CashFlowRE
Sign in Sign up
12021 E Chavez Dr
D Composite 40.03
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 +10.5/15.0
  • Cash flow +10.0/30.0
  • Schools +4.9/10.0
  • Rent growth +3.8/5.0
  • Livability +3.7/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • Appreciation +0.0/10.0

$319,990

12021 E Chavez Dr · Tucson, AZ 85641
3 bd · 3.0 ba · 1,768 sqft · SingleFamily public records · 49 Days on market
Built 2025 4,025 sqft lot $181/sqft · 7% below area Est $343k · 7% under $42/mo HOA · 2% of rent ↓ 9% since listing

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

Listing remarks MLS

We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

Key facts

  • Navy cabinets
  • Loft
  • Walk-in closet

Tags

NAVY CABINETSWALK-IN PANTRYSMART GAS RANGELOFTWALK-IN CLOSETDUAL-SINK VANITY

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/3.0-bath single-family listed at $320k.

Deal economics

  • At list price, monthly cash flow is $-192 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $286k (10.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (31.8% below list).
  • Recommended offer: $218k (31.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.7% in Tucson — 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 (#17 in AZ, #4,502 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, crime F, employment D-.
  • Vail Unified District (4413) (rural): math 52% / reading 57% proficiency, ranked #26 of 249 in AZ (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
  • Zoned schools: Acacia Elementary School (math 47% / reading 53%, grade D+, #263 of 1,109 statewide, top 24%, 743 students, 29% FRL); Old Vail Middle School (math 45% / reading 50%, grade C-, #36 of 218 statewide, top 18%, 798 students, 17% FRL); Mica Mountain High (math 42% / reading 47%, grade F, #60 of 381 statewide, top 16%, 1,161 students, 18% FRL) — zoned schools at 21% FRL track the district average.
  • Market conditions: Rents rising fast (+5.0%/yr); 662 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 5,268 units permitted in Pima County in 2024 (996 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 $10k of value loss. Plan a longer hold.
  • Pima County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($310k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.
Recommended offer $218,194 (31.8% 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 49 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.68%
Cap rate
5.57%
Cash-on-cash
-2.57%
DSCR
0.89
GRM
12.2

CMA / ARV

ARV (median comp)
$342,620
List price
$319,990
Delta
-6.60%
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
12087 E Chavez Dr 0.08mi 3/2.5 1,768 (0%) 0mo $340,000 $192 94
12013 E Chamrod Dr 0.05mi 3/2.5 1,512 (-14%) 4mo $304,000 $201 68
12248 E Morris Carson Dr 0.45mi 4/2.0 (+1) 1,825 (+3%) 1mo $398,900 $219 64
12216 E Morris Carson Dr 0.42mi 4/2.0 (+1) 1,825 (+3%) 3mo $388,900 $213 63
12053 Ryscott Cir 0.58mi 4/3.0 (+1) 1,810 (+2%) 3mo $379,990 $210 61
12061 Ryscott Cir 0.59mi 4/2.0 (+1) 1,727 (-2%) 2mo $350,000 $203 58
12049 Ryscott Cir 0.57mi 4/2.0 (+1) 1,727 (-2%) 4mo $364,990 $211 57
12057 Ryscott Cir 0.59mi 4/2.0 (+1) 1,727 (-2%) 4mo $349,990 $203 57
12238 E Patricia Ann Dr 0.40mi 3/2.0 1,558 (-12%) 4mo $343,900 $221 54
12245 E Morris Carson Dr 0.43mi 3/2.0 1,558 (-12%) 3mo $349,900 $225 54
12328 E Morris Carson Dr 0.52mi 3/2.0 1,558 (-12%) 1mo $354,000 $227 51
12549 E Red Canyon Pl 0.68mi 3/2.0 1,589 (-10%) 2mo $295,000 $186 45

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 · 5.02% rent growth · sell at horizon

5-year hold
IRR
-18.7%
Equity multiple
0.33×
Total profit
$-59,716
Equity at exit
$47,712
10-year hold
IRR
-8.1%
Equity multiple
0.45×
Total profit
$-49,016
Equity at exit
$27,667

Cash invested: $89,597 (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 85641

Home prices YoY
-22.1%
Rents YoY
5.0%
Active inventory
662
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$2,182 high interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$63 /mo · $750/yr
Insurance
$133
HOA
$42
Vacancy / Maint / Mgmt
$458
Net cashflow
$-192

Break-even live

Break-even rent $2,425
Max offer price $286,044
Occupancy floor

Sensitivity live

Price -10% $-11 -5% $-102 +0% $-192 +5% $-283 +10% $-373
Rent -10% $-365 -5% $-278 +0% $-192 +5% $-106 +10% $-20
Rate -1.0pp $-31 -0.5pp $-111 base $-192 +0.5pp $-275 +1.0pp $-359

