CashFlowRE
Sign in Sign up
159 W Taylor Ave
D- Composite 36.61
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).

  • Cash flow +12.3/30.0
  • ARV discount +8.7/15.0
  • DSCR +3.7/10.0
  • Livability +2.9/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$230,000

159 W Taylor Ave · Coolidge, AZ 85128
4 bd · 2.0 ba · 1,220 sqft · SingleFamily public records · 454 Days on market
Built 2021 4,951 sqft lot $189/sqft · at area comps Est $237k · at est. $56/mo HOA · 3% of rent ↓ 58% since listing

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

Listing remarks MLS

MOTIVATED SELLER! This cute popular floor plan home features 4 bedrooms, 2 bath, a great room, blinds throughout, vinyl flooring, carpet in bedroom. Open kitchen with granite counter top, white cabinets, and stainless steel appliances. Nice size bedrooms; master bedroom with walk-in closets. Backyard with view fencing, and ready for you to design your dream backyard. Hurry and see this home!

Key facts

  • White cabinets
  • Walk-in closets
  • Granite counter top

Tags

GREAT ROOMOPEN KITCHENGRANITE COUNTER TOPWHITE CABINETSSTAINLESS STEEL APPLIANCESWALK-IN CLOSETS

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 4-bed/2.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-41 ($-486/yr) — negative.
  • To cash-flow at today's rent, offer at most $223k (3.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (22.6% below list).
  • Recommended offer: $178k (22.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.5% in Coolidge — 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 57/100 on livability (#235 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Coolidge Unified District (4442) (town): math 8% / reading 14% proficiency, ranked #229 of 249 in AZ (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: West Elementary School (math 6% / reading 13%, grade F, #1,037 of 1,109 statewide, top 94%, 733 students, 74% FRL); Coolidge Jr. High School (math 7% / reading 11%, grade F, #200 of 218 statewide, top 93%, 362 students, 80% FRL); Coolidge High School (math 8% / reading 12%, grade F, #343 of 381 statewide, top 93%, 640 students, 68% FRL).
  • Market conditions: Rents flat; 272 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 70% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 454 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $188k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $178,096 (22.6% 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 454 days. Have you received any prior offers? Is the seller open to a 23% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.77%
Cap rate
6.08%
Cash-on-cash
-0.75%
DSCR
0.97
GRM
10.8

CMA / ARV

ARV (median comp)
$236,528
List price
$230,000
Delta
-2.76%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
222 W Taylor Ave 0.06mi 4/2.0 1,220 (0%) 3mo $214,000 $175 95
1848 S Wooten St 0.18mi 4/2.0 1,221 (+0%) 4mo $209,000 $171 88
247 W Taylor Ave 0.07mi 4/2.0 1,220 (0%) 10mo $230,000 $189 88
175 E Taylor Ave 0.22mi 4/2.0 1,209 (-1%) 4mo $225,000 $186 84
122 E Dewey Ave 0.17mi 3/2.0 (-1) 1,237 (+1%) 3mo $229,000 $185 82
174 E Patton Ave 0.25mi 4/2.0 1,221 (+0%) 19mo $255,000 $209 72
426 W Gibson Ave 0.41mi 3/2.0 (-1) 1,167 (-4%) 2mo $175,000 $150 67
141 W Taylor Ave 0.03mi 3/2.5 (-1) 1,385 (+14%) 13mo $275,000 $199 59
370 W Seagoe Ave 0.72mi 4/2.0 1,274 (+4%) 13mo $167,500 $131 48
1820 S 7th St 0.66mi 3/2.0 (-1) 1,122 (-8%) 4mo $225,000 $201 47
197 E Douglas Ave 0.27mi 3/2.5 (-1) 1,401 (+15%) 15mo $250,000 $178 44

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 · 0.97% rent growth · sell at horizon

5-year hold
IRR
-19.7%
Equity multiple
0.32×
Total profit
$-43,476
Equity at exit
$34,294
10-year hold
IRR
-17.0%
Equity multiple
0.14×
Total profit
$-55,472
Equity at exit
$19,886

Cash invested: $64,400 (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 85128

Home prices YoY
-7.9%
Rents YoY
1.0%
Active inventory
272
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,781 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$89 /mo · $1,074/yr
Insurance
$96
HOA
$56
Vacancy / Maint / Mgmt
$374
Net cashflow
$-41

Break-even live

Break-even rent $1,832
Max offer price $222,845
Occupancy floor 97%

Sensitivity live

Price -10% $90 -5% $25 +0% $-41 +5% $-106 +10% $-171
Rent -10% $-181 -5% $-111 +0% $-41 +5% $30 +10% $100
Rate -1.0pp $75 -0.5pp $18 base $-41 +0.5pp $-100 +1.0pp $-161

