CashFlowRE
Sign in Sign up
2041 E Meteorite Trl
D- Composite 38.86
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 +13.0/30.0
  • ARV discount +6.1/15.0
  • Livability +4.0/5.0
  • DSCR +3.9/10.0
  • 1% rule +3.8/10.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$359,000

2041 E Meteorite Trl · Oro Valley, AZ 85755
2 bd · 3.0 ba · 1,289 sqft · SingleFamily public records · 2 Days on market
Built 1991 5,372 sqft lot Est $348k · at est. $238/mo HOA · 8% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brand New 14 Seer HVAC & Hot Water Tank Oct 2017! Expanded Mariposa Model w/Extended, Masonry Walled Gated Patios Front/Rear. Covered Entry Portico w/Security Door. Updated Kitchen w/Newer Cabinets, Cambria Quartz Counters, SS Undermount Sink, Newer Faucet, Microwave, Disposal. All Appliances Incl. Sunny Living Room w/Plantation Shutters, Entertainment Niche, Pass Through to Kitchen, Ceiling Fan w/Remote. Dining Rm w/Eyebrow Windows, Slider w/Vertical Cellular Shade, Newer Ceiling Fixture. Tiled Floors Kitchen, Dining Rm, Entry, Hall. Oversized BR2 w/Slider to Front Patio, Vertical Cellular Shade, VIEWS! Hall Bath w/Tub, Newer Faucets, Hi-Rise Toilet. MBR w/2-Way Honeycomb Blinds, Ceiling Fan. MBA w/Tub, Hi-Rise Toilet, Walk-in Closet. 2 Car Garage w/Cab'ts, Lndry. Interior Newly Painted.

Key facts

  • Fresh paint
  • Expanded bedroom
  • New tile roof

Tags

EXPANDED BEDROOMNEWER CABINETRYQUARTZ GRANITE COUNTERTOPSNEW TILE ROOFFRESH PAINTBUILT-INS

Property features AI

Finance

  • HOA & community: Part of an association (Sun City Oro Valley); Community amenities include clubhouse, pool, spa, golf, tennis courts, racquetball, putting green, fitness center, handball, rec center, and pickleball; HOA fee $210 annually

Exterior

  • Parking: Attached garage with cabinets; 2 garage spaces (covered)
  • Security: Wrought iron security door
  • Utilities: Public water; Sewer connected
  • Home design: Single family residence; One level; Accessibility features: wide doorways and wide hallways
  • Construction: Frame with stucco exterior
  • Exterior features: Covered patio/porch; Stucco finish fencing; Tile roof; Spa/Hot tub; Located on a cul-de-sac; North/South exposure; Paved road; city maintains road

Interior

  • Kitchen: Disposal; Refrigerator; Convection oven; Electric cooktop; Electric oven; Gas hookup available
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fans; Heat pump
  • Interior features: Walk-in closets; High ceilings; Skylights; Plantation shutters; Wrought iron security door
  • Laundry & utility: Laundry in garage

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 2-bed/3.0-bath single-family listed at $359k.

Deal economics

  • At list price, monthly cash flow is $-20 ($-234/yr) — negative.
  • To cash-flow at today's rent, offer at most $356k (1.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $314k (12.5% below list).
  • Recommended offer: $314k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.2% in Oro Valley — 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 81/100 on livability (#2 in AZ, #1,339 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: commute D, amenities F, cost of living D-.
  • Amphitheater Unified District (4406) (suburban): math 32% / reading 40% proficiency, ranked #85 of 249 in AZ (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Painted Sky Elementary School (math 57% / reading 62%, grade B-, #148 of 1,109 statewide, top 15%, 389 students, 16% FRL); Ironwood Ridge High School (math 37% / reading 39%, grade F, #80 of 381 statewide, top 21%, 1,556 students, 16% FRL).
  • Zoned-school proficiency averages 49% at this address vs 36% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Amphitheater Unified District (4406) average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 232 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% 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).
  • This rent runs 33% of the median local income ($114k/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 $11k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 9y ago 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.
  • Current owner paid $225k; list at $359k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $314,204 (12.5% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.88%
Cap rate
6.23%
Cash-on-cash
-0.23%
DSCR
0.99
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$348,030
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2247 E Jonquil St 0.30mi 2/2.0 1,298 (+1%) 2mo $325,000 $250 79
14212 N Cirrus Hill Dr 0.09mi 2/2.0 1,386 (+8%) 3mo $312,000 $225 77
14109 N Forthcamp Ct 0.14mi 2/2.0 1,190 (-8%) 1mo $351,000 $295 76
2255 E Montrose Canyon Dr 0.35mi 2/2.0 1,221 (-5%) 3mo $345,000 $283 68
2199 E Jonquil St 0.28mi 2/2.0 1,395 (+8%) 2mo $355,000 $254 68
2246 E Amaranth St 0.31mi 2/2.0 1,190 (-8%) 3mo $355,000 $298 66
2303 E Indian Town Way 0.36mi 2/2.0 1,371 (+6%) 3mo $346,000 $252 66
13672 N Tom Ryans Way 0.64mi 2/2.0 1,305 (+1%) 3mo $444,000 $340 62
2283 E Indian Town Way 0.34mi 2/2.0 1,463 (+14%) 2mo $397,000 $271 56
14350 N Rusty Gate Trl 0.38mi 2/2.0 1,464 (+14%) 3mo $315,000 $215 54
2295 E Montrose Canyon Dr 0.40mi 2/2.0 1,463 (+14%) 3mo $325,000 $222 52
2330 E Montrose Canyon Dr 0.45mi 2/2.0 1,463 (+14%) 1mo $395,000 $270 52

