CashFlowRE
Sign in Sign up
745 S Second St
B- Composite 66.99
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$19,900

745 S Second St · Globe, AZ 85501
1 bd · 1.0 ba · 476 sqft · SingleFamily public records · 2 Days on market
Built 1963 7,405 sqft lot $21/mo HOA · 3% of rent

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

Listing remarks

Attention investors and DIY enthusiasts! Multiple exit strategies: finish this remodel then either flip, rent or move in! Home being sold as is. Cash preferred but will consider financed all offers. Seller is assisted by an Attorney in Fact. Do not knock on door or approach house without prior communication.

Key facts

  • 7,405 sq ft lot
  • Built 1963
  • Listed 2 days

Property features AI

Finance

  • Financial info: Current financing: Other; Tax annual amount: $151 (tax year 2025)
  • HOA & community: Has an association; Association fee $250 annually (fee includes: No Fees)

Exterior

  • Utilities: City water; Sewer: Other (see remarks); Utilities: Other (see remarks)
  • Home design: Single family residence; Fee simple ownership
  • Construction: Building area source: Assessor
  • Exterior features: Other construction materials; Other fencing; Other roof

Interior

  • Bedrooms: Possible 1 bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Cooling present (Other); No heating
  • Interior features: No built-in laundry; Has cooling (type listed as Other); No heating
  • Laundry & utility: No laundry features specified

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 1-bed/1.0-bath single-family listed at $20k.

Deal economics

  • At list price, monthly cash flow is $410 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($792 rent vs $20k).
  • Cap rate 35.0% vs local median 5.8% in Globe — 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 62/100 on livability (#145 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D+, health & safety D+, crime F.
  • Globe Unified District (4208) (town): math 11% / reading 21% proficiency, ranked #206 of 249 in AZ (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Copper Rim Elementary School (math 14% / reading 22%, grade F, #796 of 1,109 statewide, top 72%, 765 students, 56% FRL); High Desert Middle School (math 9% / reading 18%, grade F, #167 of 218 statewide, top 77%, 407 students, 55% FRL); Globe High School (math 12% / reading 22%, grade F, #252 of 381 statewide, top 67%, 498 students, 46% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 65 active listings in the ZIP; 217 units permitted in Gila County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $138 of loan paydown is wiped out by about $597 of value loss. Plan a longer hold.
  • Gila County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $19,900

Questions for the listing agent

  1. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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?
  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. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
3.98%
Cap rate
35.02%
Cash-on-cash
102.60%
DSCR
5.57
GRM
2.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
89.0%
Equity multiple
5.12×
Total profit
$22,945
Equity at exit
$2,967
10-year hold
IRR
92.0%
Equity multiple
10.66×
Total profit
$53,843
Equity at exit
$1,721

Cash invested: $5,572 (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 85501

Home prices YoY
-12.1%
Active inventory
65
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$792 medium interval (Pro) →
Mortgage (P&I)
$104
Tax from tax record
$16 /mo · $187/yr
Insurance
$8
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$21
Vacancy / Maint / Mgmt
$166
Net cashflow
$410

Break-even live

Break-even rent $273
Max offer price $19,900
Occupancy floor 43%

Sensitivity live

Price -10% $421 -5% $416 +0% $410 +5% $404 +10% $399
Rent -10% $347 -5% $379 +0% $410 +5% $441 +10% $473
Rate -1.0pp $420 -0.5pp $415 base $410 +0.5pp $405 +1.0pp $400

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
$4,975
Closing costs
$597
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.

HOA detail

Monthly dues
$21 · $252/yr

Listing history 3 events

  1. 2026-06-12
    statusdays on market $19,900 Pending 2 DOM
  2. 2026-06-09
    remarks 309-char remark
  3. 2026-06-09
    listed $19,900 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
$187 · $16/mo
Projected year-2 tax
$187 · $16/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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 19 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
$9,503
− Mortgage interest
−$1,115
− Property taxes
−$187
− Insurance
−$897
− Repairs & maintenance
−$760
− Management
−$760
− HOA
−$252
− Depreciation
−$579
Taxable income
$4,953
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,189
After-tax cash flow
$3,731/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
Globe Unified District (4208)
NCES district ID
0403500
Math proficiency
11% ▼ -11.00%
Reading proficiency
21% ▼ -5.00%
Median HH income
$42,829
Composite
13.87/100
National rank
#9485
State rank
#206 of 249 in AZ

Livability — Globe

Score
62/100
State rank
#145
US rank
#17153

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Globe, AZ
Population (ZIP)
12,353

Population outlook (Gila County) Hauer SSP2

Today (2025)
50,229 people
By 2030
48,202 · -4.0%
By 2040
44,101 · -12.2%
By 2050
41,041 · -18.3%
By 2075
37,536 · -25.3%
By 2100
32,485 · -35.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 54% Hispanic / Latino 36% Two or more races 16% Native American 5% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 30%
Common ancestry
Slovak 2% Italian 2% Serbian 1%
Foreign-born
5% · Canada
Languages at home
84% English-only · Spanish 12% Tagalog/Filipino 1%

Political lean MEDSL · Gila

2024 margin
Solid R (+37.6) · D 30.8% · R 68.4%
2008→2024 swing
-9.8pp toward R · 2008: -27.8pp · 2024: -37.6pp
All cycles
2024: R+37.6 2020: R+34.1 2016: R+32.4 2012: R+26.4 2008: R+27.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.96%
Current HPI
296.458
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

1 event — show timeline
  • 2026-06-05 Listed $19,900 ARMLS

Property tax history

+5.2%/yr

Latest (2025): $187 · +24.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…