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
$57,500
Closing costs
$6,900
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1660 S Wooten St Coolidge, AZ 3.0 2.5 1385 $1,500 $1.08 6d 1 0.11mi
227 W Douglas Ave Coolidge, AZ 3.0 2.0 1202 $1,595 $1.33 45d 1 0.15mi
131 E Patton Ave Coolidge, AZ 4.0 2.0 1221 $2,200 $1.80 45d 1 0.22mi
342 W Taylor Ave Coolidge, AZ 3.0 1.5 1008 $1,500 $1.49 45d 1 0.25mi
232 W Elm Ave Unit B Coolidge, AZ 4.0 2.5 1452 $1,350 $0.93 45d 1 0.60mi
393 W Seagoe Ave Unit B Coolidge, AZ 3.0 2.0 1030 $1,250 $1.21 45d 1 0.69mi
144 W Lincoln Ave Coolidge, AZ 3.0 2.0 1125 $1,299 $1.15 5d 1 0.74mi
144 W Lincoln Ave Coolidge, AZ 3.0 2.0 1125 $1,299 $1.15 0d 1 0.74mi
392 E Dirkley Ave Coolidge, AZ 4.0 2.5 1440 $1,700 $1.18 45d 1 0.93mi
1204 W Prior Ave Coolidge, AZ 3.0 2.0 1280 $1,595 $1.25 45d 1 1.47mi

HOA detail

Monthly dues
$56 · $672/yr

Listing history 29 events

  1. 2026-06-21
    days on market $230,000 Active 454 DOM
  2. 2026-06-18
    days on market $230,000 Active 451 DOM
  3. 2026-06-17
    days on market $230,000 Active 450 DOM
  4. 2026-06-16
    days on market $230,000 Active 449 DOM
  5. 2026-06-15
    days on market $230,000 Active 448 DOM
  6. 2026-06-13
    days on market $230,000 Active 446 DOM
  7. 2026-06-13
    days on market $230,000 Active 445 DOM
  8. 2026-06-09
    days on market $230,000 Active 442 DOM
  9. 2026-06-08
    days on market $230,000 Active 441 DOM
  10. 2026-06-07
    days on market $230,000 Active 440 DOM
  11. 2026-06-04
    days on market $230,000 Active 437 DOM
  12. 2026-06-03
    days on market $230,000 Active 436 DOM
  13. 2026-06-02
    days on market $230,000 Active 435 DOM
  14. 2026-06-01
    days on market $230,000 Active 434 DOM
  15. 2026-05-31
    days on market $230,000 Active 433 DOM
  16. 2026-03-31
    price $230,000 395-char remark
    Show marketing remark (395 chars)

    MOTIVATED SELLER! This cute popular floor plan home features 4 bedrooms, 2 bath, a great room, blinds throughout, vinyl flooring, carpet in bedroom. Open kitchen with granite counter top, white cabinets, and stainless steel appliances. Nice size bedrooms; master bedroom with walk-in closets. Backyard with view fencing, and ready for you to design your dream backyard. Hurry and see this home!

  17. 2026-02-14
    price $239,000 395-char remark
    Show marketing remark (395 chars)

    MOTIVATED SELLER! This cute popular floor plan home features 4 bedrooms, 2 bath, a great room, blinds throughout, vinyl flooring, carpet in bedroom. Open kitchen with granite counter top, white cabinets, and stainless steel appliances. Nice size bedrooms; master bedroom with walk-in closets. Backyard with view fencing, and ready for you to design your dream backyard. Hurry and see this home!

  18. 2026-01-16
    price $240,000 395-char remark
    Show marketing remark (395 chars)

    MOTIVATED SELLER! This cute popular floor plan home features 4 bedrooms, 2 bath, a great room, blinds throughout, vinyl flooring, carpet in bedroom. Open kitchen with granite counter top, white cabinets, and stainless steel appliances. Nice size bedrooms; master bedroom with walk-in closets. Backyard with view fencing, and ready for you to design your dream backyard. Hurry and see this home!

  19. 2025-09-16
    price $249,000 395-char remark
    Show marketing remark (395 chars)

    MOTIVATED SELLER! This cute popular floor plan home features 4 bedrooms, 2 bath, a great room, blinds throughout, vinyl flooring, carpet in bedroom. Open kitchen with granite counter top, white cabinets, and stainless steel appliances. Nice size bedrooms; master bedroom with walk-in closets. Backyard with view fencing, and ready for you to design your dream backyard. Hurry and see this home!

  20. 2025-07-10
    price $250,000 395-char remark
    Show marketing remark (395 chars)

    MOTIVATED SELLER! This cute popular floor plan home features 4 bedrooms, 2 bath, a great room, blinds throughout, vinyl flooring, carpet in bedroom. Open kitchen with granite counter top, white cabinets, and stainless steel appliances. Nice size bedrooms; master bedroom with walk-in closets. Backyard with view fencing, and ready for you to design your dream backyard. Hurry and see this home!

  21. 2025-05-17
    price $252,000 395-char remark
    Show marketing remark (395 chars)

    MOTIVATED SELLER! This cute popular floor plan home features 4 bedrooms, 2 bath, a great room, blinds throughout, vinyl flooring, carpet in bedroom. Open kitchen with granite counter top, white cabinets, and stainless steel appliances. Nice size bedrooms; master bedroom with walk-in closets. Backyard with view fencing, and ready for you to design your dream backyard. Hurry and see this home!

