CashFlowRE
Sign in Sign up
10 VíA Valverde
B Composite 70.44
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.7/15.0
  • Rent growth +3.3/5.0
  • Livability +3.3/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

10 VíA Valverde · Cathedral City, CA 92234
3 bd · 2.0 ba · 1,340 sqft · Manufactured · 58 Days on market
Built 1970 $60/sqft · at area comps Est $82k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Date Palm Country Club living at its finest. This beautifully updated 2-bedroom, 2-bathroom home offers the perfect blend of modern upgrades, smart home technology, and resort-style amenities in one of Cathedral City's most desirable gated communities. Step inside to a light and bright interior featuring drywall ceilings and walls throughout, creating a clean, contemporary feel rarely found in similar homes. The fully modernized kitchen is a standout, showcasing sleek white glass cabinetry, granite countertops, and updated finishes that elevate both style and functionality. This home is equipped with smart home features designed for convenience and security, including a Nest smart thermostat, smart lock entry with remote access, and a Nest security camera system with real-time notifications. Most windows are dual-pane, improving energy efficiency while enhancing comfort year-round. Recent upgrades in the kitchen and bathrooms add to the home's move-in-ready appeal. Outside, enjoy great curb appeal and a prime, quiet location just steps from the community pool, spa, and sauna, making it easy to relax and unwind. Date Palm Country Club offers an exceptional lifestyle with access to a beautifully maintained golf course, tennis courts, pickleball courts, clubhouse, meeting room, and library. Whether you're looking for a full-time residence, vacation home, or investment property in Cathedral City, this home checks all the boxes. Don't miss your opportunity to own a smart, stylish, and well-located home in Date Palm Country Club. Schedule your private showing today.

Key facts

  • Modernized kitchen
  • Community pool
  • Dual-pane windows

Tags

SMART HOME TECHNOLOGYMODERNIZED KITCHENGRANITE COUNTERTOPSDUAL-PANE WINDOWSCOMMUNITY POOLGOLF COURSE

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/2.0-bath manufactured listed at $80k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.
  • Cap rate 32.9% vs local median 5.1% in Cathedral City — 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 66/100 on livability (#344 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing B+; Watch: employment D+, schools F, amenities D-.
  • Palm Springs Unified (suburban): math 21% / reading 42% proficiency, ranked #328 of 517 in CA (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.2%/yr); 525 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • At $2,941/mo this rent would consume 48% of the median local household income ($74k/yr) (locally 1682% 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 $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.2% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 9y ago; this cycle's ask has dropped $8k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $77,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 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 1970 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
3.68%
Cap rate
32.90%
Cash-on-cash
95.01%
DSCR
5.23
GRM
2.3

CMA / ARV

ARV (median comp)
$82,019
List price
$79,900
Delta
-2.58%
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
35 N Paseo Laredo 0.06mi 2/2.0 (-1) 1,440 (+8%) 4mo $157,000 $109 76
67 Paseo Laredo North 0.13mi 2/2.0 (-1) 1,440 (+8%) 1mo $55,000 $38 76
126 Via Valverde 0.28mi 2/2.0 (-1) 1,440 (+8%) 2mo $179,500 $125 67
153 Estrada Way 0.32mi 2/2.0 (-1) 1,440 (+8%) 1mo $46,500 $32 67
229 Calle Leandro 0.29mi 2/2.0 (-1) 1,440 (+8%) 3mo $90,000 $63 67
24 Mesa View Dr 0.52mi 2/2.0 (-1) 1,440 (+8%) 2mo $68,000 $47 56
264 Wolf 0.58mi 2/2.0 (-1) 1,248 (-7%) 4mo $74,000 $59 53
257 Wolf 0.64mi 2/2.0 (-1) 1,440 (+8%) 3mo $75,000 $52 50
409 S Paseo Laredo 0.67mi 2/2.0 (-1) 1,440 (+8%) 1mo $58,000 $40 50
443 Paseo Perdido 0.74mi 2/2.0 (-1) 1,440 (+8%) 0mo $65,000 $45 48
464 Cerritos Way 0.72mi 2/2.0 (-1) 1,440 (+8%) 2mo $95,000 $66 47
521 Calle Madrigal 0.72mi 2/2.0 (-1) 1,152 (-14%) 4mo $83,999 $73 34

