.4pp
All cycles
2024: R+27.4 2020: R+21.6 2016: R+24.5 2012: R+22.3 2008: R+14.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.20%
Current HPI
302.0029
Rent YoY
▼ -1.66%
Metro
Sebastian-Vero Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+43.8% since first listed
16 events — show timeline
  • 2026-05-07 Pending RAIRCMLS
  • 2026-04-06 Price Changed $115,000 RAIRCMLS
  • 2026-03-23 Listed $125,000 RAIRCMLS
  • 2021-06-07 Sold (MLS) $127,000 RAIRCMLS
  • 2021-06-07 Sold (MLS) $127,000 Beaches MLS
  • 2021-04-15 Contingent Beaches MLS
  • 2021-04-15 Contingent RAIRCMLS
  • 2021-01-08 Listed $135,000 RAIRCMLS
  • 2021-01-08 Listed $135,000 Beaches MLS
  • 2020-08-19 Listed $130,000 RAIRCMLS
  • 2017-11-14 Sold (MLS) $95,000 RAIRCMLS
  • 2017-10-25 Contingent RAIRCMLS
  • 2017-10-05 Listed $106,900 RAIRCMLS
  • 2015-12-29 Listed $89,900 RAIRCMLS
  • 2014-10-31 Listed $85,000 RAIRCMLS
  • 2013-01-10 Listed $80,000 RAIRCMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…