  22. 2025-04-29
    price $254,000 395-char remark
    Show marketing remark (395 chars)

    MOTIVATED SELLER! This cute popular floor plan home features 4 bedrooms, 2 bath, a great room, blinds throughout, vinyl flooring, carpet in bedroom. Open kitchen with granite counter top, white cabinets, and stainless steel appliances. Nice size bedrooms; master bedroom with walk-in closets. Backyard with view fencing, and ready for you to design your dream backyard. Hurry and see this home!

  23. 2025-03-24
    listed $255,000 Active 395-char remark
    Show marketing remark (395 chars)

    MOTIVATED SELLER! This cute popular floor plan home features 4 bedrooms, 2 bath, a great room, blinds throughout, vinyl flooring, carpet in bedroom. Open kitchen with granite counter top, white cabinets, and stainless steel appliances. Nice size bedrooms; master bedroom with walk-in closets. Backyard with view fencing, and ready for you to design your dream backyard. Hurry and see this home!

  24. 2021-05-21
    soldstatus $188,490 Closed 252-char remark
    Show marketing remark (252 chars)

    1201-B NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary.

  25. 2021-01-28
    status Pending 252-char remark
    Show marketing remark (252 chars)

    1201-B NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary.

  26. 2021-01-25
    listed $188,490 Active 252-char remark
    Show marketing remark (252 chars)

    1201-B NEW single-story garage home! The home has an open great room and kitchen. The owner's suite has a private bathroom and walk-in closet. Additionally, there are 3 more bedrooms and another full bath! Haggle free pricing. No negotiation necessary.

  27. 2018-10-18
    soldstatus $2,195,000
  28. 2013-01-30
    soldstatus $2,000,000
  29. 2011-06-09
    soldstatus $550,000

ⓘ 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
$1,074 · $89/mo
Projected year-2 tax
$1,518 · $126/mo
Expected delta
+$444/yr (+$37/mo · 41.4%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥113°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,372
− Mortgage interest
−$12,884
− Property taxes
−$1,074
− Insurance
−$1,150
− Repairs & maintenance
−$1,710
− Management
−$1,710
− HOA
−$672
− Depreciation
−$6,691
Taxable loss
−$4,518
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,084
After-tax cash flow
$598/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
Coolidge Unified District (4442)
NCES district ID
0402320
Math proficiency
8% ▼ -6.00%
Reading proficiency
14% ▼ -2.00%
Median HH income
$49,182
Composite
10.35/100
National rank
#9787
State rank
#229 of 249 in AZ

Livability — Coolidge

Score
57/100
State rank
#235
US rank
#22344

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coolidge, AZ
County
Pinal County · 399,947 people
City population
19,487
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
19,487
Household income
$65,477
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
264.0

Population outlook (Pinal County) Hauer SSP2

Today (2025)
437,574 people
By 2030
446,903 · +2.1%
By 2040
452,589 · +3.4%
By 2050
444,126 · +1.5%
By 2075
430,300 · -1.7%
By 2100
393,536 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 52% White 29% Two or more races 22% Native American 17% Black 4%
Hispanic origin (detail)
Mexican 49%
Common ancestry
Lithuanian 1% Portuguese 1% Serbian 1%
Foreign-born
9% · Canada
Languages at home
71% English-only · Spanish 25% Other Indo-European 1%

Political lean MEDSL · Pinal

2024 margin
Strong R (+22.1) · D 38.5% · R 60.6%
2008→2024 swing
-7.6pp toward R · 2008: -14.5pp · 2024: -22.1pp
All cycles
2024: R+22.1 2020: R+17.3 2016: R+19.3 2012: R+17.1 2008: R+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -23.95%
Current HPI
280.3422
Rent YoY
▲ 0.97%
Metro
Phoenix-Mesa-Chandler, AZ
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

-58.2% since first listed
14 events — show timeline
  • 2026-03-31 Price Changed $230,000 ARMLS
  • 2026-02-14 Price Changed $239,000 ARMLS
  • 2026-01-16 Price Changed $240,000 ARMLS
  • 2025-09-16 Price Changed $249,000 ARMLS
  • 2025-07-10 Price Changed $250,000 ARMLS
  • 2025-05-17 Price Changed $252,000 ARMLS
  • 2025-04-29 Price Changed $254,000 ARMLS
  • 2025-03-24 Listed $255,000 ARMLS
  • 2021-05-21 Sold (MLS) $188,490 ARMLS
  • 2021-01-28 Pending ARMLS
  • 2021-01-25 Listed $188,490 ARMLS
  • 2018-10-18 Sold (Public Records) $2,195,000 Public Records
  • 2013-01-30 Sold (Public Records) $2,000,000 Public Records
  • 2011-06-09 Sold (Public Records) $550,000 Public Records

Property tax history

+32.1%/yr

Latest (2025): $1,074 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…