CashFlowRE
Sign in Sign up
The Gateway (390) Plan 🏗️ New Construction
F Composite 32.87
Why this score? — see what drove the F grade

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

  • Cash flow +7.5/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +3.7/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • DSCR +1.6/10.0
  • Appreciation +0.0/10.0

$326,990

The Gateway (390) Plan · Conroe, TX 77316
4 bd · 2.5 ba · 2,255 sqft · SingleFamily · 208 Days on market
↓ 5% since listing

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

Listing remarks MLS

Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

Key facts

  • Covered back patio
  • Open concept loft
  • Game room

Tags

COVERED BACK PATIOMAIN FLOOR PRIMARY SUITESPACIOUS WALK-IN CLOSETOPEN CONCEPT LOFTGAME ROOM

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $326,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $357,213.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $327k.

Deal economics

  • At list price, monthly cash flow is $-450 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $292k (10.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $255k (21.9% below list).
  • Recommended offer: $255k (21.9% below list) — sets the bar for 1% rule.
  • Cap rate 4.8% vs local median 3.1% in Conroe — 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 74/100 on livability (#169 in TX, #4,447 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, amenities B; Watch: schools D+, commute F, health & safety F.
  • Montgomery ISD (rural): math 63% / reading 57% proficiency, ranked #49 of 826 in TX (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 2283 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 83% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 13,259 units permitted in Montgomery County in 2024 (1,402 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Montgomery County population projected at +65% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 208 days — a 12% lower offer ($288k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts; this cycle's ask is 11% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $255,491 (21.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 208 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.72%
Cap rate
4.78%
Cash-on-cash
-5.40%
DSCR
0.76
GRM
11.7

CMA / ARV

ARV (median comp)
$357,213
List price
$326,990
Delta
-8.46%
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
112 Bay Bridge Ct 0.35mi 4/3.0 2,284 (+1%) 3mo $314,220 $138 77
217 Raine Manor Ct 0.39mi 4/3.0 2,267 (+0%) 3mo $322,560 $142 77
17744 Mill Mnr 0.43mi 4/3.0 2,267 (+0%) 1mo $356,610 $157 76
220 Raine Manor Ct 0.41mi 4/3.0 2,284 (+1%) 2mo $330,900 $145 75
228 Raine Manor Ct 0.43mi 4/3.0 2,267 (+0%) 3mo $346,510 $153 74
17708 Mill Manor Dr 0.34mi 4/3.0 2,067 (-8%) 3mo $298,920 $145 66
17718 Hanson Ridge Dr 0.24mi 4/3.5 2,530 (+12%) 1mo $327,500 $129 64
11 Villas Ways Dr 0.57mi 3/2.5 (-1) 2,336 (+4%) 1mo $935,000 $400 62
17881 Stone Terrace Ln 0.65mi 4/3.0 2,180 (-3%) 1mo $279,990 $128 61
314 Bayshore Dr 0.59mi 3/3.0 (-1) 2,383 (+6%) 2mo $940,000 $394 54
17874 Stone Terrace Ln 0.64mi 4/3.5 2,544 (+13%) 2mo $323,190 $127 43
17902 Stone Terrace Ct 0.71mi 4/3.5 2,544 (+13%) 3mo $310,390 $122 39

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 · 0.4% rent growth · sell at horizon

5-year hold
IRR
-28.4%
Equity multiple
0.07×
Total profit
$-93,036
Equity at exit
$53,262
10-year hold
IRR
-41.8%
Equity multiple
-0.43×
Total profit
$-143,159
Equity at exit
$30,885

Cash invested: $100,020 (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.

