CashFlowRE
Sign in Sign up
8249 E Carefree Dr
B- Composite 66.05
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 +22.1/30.0
  • ARV discount +10.5/15.0
  • Appreciation +8.1/10.0
  • DSCR +7.1/10.0
  • Schools +5.4/10.0
  • 1% rule +4.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$1,199,980

8249 E Carefree Dr · Carefree, AZ 85377
3 bd · 4.0 ba · 3,103 sqft · SingleFamily public records · 212 Days on market
Built 1981 0.98 ac lot $387/sqft · 7% below area Est $1286k · 7% under

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

Listing remarks MLS

You must check out this Carefree gem. Ideally located and backs up to the prestigious Desert Forest Golf Club, this rare opportunity sits on an expansive 42,608 sq. ft. lot in one of the most desirable areas of Carefree, AZ. With over 3,100 sq. ft. of interior space, this home is ready for your vision and creativity. This 3-bedroom, 2-bath residence features three fireplaces—found in the family room, kitchen, and primary suite—adding warmth, charm, and architectural character throughout. The incredible lot provides privacy, natural desert beauty, and endless potential to transform the property into a true desert retreat. Whether you're looking to reimagine the interiors, redesign the flow, or create a custom luxury haven, the open slate is waiting for you. The combination of premium location, oversized lot, and world-class golf next door makes this a standout opportunity in iconic Carefree. Embrace the potential. Elevate the lifestyle. This home is ready for its next chapter.

Key facts

  • Expansive lot
  • Three fireplaces
  • 0.98 acre lot

Tags

EXPANSIVE LOTTHREE FIREPLACESNATURAL DESERT BEAUTY

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/4.0-bath single-family listed at $1.20M.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.13M (5.7% below list).
  • Recommended offer: $1.06M (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 4.0% in Carefree — 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 68/100 on livability (#58 in AZ) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+; Watch: amenities D+, health & safety D+, commute F.
  • Cave Creek Unified District (4244) (urban): math 57% / reading 59% proficiency, ranked #13 of 249 in AZ (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 8% free/reduced lunch — higher-income household profile.
  • Zoned schools: Black Mountain Elementary School (math 66% / reading 63%, grade B, #104 of 1,109 statewide, top 10%, 495 students, 8% FRL); Sonoran Trails Middle School (math 48% / reading 50%, grade C-, #31 of 218 statewide, top 14%, 761 students, 7% FRL); Cactus Shadows High School (math 49% / reading 46%, grade D, #48 of 381 statewide, top 13%, 1,588 students, 6% FRL) — zoned schools at 7% FRL track the district average.
  • Market conditions: 101 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).

Forward outlook

  • In year one you build about $82k of equity ($8k loan paydown + $74k appreciation (6.1% local appreciation)).
  • Maricopa County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (6.1% appreciation + 3.0% rent growth), your $336k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$131k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 212 days — a 12% lower offer ($1.06M) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $288k; list at $1.20M implies a 317% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,055,982 (12.0% below list)

Questions for the listing agent

  1. It's been on market 212 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
0.94%
Cap rate
8.23%
Cash-on-cash
6.93%
DSCR
1.31
GRM
8.8

CMA / ARV

ARV (median comp)
$1,285,508
List price
$1,199,980
Delta
-6.65%
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
37760 N Concho Dr 0.18mi 3/3.0 2,853 (-8%) 2mo $1,249,000 $438 73
8102 E Serene St 0.32mi 4/3.5 (+1) 3,291 (+6%) 7mo $1,258,000 $382 63
37636 N Round Robin Ct 0.26mi 4/4.5 (+1) 3,383 (+9%) 7mo $1,340,000 $396 60
8529 E Carefree Dr 0.28mi 3/2.0 2,712 (-13%) 6mo $965,000 $356 53
37229 N Winding Wash Trl 0.72mi 3/3.0 2,952 (-5%) 1mo $1,650,000 $559 53
37200 N Cave Creek Rd #1035 0.62mi 3/3.5 2,851 (-8%) 13mo $3,000,000 $1,052 45
8649 E Short Putt Pl 0.48mi 3/3.0 3,347 (+8%) 19mo $1,695,000 $506 45
7787 E Verde Vista Trl 0.75mi 3/2.5 2,910 (-6%) 7mo $1,156,250 $397 43
8202 E Carefree Dr 0.15mi 3/2.0 2,638 (-15%) 21mo $875,000 $332 42
8015 E Serene St 0.39mi 3/4.0 2,674 (-14%) 20mo $1,400,000 $524 42
36802 N Long Rifle Rd 0.67mi 3/2.5 2,802 (-10%) 24mo $1,359,250 $485 27
37002 N Long Rifle Rd 0.63mi 4/2.0 (+1) 2,653 (-14%) 20mo $1,225,000 $462 17

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.13% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.1%
Equity multiple
2.41×
Total profit
$474,537
Equity at exit
$764,317
10-year hold
IRR
20.2%
Equity multiple
4.87×
Total profit
$1,298,814
Equity at exit
$1,394,730

Cash invested: $335,994 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Arizona
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
5-day pay-or-quit; AZ courts known for speed; no state rent control; cities preempted by state law.