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
$79,998
Closing costs
$9,600
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11977 E Chamrod Dr Vail, AZ 3.0 2.5 1768 $1,995 $1.13 5d 1 0.09mi
12239 E Metz Dr Vail, AZ 4.0 2.5 2330 $2,136 $0.92 5d 1 0.38mi
11935 E Ryscott Cir Vail, AZ 4.0 3.0 2040 $2,200 $1.08 45d 1 0.55mi
10658 S Kush Canyon Ln Vail, AZ 3.0 2.0 1966 $2,000 $1.02 45d 1 0.64mi
12534 E Red Canyon Pl Vail, AZ 4.0 2.5 2023 $2,075 $1.03 5d 1 0.66mi
12528 E Caden Dr Vail, AZ 3.0 2.0 1602 $1,995 $1.25 4d 1 0.88mi
12528 E Caden Dr Vail, AZ 3.0 2.0 1602 $1,995 $1.25 5d 1 0.88mi
12631 E Remi Dr Vail, AZ 4.0 2.5 2384 $2,190 $0.92 46d 1 0.97mi
12717 E Giada Dr Vail, AZ 4.0 2.0 1823 $1,995 $1.09 45d 1 1.14mi
11468 E Vail Crest Dr Tucson, AZ 4.0 2.0 2373 $2,239 $0.94 25d 1 1.19mi
12754 E Russo Dr Vail, AZ 4.0 2.5 2418 $2,500 $1.03 5d 1 1.21mi
12815 E Russo Dr Vail, AZ 4.0 2.0 1823 $2,200 $1.21 5d 1 1.24mi
11268 S Weismann Dr Vail, AZ 3.0 2.0 1602 $1,795 $1.12 4d 1 1.36mi
11288 S Weismann Dr Vail, AZ 4.0 2.5 2384 $2,200 $0.92 45d 1 1.39mi
11166 E Vail Vista Ct Tucson, AZ 3.0 2.5 2211 $2,400 $1.09 45d 1 1.45mi

HOA detail

Monthly dues
$42 · $504/yr
Likely covers
gaselectricpool

Listing history 25 events

  1. 2026-06-02
    status $319,990 Pending 49 DOM
  2. 2026-06-01
    days on market $319,990 Active 49 DOM
  3. 2026-05-31
    days on market $319,990 Active 48 DOM
  4. 2026-05-15
    price $329,990 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  5. 2026-05-14
    price $329,990 797-char remark
    Show marketing remark (797 chars)

    This home is open for self-guided tours daily 8 am - 8 pm.This two-story home features a 9-ft. first-floor ceiling, under stair storage at the garage, and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen showcases navy cabinets, an island, walk-in pantry, and Whirlpool® stainless steel appliances, including a smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite boasts a walk-in closet, dual-sink vanity, and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool® washer and electric dryer. The covered back patio provides outdoor shade with views of the Rincon Mountains. Price includes discount predicated on using seller's preferred lender KBHS.

  6. 2026-04-29
    price $335,990 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  7. 2026-04-28
    price $335,990 797-char remark
    Show marketing remark (797 chars)

    This home is open for self-guided tours daily 8 am - 8 pm.This two-story home features a 9-ft. first-floor ceiling, under stair storage at the garage, and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen showcases navy cabinets, an island, walk-in pantry, and Whirlpool® stainless steel appliances, including a smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite boasts a walk-in closet, dual-sink vanity, and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool® washer and electric dryer. The covered back patio provides outdoor shade with views of the Rincon Mountains. Price includes discount predicated on using seller's preferred lender KBHS.

  8. 2026-04-15
    status Active 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  9. 2026-04-15
    price $335,000 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  10. 2026-04-13
    listed $335,000 Active 797-char remark
    Show marketing remark (797 chars)

    This home is open for self-guided tours daily 8 am - 8 pm.This two-story home features a 9-ft. first-floor ceiling, under stair storage at the garage, and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen showcases navy cabinets, an island, walk-in pantry, and Whirlpool® stainless steel appliances, including a smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite boasts a walk-in closet, dual-sink vanity, and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool® washer and electric dryer. The covered back patio provides outdoor shade with views of the Rincon Mountains. Price includes discount predicated on using seller's preferred lender KBHS.