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 · 3.22% rent growth · sell at horizon

5-year hold
IRR
96.2%
Equity multiple
5.50×
Total profit
$100,569
Equity at exit
$11,913
10-year hold
IRR
98.9%
Equity multiple
11.54×
Total profit
$235,716
Equity at exit
$6,908

Cash invested: $22,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92234

Home prices YoY
-27.7%
Rents YoY
3.2%
Active inventory
525
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$2,941 high interval (Pro) →
Mortgage (P&I)
$419
Tax est. 1.5%
$100 /mo · $1,198/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$618
Net cashflow
$1,771

Break-even live

Break-even rent $699
Max offer price $79,900
Occupancy floor 35%

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
$19,975
Closing costs
$2,397
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
36040 Avenida de las Montanas Unit E Cathedral City, CA 2.0 2.0 1220 $3,200 $2.62 44d 1 0.13mi
152 Estrada Way #152 Cathedral City, CA 2.0 2.0 1500 $2,200 $1.47 44d 1 0.35mi
159 Estrada Way Cathedral City, CA 3.0 2.0 1800 $2,850 $1.58 44d 1 0.35mi
69200 Nilda Dr Cathedral City, CA 3.0 2.0 1330 $2,495 $1.88 22d 1 0.44mi
68882 Calle Mula Cathedral City, CA 2.0 2.0 1714 $2,500 $1.46 20d 1 0.49mi
250 S Paseo Laredo Cathedral City, CA 2.0 2.0 1600 $1,800 $1.12 12d 1 0.55mi
251 S Paseo Laredo Cathedral City, CA 2.0 2.0 1440 $2,400 $1.67 44d 1 0.57mi
68859 Paseo Real Cathedral City, CA 2.0 2.0 1406 $3,960 $2.82 15d 1 0.57mi
68859 Paseo Real Cathedral City, CA 2.0 2.0 1406 $3,960 $2.82 44d 1 0.57mi
34750 Marcia Rd Unit 02 Cathedral City, CA 3.0 2.0 1325 $2,000 $1.51 18d 1 0.61mi
35200 Cathedral Canyon Dr Unit H64 Cathedral City, CA 2.0 2.0 1375 $2,500 $1.82 44d 1 0.80mi
69180 Victoria Dr #8 Cathedral City, CA 3.0 2.0 1230 $1,995 $1.62 3d 1 0.81mi
69646 Antonia Way Rancho Mirage, CA 2.0 2.0 966 $2,450 $2.54 18d 1 0.84mi
69603 Heather Way Rancho Mirage, CA 3.0 2.0 1218 $2,300 $1.89 44d 1 0.87mi
35200 Cathedral Canyon Dr Unit B10 Cathedral City, CA 2.0 2.0 1384 $2,600 $1.88 44d 1 0.88mi
34361 Denise Way Rancho Mirage, CA 3.0 2.0 1400 $2,800 $2.00 44d 1 0.88mi
69155 Dinah Shore Dr Cathedral City, CA 2.0 2.0 1100 $1,795 $1.63 44d 1 0.94mi
69155 Dinah Shore Dr Apt 20 Cathedral City, CA 2.0 2.0 1200 $2,050 $1.71 44d 1 0.96mi
8 Mission Ct Rancho Mirage, CA 2.0 2.0 1540 $2,500 $1.62 18d 1 0.96mi
35090 Mission Hills Dr Rancho Mirage, CA 2.0 2.0 1596 $3,950 $2.47 24d 1 0.96mi
35082 Mission Hills Dr Rancho Mirage, CA 2.0 2.5 1624 $3,250 $2.00 12d 1 0.97mi
38 Mission Ct Rancho Mirage, CA 3.0 3.0 1382 $3,500 $2.53 44d 1 0.99mi
34073 Emily Way Rancho Mirage, CA 2.0 2.0 966 $2,100 $2.17 22d 1 0.99mi
34073 Emily Way Rancho Mirage, CA 2.0 2.0 966 $2,100 $2.17 18d 1 0.99mi
34071 Denise Way Rancho Mirage, CA 3.0 2.0 1218 $2,599 $2.13 24d 1 1.00mi
35 Mission Ct Rancho Mirage, CA 3.0 2.0 1382 $4,125 $2.98 44d 1 1.00mi
68615 Paseo Soria Cathedral City, CA 2.0 2.0 1462 $3,500 $2.39 8d 1 1.03mi
68695 F St Cathedral City, CA 3.0 2.5 896 $2,500 $2.79 44d 1 1.03mi
35054 Mission Hills Dr Rancho Mirage, CA 2.0 2.0 1396 $2,549 $1.83 4d 1 1.03mi
70170 Sun Valley Dr Rancho Mirage, CA 2.0 2.0 1368 $3,800 $2.78 4d 1 1.07mi
37800 Da Vall Dr #12 Rancho Mirage, CA 2.0 2.0 1387 $2,400 $1.73 44d 1 1.15mi
34197 Calle Mora Cathedral City, CA 2.0 2.0 1171 $2,300 $1.96 10d 1 1.19mi
34197 Calle Mora Cathedral City, CA 2.0 2.0 1171 $2,300 $1.96 13d 1 1.19mi
34197 Calle Mora Cathedral City, CA 2.0 2.0 1171 $2,300 $1.96 22d 1 1.19mi
68368 Calle Leon Cathedral City, CA 2.0 2.0 1406 $3,790 $2.70 15d 1 1.29mi
68368 Calle Leon Cathedral City, CA 2.0 2.0 1406 $3,790 $2.70 44d 1 1.29mi
68153 Lakeland Dr Cathedral City, CA 2.0 2.0 1255 $2,500 $1.99 24d 1 1.32mi
33255 Date Palm Dr Cathedral City, CA 2.0 2.0 1050 $1,795 $1.71 44d 1 1.37mi
33865 Cathedral Canyon Dr Cathedral City, CA 4.0 3.0 1714 $3,300 $1.93 24d 1 1.37mi
107 Racquet Club Dr Rancho Mirage, CA 2.0 2.0 1488 $4,500 $3.02 44d 1 1.43mi

