Is 119 N Kanaio Dr in Bastrop, TX a good investment?

CashFlowRE grades it D- with a 4.3% cap rate and $-814/mo modeled cash flow at a $495,000 list price. See the full underwriting and recommended offer on the page.

What is the cap rate for 119 N Kanaio Dr?

The modeled cap rate is 4.3% — annual NOI divided by price, using CashFlowRE's rent and expense estimates.

What would this property rent for?

Estimated market rent is $3,300/month, from CashFlowRE's rent model.

Duplex

D- Composite 36.56

Why this score? — see what drove the D- 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 +15.0/15.0
Cash flow +6.6/30.0
Condition / age +4.0/5.0
Livability +3.1/5.0
Schools +2.8/10.0
Rent growth +2.5/5.0
1% rule +1.7/10.0
DSCR +0.9/10.0
Appreciation +0.0/10.0

$495,000

119 N Kanaio Dr · Bastrop, TX 78602

6 bd · 4.0 ba · 3,600 sqft · MultiFamily · 129 Days on market

Built 2018 Good condition 0.30 ac lot Garage $138/sqft · 19% below area Est $609k · 19% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This is a rare opportunity to own an income-producing duplex in Tahitian Village, one of Bastrop’s most unique and sought-after communities surrounded by pine trees and natural beauty. Live in one side and rent the other, or add a strong asset to your portfolio with built-in income already in place. • Full duplex with 3,600 sqft total, 1,800 sqft per unit • Each unit offers 3 bedrooms and 2 bathrooms • Unit A is tenant occupied at $1,650/month • Unit B is vacant and ready for owner occupant or new tenant • Open layouts with functional, comfortable living spaces • Unit A features carpet upstairs, Unit B upgraded with LVP upstairs • Bedroom and full bath on main level in each unit • Spacious kitchens and living areas • Large, tree-covered lot with natural privacy • Located in Tahitian Village known for its peaceful setting and unique homes Perfect setup for someone looking to offset their mortgage, house hack, or hold as a long-term investment in a rapidly growing area. Located just minutes from downtown Bastrop, the Colorado River, and a short drive to SpaceX and The Boring Company.

Key facts

Tree covered lot
Natural privacy
Open layouts

What this means for you Summary

Snapshot

This is a 2 × 3-bed/2.0-bath units multifamily listed at $495k. Condition is rated good.

Deal economics

At list price, monthly cash flow is $-814 ($-10k/yr) — negative. Per door: $-407/mo.
To cash-flow at today's rent, offer at most $377k (23.8% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $330k (33.3% below list).
Recommended offer: $330k (33.3% below list) — sets the bar for 1% rule.
Cap rate 4.3% vs local median 3.0% in Bastrop — 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 62/100 on livability (#947 in TX) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A; Watch: amenities D, employment D, crime F.
Bastrop ISD (rural): math 25% / reading 28% proficiency, ranked #670 of 826 in TX (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
Zoned schools: Emile El (math 23% / reading 27%, grade F, #3,013 of 4,322 statewide, top 70%, 803 students, 66% FRL); Bastrop Middle (math 28% / reading 36%, grade F, #971 of 1,662 statewide, top 60%, 929 students, 80% FRL); Bastrop H S (math 23% / reading 33%, grade F, #1,170 of 1,632 statewide, top 72%, 1,621 students, 62% FRL).
Market conditions: 1237 active listings in the ZIP; solid renter incomes; 1,841 units permitted in Bastrop County in 2024 (150 in 5+ unit buildings).