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

Projected returns pro-forma

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

5-year hold
IRR
-16.7%
Equity multiple
0.41×
Total profit
$-59,355
Equity at exit
$53,528
10-year hold
IRR
-8.4%
Equity multiple
0.47×
Total profit
$-53,040
Equity at exit
$31,040

Cash invested: $100,520 (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 85755

Home prices YoY
-20.4%
Active inventory
232
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$3,142 high interval (Pro) →
Mortgage (P&I)
$1,883
Tax from tax record
$231 /mo · $2,778/yr
Insurance
$150
HOA
$238
Vacancy / Maint / Mgmt
$660
Net cashflow
$-20

Break-even live

Break-even rent $3,167
Max offer price $355,555
Occupancy floor 96%

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
$89,750
Closing costs
$10,770
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
14269 N Trade Winds Way Oro Valley, AZ 2.0 2.0 1190 $2,750 $2.31 44d 1 0.13mi
14248 N Cirrus Hill Dr Oro Valley, AZ 2.0 2.0 1499 $3,800 $2.54 44d 1 0.14mi
14274 N Trade Winds Way Oro Valley, AZ 2.0 2.0 1499 $4,000 $2.67 44d 1 0.15mi
14734 N Burntwood Dr Oro Valley, AZ 2.0 2.0 1846 $2,800 $1.52 44d 1 0.76mi
14175 N Buckingham Dr Oro Valley, AZ 2.0 2.0 1563 $1,995 $1.28 44d 1 0.84mi
14256 N Greenspun Pl Oro Valley, AZ 2.0 2.0 1635 $2,500 $1.53 44d 1 0.95mi
13385 N Vistoso Bluff Pl Oro Valley, AZ 3.0 2.0 1265 $1,795 $1.42 24d 1 1.06mi
14582 N Alamo Canyon Dr Unit 14582 Oro Valley, AZ 2.0 2.0 1524 $3,400 $2.23 21d 1 1.11mi
14582 N Alamo Canyon Dr Oro Valley, AZ 2.0 2.0 1524 $3,400 $2.23 44d 1 1.11mi
13299 N Wide View Dr Oro Valley, AZ 3.0 2.0 1495 $2,950 $1.97 44d 1 1.14mi

HOA detail

Monthly dues
$238 · $2,856/yr
Likely covers
watersecurity

Listing history 3 events

  1. 2026-06-18
    days on market $359,000 Active 2 DOM
  2. 2026-06-16
    remarks 695-char remark
  3. 2026-06-16
    listed $359,000 Active 1 DOM

ⓘ 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
$2,778 · $231/mo
Projected year-2 tax
$2,778 · $231/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 7/10 Severe 5 d/yr ≥105°F today · 15 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
$37,704
− Mortgage interest
−$20,110
− Property taxes
−$2,778
− Insurance
−$1,795
− Repairs & maintenance
−$3,016
− Management
−$3,016
− HOA
−$2,856
− Depreciation
−$10,444
Taxable loss
−$6,310
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,514
After-tax cash flow
$1,280/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
Amphitheater Unified District (4406)
NCES district ID
0400680
Math proficiency
32% ▼ -13.00%
Reading proficiency
40% ▼ -8.00%
Median HH income
$46,524
Composite
30.82/100
National rank
#6135
State rank
#85 of 249 in AZ

Livability — Oro Valley

Score
81/100
State rank
#2
US rank
#1339

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oro Valley, AZ
County
Pima County · 1,012,107 people
City population
41,345
Metro
Tucson, AZ
Population (ZIP)
18,560
Household income
$113,831
Rent vs Own
10.4% rent · 89.6% own
Severe rent burden
211.0

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 12% Two or more races 10% Asian 5% Black 1%
Hispanic origin (detail)
Mexican 9% Puerto Rican 1%
Common ancestry
Lithuanian 7% Romanian 3% Italian 3%
Foreign-born
11% · Canada, China
Languages at home
86% English-only · Spanish 5% French/Haitian/Cajun 3% Tagalog/Filipino 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
▼ -64.99%
Current HPI
254.1505
Rent YoY
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

+270.6% since first listed
14 events — show timeline
  • 2026-06-16 Listed $359,000 MLSSAZ
  • 2017-12-07 Pending MLSSAZ
  • 2017-12-07 Sold (Public Records) $225,000 Public Records
  • 2017-12-07 Sold (MLS) $225,000 MLSSAZ
  • 2017-10-31 Contingent MLSSAZ
  • 2017-10-08 Price Changed $232,000 MLSSAZ
  • 2017-10-07 Relisted MLSSAZ
  • 2017-09-28 Contingent MLSSAZ
  • 2017-09-09 Price Changed $225,000 MLSSAZ
  • 2017-07-07 Listed $228,400 MLSSAZ
  • 2005-06-01 Sold (Public Records) $210,000 Public Records
  • 2004-09-24 Sold (Public Records) $162,500 Public Records
  • 1997-12-16 Sold (Public Records) $115,000 Public Records
  • 1992-07-17 Sold (Public Records) $96,871 Public Records

Property tax history

+3.6%/yr

Latest (2025): $2,778 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…