ZIP-level market 85377

Home prices YoY
1.9%
Active inventory
101
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$11,315 high interval (Pro) →
Mortgage (P&I)
$6,293
Tax from tax record
$207 /mo · $2,480/yr
Insurance
$500
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,376
Net cashflow
$1,873

Break-even live

Break-even rent $8,944
Max offer price $1,199,980
Occupancy floor 78%

Sensitivity live

Price -10% $2,552 -5% $2,213 +0% $1,873 +5% $165 +10% $-250
Rent -10% $979 -5% $1,426 +0% $1,873 +5% $2,320 +10% $2,767
Rate -1.0pp $2,477 -0.5pp $2,178 base $1,873 +0.5pp $1,562 +1.0pp $1,246

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
$299,995
Closing costs
$35,999
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
36601 N Mule Train Rd Unit 12C Carefree, AZ 2.0 2.5 2100 $5,500 $2.62 45d 1 0.56mi
37200 N Cave Creek Rd Scottsdale, AZ 3.0 3.5 2726 $13,000 $4.77 0d 2 0.87mi
37200 N Cave Creek Rd #74 Scottsdale, AZ 3.0 3.5 3000 $14,000 $4.67 0d 1 1.01mi
3000 Ironwood Rd Carefree, AZ 3.0 3.5 3930 $13,400 $3.41 45d 1 1.12mi
1 Easy St #30 Carefree, AZ 3.0 3.5 2191 $8,000 $3.65 45d 1 1.26mi
1063 N Boulder Dr Carefree, AZ 3.0 3.5 3035 $12,000 $3.95 45d 1 1.34mi
1816 Eagle Claw Dr Scottsdale, AZ 4.0 3.0 2540 $9,000 $3.54 45d 1 1.35mi
9492 E Sundance Trl Scottsdale, AZ 3.0 3.5 3488 $18,000 $5.16 45d 1 1.48mi

Listing history 21 events

  1. 2026-06-21
    days on market $1,199,980 Active 212 DOM
  2. 2026-06-18
    days on market $1,199,980 Active 209 DOM
  3. 2026-06-17
    days on market $1,199,980 Active 208 DOM
  4. 2026-06-16
    days on market $1,199,980 Active 207 DOM
  5. 2026-06-15
    days on market $1,199,980 Active 206 DOM
  6. 2026-06-13
    days on market $1,199,980 Active 204 DOM
  7. 2026-06-13
    days on market $1,199,980 Active 203 DOM
  8. 2026-06-09
    days on market $1,199,980 Active 200 DOM
  9. 2026-06-08
    days on market $1,199,980 Active 199 DOM
  10. 2026-06-07
    days on market $1,199,980 Active 198 DOM
  11. 2026-06-04
    pricedays on market $1,199,980 Active 195 DOM
  12. 2026-06-03
    days on market $1,228,980 Active 194 DOM
  13. 2026-06-02
    days on market $1,228,980 Active 193 DOM
  14. 2026-06-01
    days on market $1,228,980 Active 192 DOM
  15. 2026-05-31
    days on market $1,228,980 Active 191 DOM
  16. 2026-04-28
    price $1,228,980 1010-char remark
    Show marketing remark (1010 chars)

    You must check out this Carefree gem. Ideally located and backs up to the prestigious Desert Forest Golf Club, this rare opportunity sits on an expansive 42,608 sq. ft. lot in one of the most desirable areas of Carefree, AZ. With over 3,100 sq. ft. of interior space, this home is ready for your vision and creativity. This 3-bedroom, 2-bath residence features three fireplaces—found in the family room, kitchen, and primary suite—adding warmth, charm, and architectural character throughout. The incredible lot provides privacy, natural desert beauty, and endless potential to transform the property into a true desert retreat. Whether you're looking to reimagine the interiors, redesign the flow, or create a custom luxury haven, the open slate is waiting for you. The combination of premium location, oversized lot, and world-class golf next door makes this a standout opportunity in iconic Carefree. Embrace the potential. Elevate the lifestyle. This home is ready for its next chapter.

  17. 2026-02-25
    price $1,248,980 1010-char remark
    Show marketing remark (1010 chars)

    You must check out this Carefree gem. Ideally located and backs up to the prestigious Desert Forest Golf Club, this rare opportunity sits on an expansive 42,608 sq. ft. lot in one of the most desirable areas of Carefree, AZ. With over 3,100 sq. ft. of interior space, this home is ready for your vision and creativity. This 3-bedroom, 2-bath residence features three fireplaces—found in the family room, kitchen, and primary suite—adding warmth, charm, and architectural character throughout. The incredible lot provides privacy, natural desert beauty, and endless potential to transform the property into a true desert retreat. Whether you're looking to reimagine the interiors, redesign the flow, or create a custom luxury haven, the open slate is waiting for you. The combination of premium location, oversized lot, and world-class golf next door makes this a standout opportunity in iconic Carefree. Embrace the potential. Elevate the lifestyle. This home is ready for its next chapter.