Forward outlook

Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k of value loss. Plan a longer hold.
Bastrop County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

It's been on market 129 days — a 12% lower offer ($436k) is reasonable based on typical stale-listing flexibility.
5 sale attempts since 9y ago 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: major flood risk; severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $330,000 (33.3% below list)

Questions for the listing agent

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?
It's been on market 129 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
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?
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.
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.
How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule: 0.67% ✗
Cap rate: 4.32%
Cash-on-cash: -7.05%
DSCR: 0.69
GRM: 12.5

CMA / ARV

ARV (median comp): $608,905
List price: $495,000
Delta: -18.71%
Verdict: UNDERPRICED
Comps: 3 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
111 Puu Ct	0.22mi	5/4.0 (-1)	3,557 (-1%)	29mo	$899,000	$253	63
116 Kipahulu Dr	0.51mi	5/4.0 (-1)	3,347 (-7%)	4mo	$685,890	$205	56
178 Mamalu Dr	0.28mi	5/4.0 (-1)	3,314 (-8%)	20mo	$499,000	$151	52
119 N Kaupo Dr	0.07mi	6/5.0	2,974 (-17%)	24mo	$560,000	$188	48
134 River Forest Dr	1.00mi	5/3.0 (-1)	3,761 (+4%)	9mo	$767,000	$204	41
134 River Forest Dr	1.00mi	5/3.0 (-1)	3,937 (+9%)	1mo	$775,900	$197	39
104 Woodland Ct	1.13mi	5/4.0 (-1)	3,159 (-12%)	1mo	$800,000	$253	39
147 N Pahihi Dr	0.20mi	5/3.0 (-1)	2,818 (-22%)	30mo	$524,900	$186	37
164 W Tanglebriar Ct	1.26mi	6/3.0	3,419 (-5%)	20mo	$799,000	$234	36
220 Mcallister Rd	1.12mi	5/3.5 (-1)	2,790 (-22%)	20mo	$679,999	$244	16
101 Anahulu Ln	0.78mi	5/4.0 (-1)	2,736 (-24%)	31mo	$595,000	$217	15
107 Crown Point Cir	1.19mi	5/3.5 (-1)	2,780 (-23%)	31mo	$749,000	$269	13

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 · 3.0% rent growth · sell at horizon

5-year hold

IRR: -28.5%
Equity multiple: 0.05×
Total profit: $-131,995
Equity at exit: $73,806

10-year hold

IRR: -27.9%
Equity multiple: -0.31×
Total profit: $-181,480
Equity at exit: $42,799

Cash invested: $138,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE): 87 Strongly Landlord-Friendly
State Texas: 87 Strongly Landlord-Friendly · R+5
County: — inherits STATE
City: — inherits STATE

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

ZIP-level market 78602

Home prices YoY: -23.0%
Active inventory: 1237
Price-to-rent: 25.0×

Monthly cashflow live

Estimated rent: $3,300 high interval (Pro) →
Mortgage (P&I): −$2,596
Tax est. 1.5%: −$619 /mo · $7,425/yr
Insurance: −$206
HOA: −$0
Lot rent: −$0
Vacancy / Maint / Mgmt: −$693
Net cashflow: $-814

2-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 2× units	3	2	$3,300
#1	3	2	$1,650
#2	3	2	$1,650
Total (2 units)			$3,300

Break-even live

Break-even rent $4,330

Max offer price $377,237

Occupancy floor —

Sensitivity live

Price	-10% $-472	-5% $-643	+0% $-814	+5% $-985	+10% $-1,156
Rent	-10% $-1,075	-5% $-944	+0% $-814	+5% $-683	+10% $-553
Rate	-1.0pp $-565	-0.5pp $-688	base $-814	+0.5pp $-942	+1.0pp $-1,073

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: $123,750
Closing costs: $14,850
Club membership (one-time): —
Reserves months: —
Total cash needed: —

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested: —
Monthly P&I: —
Monthly cashflow: —
DSCR: —
Eligible?: —

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested: —
Monthly P&I: —
Monthly cashflow: —
DSCR: —
Eligible?: —

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested: —
Monthly P&I: —
Monthly cashflow: —
DSCR: —
Eligible?: —

Short-term bridge; refi at stabilization.