  11. 2026-01-21
    historical 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  12. 2026-01-14
    price $335,990 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  13. 2025-12-17
    price $334,990 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  14. 2025-12-08
    price $343,600 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  15. 2025-11-21
    status Active 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  16. 2025-11-21
    price $342,595 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  17. 2025-10-18
    historical 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  18. 2025-10-02
    price $339,990 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  19. 2025-09-10
    price $349,990 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  20. 2025-08-30
    price $341,990 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  21. 2025-08-13
    price $349,990 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  22. 2025-07-31
    price $354,340 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  23. 2025-07-30
    price $349,340 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  24. 2025-07-11
    price $362,990 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

  25. 2025-07-09
    listed $363,235 Active 923-char remark
    Show marketing remark (923 chars)

    We make it easy to view our move-in ready homes with self-guided tours! Ask your sales counselor for more information, so you can see this beautiful, two-story home that showcases an open floor plan with 9-ft. first-floor ceilings and upgraded porcelain tile flooring throughout. Overlooking the great room, the kitchen boasts navy cabinets, an island, walk-in pantry and Whirlpool® stainless steel appliances, including smart gas range. Upstairs, the loft provides space for workouts or movie night. The primary suite features a walk-in closet and connecting bath that includes a dual-sink vanity and walk-in shower with cultured marble surround. The convenient upstairs laundry room is equipped with a Whirlpool washer and electric dryer. The covered back patio provides outdoor shade and offers views of the Rincon Mountains. MLS #22609588 See sales counselor for approximate timing required for move-in ready homes.

ⓘ 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
$750 · $63/mo
Projected year-2 tax
$2,112 · $176/mo
Expected delta
+$1,362/yr (+$113/mo · 181.6%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$26,183
− Mortgage interest
−$17,924
− Property taxes
−$750
− Insurance
−$1,600
− Repairs & maintenance
−$2,095
− Management
−$2,095
− HOA
−$504
− Depreciation
−$9,309
Taxable loss
−$8,093
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,942
After-tax cash flow
$-364/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
Vail Unified District (4413)
NCES district ID
0408850
Math proficiency
52% ▼ -19.00%
Reading proficiency
57% ▼ -11.00%
Median HH income
$77,126
Composite
49.1/100
National rank
#2051
State rank
#26 of 249 in AZ

Livability — Tucson

Score
74/100
State rank
#17
US rank
#4502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pima County · 1,012,107 people
City population
839,336
Metro
Tucson, AZ
Population (ZIP)
34,752
Household income
$131,164
Rent vs Own
5.9% rent · 94.1% own
Severe rent burden
42.0

Population outlook (Pima County) Hauer SSP2

Today (2025)
1,066,056 people
By 2030
1,086,684 · +1.9%
By 2040
1,117,160 · +4.8%
By 2050
1,149,778 · +7.9%
By 2075
1,271,480 · +19.3%
By 2100
1,321,160 · +23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 19% Two or more races 15% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
6% · Canada, China
Languages at home
90% English-only · Spanish 7% Chinese 1%

Political lean MEDSL · Pima

2024 margin
D (+15.2) · D 57.0% · R 41.8% · Other 1.2%
2008→2024 swing
+9.1pp toward D · 2008: 6.1pp · 2024: 15.2pp
All cycles
2024: D+15.2 2020: D+18.7 2016: D+13.5 2012: D+5.8 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.78%
Current HPI
250.1814
Rent YoY
▲ 5.02%
Metro
Tucson, AZ
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

-9.2% since first listed
22 events — show timeline
  • 2026-05-15 Price Changed $329,990 Zillow
  • 2026-05-14 Price Changed $329,990 MLSSAZ
  • 2026-04-29 Price Changed $335,990 Zillow
  • 2026-04-28 Price Changed $335,990 MLSSAZ
  • 2026-04-15 Relisted Zillow
  • 2026-04-15 Price Changed $335,000 Zillow
  • 2026-04-13 Listed $335,000 MLSSAZ
  • 2026-01-21 Delisted Zillow
  • 2026-01-14 Price Changed $335,990 Zillow
  • 2025-12-17 Price Changed $334,990 Zillow
  • 2025-12-08 Price Changed $343,600 Zillow
  • 2025-11-21 Price Changed $342,595 Zillow
  • 2025-11-21 Relisted Zillow
  • 2025-10-18 Delisted Zillow
  • 2025-10-02 Price Changed $339,990 Zillow
  • 2025-09-10 Price Changed $349,990 Zillow
  • 2025-08-30 Price Changed $341,990 Zillow
  • 2025-08-13 Price Changed $349,990 Zillow
  • 2025-07-31 Price Changed $354,340 Zillow
  • 2025-07-30 Price Changed $349,340 Zillow
  • 2025-07-11 Price Changed $362,990 Zillow
  • 2025-07-09 Listed $363,235 Zillow

Property tax history

+43.7%/yr

Latest (2025): $750 · +43.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…