ZIP-level market 77316

Home prices YoY
-10.7%
Rents YoY
0.4%
Active inventory
2283
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,555 high interval (Pro) →
Mortgage (P&I)
$1,873
Tax est. 1.5%
$447 /mo · $5,358/yr
Insurance
$149
HOA
$0
Vacancy / Maint / Mgmt
$537
Net cashflow
$-450

Break-even live

Break-even rent $3,125
Max offer price $292,063
Occupancy floor

Sensitivity live

Price -10% $-203 -5% $-327 +0% $-450 +5% $-574 +10% $-697
Rent -10% $-652 -5% $-551 +0% $-450 +5% $-349 +10% $-248
Rate -1.0pp $-270 -0.5pp $-359 base $-450 +0.5pp $-543 +1.0pp $-637

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
$89,303
Closing costs
$10,716
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
275 Pine Terrace Dr Unit 5106C Montgomery, TX 3.0 2.5 1773 $2,820 $1.59 44d 1 0.17mi
18436 Sunrise Pines Dr Montgomery, TX 4.0 2.5 1952 $2,200 $1.13 44d 1 0.77mi
18490 Sunrise Pines Dr Montgomery, TX 3.0 2.5 1976 $1,731 $0.88 13d 1 0.91mi
16913 Glenheath Montgomery, TX 4.0 2.5 1700 $1,571 $0.92 44d 1 0.93mi
130 April Point Dr N Montgomery, TX 3.0 3.0 1680 $2,250 $1.34 44d 1 1.49mi
124 April Point Dr N Montgomery, TX 4.0 3.0 1624 $2,900 $1.79 44d 1 1.49mi

Listing history 50 events

  1. 2026-06-18
    days on market $326,990 Active 208 DOM
  2. 2026-06-17
    days on market $326,990 Active 207 DOM
  3. 2026-06-16
    days on market $326,990 Active 206 DOM
  4. 2026-06-15
    days on market $326,990 Active 205 DOM
  5. 2026-06-13
    days on market $326,990 Active 203 DOM
  6. 2026-06-13
    days on market $326,990 Active 202 DOM
  7. 2026-06-09
    days on market $326,990 Active 199 DOM
  8. 2026-06-08
    days on market $326,990 Active 198 DOM
  9. 2026-06-07
    days on market $326,990 Active 197 DOM
  10. 2026-06-04
    days on market $326,990 Active 194 DOM
  11. 2026-06-03
    days on market $326,990 Active 193 DOM
  12. 2026-06-02
    pricedays on market $326,990 Active 192 DOM
  13. 2026-06-01
    days on market $316,990 Active 191 DOM
  14. 2026-05-31
    days on market $316,990 Active 190 DOM
  15. 2026-05-13
    price $279,890 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  16. 2026-05-07
    price $271,890 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  17. 2026-05-06
    price $302,540 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  18. 2026-05-02
    price $312,540 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  19. 2026-05-01
    price $309,540 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  20. 2026-04-24
    price $311,890 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  21. 2026-04-11
    price $289,890 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  22. 2026-04-02
    price $301,890 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  23. 2026-03-14
    price $297,890 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  24. 2026-03-11
    price $317,890 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  25. 2026-03-03
    price $327,890 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  26. 2026-02-20
    price $316,790 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  27. 2026-02-19
    status Active 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  28. 2026-02-19
    price $314,790 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  29. 2026-02-10
    historical 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  30. 2026-02-08
    status Active 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  31. 2026-02-07
    historical 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  32. 2026-02-06
    status Active 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  33. 2026-02-06
    price $269,590 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  34. 2026-02-05
    historical 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  35. 2026-01-30
    status Active 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  36. 2026-01-30
    price $288,590 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  37. 2026-01-29
    historical 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  38. 2026-01-24
    price $297,590 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  39. 2026-01-24
    status Active 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  40. 2026-01-15
    historical 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  41. 2026-01-11
    price $296,590 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  42. 2026-01-05
    status Active 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  43. 2026-01-05
    price $287,540 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  44. 2026-01-04
    historical 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  45. 2025-12-18
    price $285,540 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  46. 2025-12-04
    status Active 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  47. 2025-12-04
    price $284,540 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  48. 2025-12-03
    historical 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  49. 2025-11-25
    status Active 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

  50. 2025-11-25
    price $294,540 232-char remark
    Show marketing remark (232 chars)

    Grill with friends on the Gateway's covered back patio. Inside, the main floor primary suite features dual sinks and a spacious walk-in closet. Upstairs, the open concept loft and game room make a perfect media space or home office.