  18. 2026-01-23
    price $1,298,988 1010-char remark
    Show marketing remark (1010 chars)

    You must check out this Carefree gem. Ideally located and backs up to the prestigious Desert Forest Golf Club, this rare opportunity sits on an expansive 42,608 sq. ft. lot in one of the most desirable areas of Carefree, AZ. With over 3,100 sq. ft. of interior space, this home is ready for your vision and creativity. This 3-bedroom, 2-bath residence features three fireplaces—found in the family room, kitchen, and primary suite—adding warmth, charm, and architectural character throughout. The incredible lot provides privacy, natural desert beauty, and endless potential to transform the property into a true desert retreat. Whether you're looking to reimagine the interiors, redesign the flow, or create a custom luxury haven, the open slate is waiting for you. The combination of premium location, oversized lot, and world-class golf next door makes this a standout opportunity in iconic Carefree. Embrace the potential. Elevate the lifestyle. This home is ready for its next chapter.

  19. 2025-11-20
    listed $1,398,988 Active 1010-char remark
    Show marketing remark (1010 chars)

    You must check out this Carefree gem. Ideally located and backs up to the prestigious Desert Forest Golf Club, this rare opportunity sits on an expansive 42,608 sq. ft. lot in one of the most desirable areas of Carefree, AZ. With over 3,100 sq. ft. of interior space, this home is ready for your vision and creativity. This 3-bedroom, 2-bath residence features three fireplaces—found in the family room, kitchen, and primary suite—adding warmth, charm, and architectural character throughout. The incredible lot provides privacy, natural desert beauty, and endless potential to transform the property into a true desert retreat. Whether you're looking to reimagine the interiors, redesign the flow, or create a custom luxury haven, the open slate is waiting for you. The combination of premium location, oversized lot, and world-class golf next door makes this a standout opportunity in iconic Carefree. Embrace the potential. Elevate the lifestyle. This home is ready for its next chapter.

  20. 1999-05-11
    soldstatus $287,500
  21. 1986-06-11
    soldstatus $200,000

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

Tax reassessment forecast AZ · Resets to sale price

Current annual tax
$2,480 · $207/mo
Projected year-2 tax
$7,920 · $660/mo
Expected delta
+$5,440/yr (+$453/mo · 219.4%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 97% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$135,782
− Mortgage interest
−$67,218
− Property taxes
−$2,480
− Insurance
−$6,797
− Repairs & maintenance
−$10,863
− Management
−$10,863
− Depreciation
−$34,909
Taxable income
$2,654
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$637
After-tax cash flow
$21,840/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
Cave Creek Unified District (4244)
NCES district ID
0400001
Math proficiency
57% ▼ -9.00%
Reading proficiency
59% ▼ -8.00%
Median HH income
$102,788
Composite
54.46/100
National rank
#1351
State rank
#13 of 249 in AZ

Livability — Carefree

Score
68/100
State rank
#58
US rank
#9958

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carefree, AZ
City population
3,452
Population (ZIP)
3,452

Population outlook (Maricopa County) Hauer SSP2

Today (2025)
4,979,203 people
By 2030
5,378,229 · +8.0%
By 2040
6,156,598 · +23.6%
By 2050
6,872,376 · +38.0%
By 2075
8,401,270 · +68.7%
By 2100
9,247,439 · +85.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Asian 2% Hispanic / Latino 1%
Common ancestry
Scotch-Irish 4% Italian 4% Portuguese 3%
Foreign-born
12% · Canada
Languages at home
89% English-only · Spanish 3% French/Haitian/Cajun 3% German/W. Germanic 2%

Political lean MEDSL · Maricopa

2024 margin
Toss-up / Even · D 47.7% · R 51.2% · Other 1.1%
2008→2024 swing
+7.1pp toward D · 2008: -10.6pp · 2024: -3.5pp
All cycles
2024: R+3.5 2020: D+2.2 2016: R+3.5 2012: R+12.0 2008: R+10.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.13%
Current HPI
332.8138
Rent YoY
Metro
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+514.5% since first listed
6 events — show timeline
  • 2026-04-28 Price Changed $1,228,980 ARMLS
  • 2026-02-25 Price Changed $1,248,980 ARMLS
  • 2026-01-23 Price Changed $1,298,988 ARMLS
  • 2025-11-20 Listed $1,398,988 ARMLS
  • 1999-05-11 Sold (Public Records) $287,500 Public Records
  • 1986-06-11 Sold (Public Records) $200,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $2,480 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…