Listing history 50 events

  1. 2026-06-18
    days on market $79,900 Active 58 DOM
  2. 2026-06-17
    days on market $79,900 Active 57 DOM
  3. 2026-06-16
    days on market $79,900 Active 56 DOM
  4. 2026-06-15
    days on market $79,900 Active 55 DOM
  5. 2026-06-13
    days on market $79,900 Active 53 DOM
  6. 2026-06-13
    days on market $79,900 Active 52 DOM
  7. 2026-06-09
    days on market $79,900 Active 49 DOM
  8. 2026-06-08
    days on market $79,900 Active 48 DOM
  9. 2026-06-07
    days on market $79,900 Active 47 DOM
  10. 2026-06-04
    days on market $79,900 Active 44 DOM
  11. 2026-06-03
    days on market $79,900 Active 43 DOM
  12. 2026-06-02
    days on market $79,900 Active 42 DOM
  13. 2026-06-01
    days on market $79,900 Active 41 DOM
  14. 2026-05-31
    days on market $79,900 Active 40 DOM
  15. 2026-05-16
    price $79,900 1597-char remark
    Show marketing remark (1597 chars)

    Welcome to Date Palm Country Club living at its finest. This beautifully updated 2-bedroom, 2-bathroom home offers the perfect blend of modern upgrades, smart home technology, and resort-style amenities in one of Cathedral City's most desirable gated communities. Step inside to a light and bright interior featuring drywall ceilings and walls throughout, creating a clean, contemporary feel rarely found in similar homes. The fully modernized kitchen is a standout, showcasing sleek white glass cabinetry, granite countertops, and updated finishes that elevate both style and functionality. This home is equipped with smart home features designed for convenience and security, including a Nest smart thermostat, smart lock entry with remote access, and a Nest security camera system with real-time notifications. Most windows are dual-pane, improving energy efficiency while enhancing comfort year-round. Recent upgrades in the kitchen and bathrooms add to the home's move-in-ready appeal. Outside, enjoy great curb appeal and a prime, quiet location just steps from the community pool, spa, and sauna, making it easy to relax and unwind. Date Palm Country Club offers an exceptional lifestyle with access to a beautifully maintained golf course, tennis courts, pickleball courts, clubhouse, meeting room, and library. Whether you're looking for a full-time residence, vacation home, or investment property in Cathedral City, this home checks all the boxes. Don't miss your opportunity to own a smart, stylish, and well-located home in Date Palm Country Club. Schedule your private showing today.