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,659
− Mortgage interest
−$20,009
− Property taxes
−$5,358
− Insurance
−$1,786
− Repairs & maintenance
−$2,453
− Management
−$2,453
− Depreciation
−$10,392
Taxable loss
−$11,792
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,830
After-tax cash flow
$-2,573/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 ISD
NCES district ID
4831260
Math proficiency
63% ▼ -3.00%
Reading proficiency
57% ▼ -3.00%
Median HH income
$75,596
Composite
53.55/100
National rank
#1445
State rank
#49 of 826 in TX

Livability — Conroe

Score
74/100
State rank
#169
US rank
#4447

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Conroe, TX
County
Montgomery County · 663,713 people
City population
205,417
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
34,694
Household income
$124,055
Rent vs Own
10.9% rent · 89.1% own
Severe rent burden
273.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
713,896 people
By 2030
805,263 · +12.8%
By 2040
992,708 · +39.1%
By 2050
1,179,590 · +65.2%
By 2075
1,628,084 · +128.1%
By 2100
1,937,880 · +171.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 14% Two or more races 11% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 6% Slovak 3% Romanian 3%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 8%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+45.5) · D 26.8% · R 72.3%
2008→2024 swing
+7.2pp toward D · 2008: -52.7pp · 2024: -45.5pp
All cycles
2024: R+45.5 2020: R+43.8 2016: R+51.4 2012: R+60.7 2008: R+52.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -31.44%
Current HPI
262.6973
Rent YoY
▲ 0.40%
Metro
Houston-The Woodlands-Sugar Land, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-5.3% since first listed
41 events — show timeline
  • 2026-05-13 Price Changed $279,890 Zillow
  • 2026-05-07 Price Changed $271,890 Zillow
  • 2026-05-06 Price Changed $302,540 Zillow
  • 2026-05-02 Price Changed $312,540 Zillow
  • 2026-05-01 Price Changed $309,540 Zillow
  • 2026-04-24 Price Changed $311,890 Zillow
  • 2026-04-11 Price Changed $289,890 Zillow
  • 2026-04-02 Price Changed $301,890 Zillow
  • 2026-03-14 Price Changed $297,890 Zillow
  • 2026-03-11 Price Changed $317,890 Zillow
  • 2026-03-03 Price Changed $327,890 Zillow
  • 2026-02-20 Price Changed $316,790 Zillow
  • 2026-02-19 Price Changed $314,790 Zillow
  • 2026-02-19 Relisted Zillow
  • 2026-02-10 Delisted Zillow
  • 2026-02-08 Relisted Zillow
  • 2026-02-07 Delisted Zillow
  • 2026-02-06 Relisted Zillow
  • 2026-02-06 Price Changed $269,590 Zillow
  • 2026-02-05 Delisted Zillow
  • 2026-01-30 Relisted Zillow
  • 2026-01-30 Price Changed $288,590 Zillow
  • 2026-01-29 Delisted Zillow
  • 2026-01-24 Relisted Zillow
  • 2026-01-24 Price Changed $297,590 Zillow
  • 2026-01-15 Delisted Zillow
  • 2026-01-11 Price Changed $296,590 Zillow
  • 2026-01-05 Price Changed $287,540 Zillow
  • 2026-01-05 Relisted Zillow
  • 2026-01-04 Delisted Zillow
  • 2025-12-18 Price Changed $285,540 Zillow
  • 2025-12-04 Relisted Zillow
  • 2025-12-04 Price Changed $284,540 Zillow
  • 2025-12-03 Delisted Zillow
  • 2025-11-25 Relisted Zillow
  • 2025-11-25 Price Changed $294,540 Zillow
  • 2025-11-21 Delisted Zillow
  • 2025-10-31 Price Changed $301,540 Zillow
  • 2025-10-31 Relisted Zillow
  • 2025-10-31 Delisted Zillow
  • 2025-10-26 Listed $295,590 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…