Rent comps 15 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
119 N Kanaio Dr Unit B Bastrop, TX	3.0	2.0	1800	$1,650	$0.92	51d	1	0.03mi
386 Tahitian Dr Bastrop, TX	2.0	2.0	1350	$1,850	$1.37	39d	1	0.05mi
133 N Kanaio Dr Unit B Bastrop, TX	3.0	2.0	1258	$1,695	$1.35	37d	1	0.06mi
129 N Kaupo Dr Unit B Bastrop, TX	3.0	2.0	1422	$1,800	$1.27	65d	1	0.08mi
103 S Kanaio Dr Unit A Bastrop, TX	3.0	2.0	1565	$1,700	$1.09	93d	1	0.15mi
103 Kaena Ln Bastrop, TX	4.0	2.5	2150	$2,500	$1.16	51d	1	0.17mi
115 Kaena Ln Bastrop, TX	3.0	2.0	1471	$1,850	$1.26	93d	1	0.24mi
140 Manawianui Dr Bastrop, TX	3.0	2.0	1821	$2,000	$1.10	35d	1	0.38mi
140 Manawianui Dr Bastrop, TX	3.0	2.0	1821	$2,000	$1.10	39d	1	0.38mi
132 Kahalulu Dr Bastrop, TX	3.0	2.0	1853	$2,375	$1.28	65d	1	0.44mi
139 Kahalulu Dr Bastrop, TX	4.0	2.0	1717	$2,250	$1.31	9d	1	0.47mi
200 Mauna Kea Ln Unit B Bastrop, TX	3.0	2.0	1234	$1,650	$1.34	93d	1	1.00mi
105 Homonu Ct Unit B Bastrop, TX	3.0	2.5	1345	$1,695	$1.26	18d	1	1.13mi
188 W Kaanapali Ln Bastrop, TX	4.0	3.0	2081	$2,000	$0.96	93d	1	1.35mi
110 Manana Ct Bastrop, TX	3.0	2.5	2023	$2,750	$1.36	67d	1	1.48mi

Property features AI

Finance

Financial info: Multi-family property with 2 unitsTotal actual rent: $3,300Unit A rent: $1,650 (leased through Jan 31, 2027)Unit B rent: $1,650Unit A deposit: $1,650; unit B deposit: $1,650Pet deposit handled per pet (where applicable)Units are unfurnished
HOA & community: Homeowners association: Tahitian VillageOne-time association fee of $100Owner pays association fees

Exterior

Parking: Attached garage2 covered parking spaces (garage)
Utilities: Electricity available and connectedHigh-speed internet availableCable availablePublic water connectedPublic sewer connected
Home design: 2-story buildingEast-facingResale propertyHas a view
Construction: HardiPlank siding and stone exteriorComposition roofSlab foundationBuilt (year per public records)
Exterior features: Private yardRain guttersRear covered porchWood fencing in backyardBack yard and front yard with large treesCleared lot

Interior

Kitchen: DishwasherFree-standing electric rangeGarbage disposalMicrowave
Bedrooms: Unit A: 3 bedroomsUnit B: 3 bedroomsPrimary bedroom (listed among room types)
Flooring: CarpetVinylWood
Bathrooms: Unit A: 2 full bathroomsUnit B: 2 full bathroomsPrimary bathroom (listed among room types)
Heating & cooling: Central heatingCentral air conditioning
Interior features: Ceiling fansGranite countersRecessed lightingSoaking tubWalk-in closetsWindow screens
Laundry & utility: Washer hookupElectric dryer hookupLaundry located in garage