  16. 2026-04-21
    listed $87,500 Active 1597-char remark
    Show marketing remark (1597 chars)

    Welcome to Date Palm Country Club living at its finest. This beautifully updated 2-bedroom, 2-bathroom home offers the perfect blend of modern upgrades, smart home technology, and resort-style amenities in one of Cathedral City's most desirable gated communities. Step inside to a light and bright interior featuring drywall ceilings and walls throughout, creating a clean, contemporary feel rarely found in similar homes. The fully modernized kitchen is a standout, showcasing sleek white glass cabinetry, granite countertops, and updated finishes that elevate both style and functionality. This home is equipped with smart home features designed for convenience and security, including a Nest smart thermostat, smart lock entry with remote access, and a Nest security camera system with real-time notifications. Most windows are dual-pane, improving energy efficiency while enhancing comfort year-round. Recent upgrades in the kitchen and bathrooms add to the home's move-in-ready appeal. Outside, enjoy great curb appeal and a prime, quiet location just steps from the community pool, spa, and sauna, making it easy to relax and unwind. Date Palm Country Club offers an exceptional lifestyle with access to a beautifully maintained golf course, tennis courts, pickleball courts, clubhouse, meeting room, and library. Whether you're looking for a full-time residence, vacation home, or investment property in Cathedral City, this home checks all the boxes. Don't miss your opportunity to own a smart, stylish, and well-located home in Date Palm Country Club. Schedule your private showing today.

  17. 2026-03-22
    historical
  18. 2026-02-17
    price $89,900
  19. 2026-02-17
    price $85,900
  20. 2026-01-29
    price $99,900
  21. 2025-10-30
    price $109,000
  22. 2025-09-23
    listed $100,000 Active
  23. 2025-06-09
    historical
  24. 2025-06-04
    price $84,900
  25. 2025-05-22
    price $94,900
  26. 2025-05-14
    price $89,900
  27. 2025-04-22
    price $95,000
  28. 2025-04-10
    price $97,500
  29. 2025-03-05
    listed $99,000 Active
  30. 2025-02-27
    price
  31. 2025-02-26
    price
  32. 2025-02-25
    price
  33. 2025-02-24
    price
  34. 2025-02-23
    price
  35. 2025-02-21
    price
  36. 2025-02-20
    price
  37. 2025-02-19
    price
  38. 2025-02-18
    price
  39. 2025-02-03
    listed Active
  40. 2025-01-22
    price
  41. 2025-01-10
    price
  42. 2024-12-02
    price
  43. 2024-11-17
    price
  44. 2024-10-29
    price
  45. 2024-10-11
    listed Active
  46. 2024-10-09
    historical
  47. 2024-07-15
    listed $189,000 Active
  48. 2022-12-30
    soldstatus $85,000 Sold
  49. 2022-12-30
    soldstatus $85,000
  50. 2022-12-15
    status Pending - Show for Backups

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥113°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$35,294
− Mortgage interest
−$4,476
− Property taxes
−$1,198
− Insurance
−$400
− Repairs & maintenance
−$2,824
− Management
−$2,824
− Depreciation
−$2,324
Taxable income
$21,249
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,100
After-tax cash flow
$16,157/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
Palm Springs Unified
NCES district ID
0629550
Math proficiency
21% ▼ -7.00%
Reading proficiency
42% ▬ 0.00%
Median HH income
$43,638
Composite
26.76/100
National rank
#7131
State rank
#328 of 517 in CA

Livability — Cathedral City

Score
66/100
State rank
#344
US rank
#11749

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cathedral City, CA
County
Riverside County · 2,287,001 people
City population
52,267
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
52,267
Household income
$73,572
Rent vs Own
33.5% rent · 66.5% own
Severe rent burden
1682.0

Population outlook (Riverside County) Hauer SSP2

Today (2025)
2,664,475 people
By 2030
2,802,692 · +5.2%
By 2040
3,050,904 · +14.5%
By 2050
3,256,783 · +22.2%
By 2075
3,655,058 · +37.2%
By 2100
3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Hispanic / Latino 59% White 30% Two or more races 27% Asian 6% Native American 2% Black 2%
Hispanic origin (detail)
Mexican 51%
Common ancestry
Lithuanian 2% Romanian 1% Italian 1%
Foreign-born
28% · Canada, Vietnam
Languages at home
48% English-only · Spanish 46% Tagalog/Filipino 3% Other Asian/Pacific 1%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -136.57%
Current HPI
356.9845
Rent YoY
▲ 3.22%
Metro
Riverside-San Bernardino-Ontario, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+167.2% since first listed
52 events — show timeline
  • 2026-05-16 Price Changed $79,900 GPSMLS
  • 2026-04-21 Listed $87,500 GPSMLS
  • 2026-03-22 Listing Removed CRMLS
  • 2026-02-17 Price Changed $89,900 CRMLS
  • 2026-02-17 Price Changed $85,900 CRMLS
  • 2026-01-29 Price Changed $99,900 CRMLS
  • 2025-10-30 Price Changed $109,000 CRMLS
  • 2025-09-23 Listed $100,000 CRMLS
  • 2025-06-09 Listing Removed CRMLS
  • 2025-06-04 Price Changed $84,900 CRMLS
  • 2025-05-22 Price Changed $94,900 CRMLS
  • 2025-05-14 Price Changed $89,900 CRMLS
  • 2025-04-22 Price Changed $95,000 CRMLS
  • 2025-04-10 Price Changed $97,500 CRMLS
  • 2025-03-05 Listed $99,000 CRMLS
  • 2025-02-27 Price Changed TheMLS
  • 2025-02-26 Price Changed TheMLS
  • 2025-02-25 Price Changed TheMLS
  • 2025-02-24 Price Changed TheMLS
  • 2025-02-23 Price Changed TheMLS
  • 2025-02-21 Price Changed TheMLS
  • 2025-02-20 Price Changed TheMLS
  • 2025-02-19 Price Changed TheMLS
  • 2025-02-18 Price Changed TheMLS
  • 2025-02-03 Listed TheMLS
  • 2025-01-22 Price Changed TheMLS
  • 2025-01-10 Price Changed TheMLS
  • 2024-12-02 Price Changed TheMLS
  • 2024-11-17 Price Changed TheMLS
  • 2024-10-29 Price Changed TheMLS
  • 2024-10-11 Listed TheMLS
  • 2024-10-09 Listing Removed CRMLS
  • 2024-07-15 Listed $189,000 CRMLS
  • 2022-12-30 Sold (MLS) $85,000 San Francisco MLS
  • 2022-12-30 Sold (MLS) $85,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2022-12-15 Pending bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2022-12-05 Price Changed $89,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2022-11-21 Listed $89,000 San Francisco MLS
  • 2022-11-21 Listed $121,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2022-11-19 Listing Removed GPSMLS
  • 2022-11-07 Price Changed $125,000 GPSMLS
  • 2022-10-19 Price Changed $129,000 GPSMLS
  • 2022-08-02 Listed $139,900 GPSMLS
  • 2022-02-07 Listed TheMLS
  • 2021-12-09 Sold (MLS) $75,000 GPSMLS
  • 2021-11-29 Pending GPSMLS
  • 2021-11-17 Price Changed $89,000 GPSMLS
  • 2021-11-02 Price Changed $109,500 GPSMLS
  • 2021-10-29 Price Changed $119,500 GPSMLS
  • 2021-10-19 Listed $129,500 GPSMLS
  • 2017-05-12 Listing Removed GPSMLS
  • 2017-02-12 Listed $29,900 GPSMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…