Listing history 50 events

2026-08-08

days on market $495,000 Active 129 DOM
2026-08-06

days on market $495,000 Active 127 DOM
2026-08-05

days on market $495,000 Active 126 DOM
2026-08-04

days on market $495,000 Active 125 DOM
2026-08-03

days on market $495,000 Active 124 DOM
2026-07-31

days on market $495,000 Active 121 DOM
2026-07-30

days on market $495,000 Active 119 DOM
2026-07-28

days on market $495,000 Active 118 DOM
2026-07-26

days on market $495,000 Active 116 DOM
2026-07-24

days on market $495,000 Active 114 DOM
2026-07-23

days on market $495,000 Active 113 DOM
2026-07-22

days on market $495,000 Active 112 DOM
2026-07-21

days on market $495,000 Active 111 DOM
2026-07-20

days on market $495,000 Active 110 DOM
2026-07-18

days on market $495,000 Active 108 DOM
2026-07-18

days on market $495,000 Active 107 DOM
2026-07-16

days on market $495,000 Active 106 DOM
2026-07-15

days on market $495,000 Active 105 DOM
2026-07-14

days on market $495,000 Active 104 DOM
2026-07-13

days on market $495,000 Active 103 DOM
2026-07-13

days on market $495,000 Active 102 DOM
2026-07-11

days on market $495,000 Active 101 DOM
2026-07-10

days on market $495,000 Active 100 DOM
2026-07-09

days on market $495,000 Active 99 DOM
2026-07-07

days on market $495,000 Active 97 DOM
2026-07-06

days on market $495,000 Active 96 DOM
2026-07-05

days on market $495,000 Active 95 DOM
2026-07-03

days on market $495,000 Active 93 DOM
2026-07-02

days on market $495,000 Active 92 DOM
2026-07-01

days on market $495,000 Active 91 DOM
2026-06-30

days on market $495,000 Active 90 DOM
2026-06-29

days on market $495,000 Active 89 DOM
2026-06-28

days on market $495,000 Active 88 DOM
2026-06-27

days on market $495,000 Active 87 DOM
2026-06-26

days on market $495,000 Active 86 DOM
2026-06-24

days on market $495,000 Active 84 DOM
2026-06-22

days on market $495,000 Active 82 DOM
2026-06-21

days on market $495,000 Active 81 DOM
2026-06-18

days on market $495,000 Active 78 DOM
2026-06-17

days on market $495,000 Active 77 DOM
2026-06-16

days on market $495,000 Active 76 DOM
2026-06-15

days on market $495,000 Active 75 DOM
2026-06-13

days on market $495,000 Active 73 DOM
2026-06-09

days on market $495,000 Active 69 DOM
2026-06-08

days on market $495,000 Active 68 DOM
2026-06-07

days on market $495,000 Active 67 DOM
2026-06-04

pricedays on market $495,000 Active 64 DOM
2026-06-03

days on market $500,000 Active 63 DOM
2026-06-02

days on market $500,000 Active 62 DOM
2026-06-01

days on market $500,000 Active 61 DOM

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 73% chance over 30 yrs
🔥 Wildfire 5/10 Major
🌡 Heat 8/10 Severe 6 d/yr ≥110°F today · 18 d/yr by 30 yrs out
💨 Wind 8/10 Severe 80% 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: $39,600
− Mortgage interest: −$27,728
− Property taxes: −$7,425
− Insurance: −$2,475
− Repairs & maintenance: −$3,168
− Management: −$3,168
− Depreciation: −$14,400
Taxable loss: −$18,764

Your marginal tax rate % combined federal + state — saved on this device

Est. tax savings @ 24.0%: +$4,503
After-tax cash flow: $-5,263/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 · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $18,000–$54,000 screening

This well-maintained, move-in-ready duplex in a sought-after community offers a rare opportunity for investors. The property is in good condition with modern finishes and ample natural light.

Value-add opportunities

Both landscaping — enhances curb appeal and adds value ↑
Both paint exterior — improves curb appeal and adds value ↑
Rental replace air filters — keeps HVAC system running efficiently ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 28/100

Zoned Schools

Elementary Emile El F TX #3,013/4,322 Nat'l #29,899/41,679 Middle Bastrop Middle F TX #971/1,662 Nat'l #8,317/14,009 High Bastrop H S F TX #1,170/1,632 Nat'l #11,740/17,239

Schools (NCES district)

District: Bastrop ISD
NCES district ID: 4809570
Math proficiency: 25% ▼ -13.00%
Reading proficiency: 28% ▼ -4.00%
Median HH income: $56,010
Composite: 23.87/100
National rank: #7799
State rank: #670 of 826 in TX

C Composite livability gradescore 62/100

Livability — Bastrop

Score: 62/100
State rank: #947
US rank: #16846

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County: Bastrop County · 94,260 people
City population: 38,190
Metro: Austin-Round Rock-Georgetown, TX
Population (ZIP): 38,190
Household income: $89,968
Rent vs Own: 29.2% rent · 70.8% own
Severe rent burden: 4% of renters

Population outlook (Bastrop County) Hauer SSP2

Today (2025): 94,260 people
By 2030: 101,355 · +7.5%
By 2040: 115,578 · +22.6%
By 2050: 129,464 · +37.3%
By 2075: 168,068 · +78.3%
By 2100: 194,857 · +106.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character: Diverse neighborhood (Simpson 0.57)
Race & ethnicity: White 54% Hispanic / Latino 36% Two or more races 17% Black 6% Native American 1%
Hispanic origin (detail): Mexican 28% Puerto Rican 2%
Common ancestry: Italian 3% Serbian 2% Lithuanian 2%
Foreign-born: 8% · Canada, Vietnam
Languages at home: 75% English-only · Spanish 23% German/W. Germanic 1%

Political lean MEDSL · Bastrop

2024 margin: R (+18.4) · D 40.2% · R 58.6% · Other 1.2%
2008→2024 swing: -10.2pp toward R · 2008: -8.2pp · 2024: -18.4pp
All cycles: 2024: R+18.4 2020: R+13.8 2016: R+20.4 2012: R+17.0 2008: R+8.2

Not yet ingested

Civics: —

Market trends

HPI YoY: ▼ -73.68%
Current HPI: 247.1145
Rent YoY: —
Metro: —
State GDP YoY: ▲ 3.95%
F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
Energy	16	$1,198B
#8 Exxon Mobil Spring $349.6B #16 Chevron Houston $202.8B #28 Phillips 66 Houston $145.5B #34 Valero Energy San Antonio $124.0B #53 Energy Transfer Dallas $82.7B #75 ConocoPhillips Houston $57.0B #78 Enterprise Products Partners Houston $56.2B #92 Plains GP Holdings Houston $50.1B #134 HF Sinclair Dallas $29.6B #142 Occidental Petroleum Houston $26.3B #173 Targa Resources Houston $19.4B #188 Cheniere Energy Houston $17.6B #239 Kinder Morgan Houston $15.3B #419 APA Corporation Houston $8.6B #393 Cabot Oil & Gas Houston $7.9B #455 Coterra Energy Houston $5.8B
Technology	5	$198B
#44 Dell Technologies Round Rock $95.6B #87 Oracle Austin $53.0B #132 Hewlett Packard Enterprise Spring $30.1B #193 Texas Instruments Dallas $16.3B #406 Match Group Dallas $3.4B
Engineering / Construction	4	$72B
#228 Quanta Services Houston $23.7B #258 Jacobs Solutions Dallas $16.3B #318 AECOM Dallas $16.1B #279 Fluor Irving $16.1B
Energy Services	3	$60B
#136 Baker Hughes Houston $28.5B #154 Halliburton Houston $23.1B #368 Smith International Houston $8.4B
Utilities	3	$41B
#194 Vistra Irving $16.3B #211 NRG Energy Houston $15.4B #259 CenterPoint Energy Houston $9.4B
Healthcare	2	$330B
#9 McKesson Irving $309.0B #163 Tenet Healthcare Dallas $20.6B

Price history

+22.1% since first listed

15 events — show timeline

2026-06-04 Price Changed $495,000 Unlock MLS
2026-04-02 Listed $500,000 CTXMLS
2026-04-01 Listed $500,000 Unlock MLS
2024-02-07 Listed — Unlock MLS
2018-05-25 Sold (MLS) — Unlock MLS
2018-05-04 Pending — Unlock MLS
2018-04-25 Price Changed $325,000 Unlock MLS
2018-03-14 Price Changed $335,000 Unlock MLS
2018-01-25 Price Changed $360,000 Unlock MLS
2017-12-04 Price Changed $370,000 Unlock MLS
2017-11-17 Listed $405,500 Unlock MLS
2017-11-06 Delisted — Unlock MLS
2017-09-06 Price Changed — Unlock MLS
2017-08-07 Price Changed — Unlock MLS
2017-07-27 Listed — Unlock MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…