CashFlowRE
Sign in Sign up
6492 S View Ln
D Composite 41.61
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).

  • Appreciation +9.2/10.0
  • ARV discount +9.1/15.0
  • Cash flow +6.6/30.0
  • Schools +4.8/10.0
  • Livability +4.4/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.9/10.0
  • 1% rule +0.7/10.0

$495,000

6492 S View Ln · Gilbert, AZ 85298
3 bd · 3.0 ba · 1,693 sqft · SingleFamily public records · 3 Days on market
Built 2002 6,088 sqft lot Est $513k · at est. $103/mo HOA · 4% of rent

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

Listing remarks

Nestled in the sought-after Seville community, this beautifully updated single-level home offers thoughtful improvements throughout. Fresh interior paint enhances the bright, welcoming feel of the home, while modern upgrades create true move-in-ready convenience. At the heart of the home, the updated kitchen features black stainless steel appliances, a reverse osmosis system, and quartz countertops. The upgraded soft-close cabinetry and drawers extend throughout the home, offering a cohesive, finished look. The spacious primary suite is complete with an updated bathroom, walk-in closet, and direct access to the backyard. Outside, you'll find plenty of space to play and room to relax under t

Key facts

  • Quartz countertops
  • Walk-in closet
  • Soft-close cabinetry

Tags

UPDATED KITCHENREVERSE OSMOSIS SYSTEMQUARTZ COUNTERTOPSSOFT-CLOSE CABINETRYWALK-IN CLOSETDIRECT ACCESS TO BACKYARD

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 $495k.

Deal economics

  • At list price, monthly cash flow is $-814 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $351k (29.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $282k (42.9% below list).
  • Recommended offer: $282k (42.9% below list) — sets the bar for 1% rule.
  • Cap rate 4.3% vs local median 3.2% in Gilbert — 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 87/100 on livability (#1 in AZ, #240 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, employment A+, housing A+; Watch: health & safety C-, cost of living F.
  • Chandler Unified District #80 (4242) (suburban): math 49% / reading 57% proficiency, ranked #31 of 249 in AZ (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Riggs Elementary (math 56% / reading 63%, grade B-, #148 of 1,109 statewide, top 15%, 833 students, 12% FRL); Willie & Coy Payne Jr. High (math 47% / reading 53%, grade C, #26 of 218 statewide, top 12%, 1,143 students, 11% FRL); Basha High School (math 61% / reading 61%, grade C+, #17 of 381 statewide, top 4%, 2,814 students, 11% FRL).
  • Market conditions: Rents rising fast (+4.3%/yr); 340 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).

Forward outlook

  • In year one you build about $45k of equity ($3k loan paydown + $41k appreciation (8.4% local appreciation)).
  • Maricopa County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$72k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 11y 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 $300k; list at $495k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $282,457 (42.9% 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
0.57%
Cap rate
4.32%
Cash-on-cash
-7.05%
DSCR
0.69
GRM
14.6

CMA / ARV

ARV (on-the-fly)
$512,979
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6508 S Twilight Ct 0.11mi 3/1.5 1,693 (0%) 7mo $420,000 $248 83
6337 S Blake St 0.28mi 3/2.5 1,899 (+12%) 2mo $435,000 $229 63
6637 S Cartier Dr 0.64mi 3/2.0 1,665 (-2%) 1mo $515,000 $309 63
3266 E Sports Dr 0.63mi 3/2.5 1,675 (-1%) 6mo $430,000 $257 62
3676 E Janelle Way 0.21mi 3/2.0 1,486 (-12%) 7mo $510,000 $343 60
3589 E Flower St 0.22mi 3/2.0 1,486 (-12%) 8mo $495,000 $333 59
6092 S Bridal Vail Dr 0.67mi 3/2.0 1,749 (+3%) 1mo $535,000 $306 58
6762 S St Andrews Way 0.57mi 3/2.0 1,764 (+4%) 7mo $535,000 $303 57
6710 S Seton Ave 0.70mi 3/2.0 1,750 (+3%) 2mo $499,900 $286 56
6746 S Goldfinch Dr 0.64mi 3/2.0 1,750 (+3%) 7mo $575,000 $329 55
6823 S Pinehurst Dr 0.66mi 2/2.5 (-1) 1,764 (+4%) 1mo $485,000 $275 55
3435 E Anika Ct 0.68mi 4/2.0 (+1) 1,749 (+3%) 7mo $485,000 $277 48

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

Projected returns pro-forma

8.36% appreciation · 4.31% rent growth · sell at horizon

5-year hold
IRR
15.9%
Equity multiple
2.21×
Total profit
$167,190
Equity at exit
$388,352
10-year hold
IRR
15.6%
Equity multiple
4.84×
Total profit
$532,171
Equity at exit
$782,899

Cash invested: $138,600 (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 85298

Home prices YoY
2.5%
Rents YoY
4.3%
Active inventory
340
Price-to-rent
14.6×

Monthly cashflow live

Estimated rent
$2,825 high interval (Pro) →
Mortgage (P&I)
$2,596
Tax from tax record
$141 /mo · $1,686/yr
Insurance
$206
HOA
$103
Vacancy / Maint / Mgmt
$593
Net cashflow
$-814

Break-even live

Break-even rent $3,855
Max offer price $351,171
Occupancy floor

Sensitivity live

Price -10% $-534 -5% $-674 +0% $-814 +5% $-954 +10% $-1,094
Rent -10% $-1,037 -5% $-926 +0% $-814 +5% $-703 +10% $-591
Rate -1.0pp $-565 -0.5pp $-688 base $-814 +0.5pp $-942 +1.0pp $-1,073

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
$123,750
Closing costs
$14,850
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3725 E Meadowview Dr Gilbert, AZ 3.0 2.0 1404 $2,750 $1.96 25d 1 0.05mi
3808 E Flower Ct Gilbert, AZ 3.0 2.5 1628 $2,095 $1.29 6d 1 0.18mi
6334 S Blake St Gilbert, AZ 3.0 2.0 1421 $2,100 $1.48 44d 1 0.28mi
3868 E Palmer St Gilbert, AZ 3.0 2.5 1899 $2,000 $1.05 44d 1 0.30mi
3462 E Powell Way Gilbert, AZ 3.0 2.0 1665 $2,295 $1.38 25d 1 0.51mi
3443 E Riopelle Ave Gilbert, AZ 3.0 2.0 1284 $2,350 $1.83 44d 1 0.53mi
6686 S St Andrews Way Gilbert, AZ 2.0 2.5 1764 $5,100 $2.89 44d 1 0.55mi
3329 E Powell Ct Gilbert, AZ 3.0 2.0 1486 $2,345 $1.58 16d 1 0.61mi
3486 E Anika Ct Gilbert, AZ 4.0 2.0 1749 $2,600 $1.49 44d 1 0.65mi
6659 S Cartier Dr Gilbert, AZ 3.0 2.0 1665 $2,300 $1.38 19d 1 0.67mi
4155 E Clubview Dr Gilbert, AZ 4.0 2.0 2064 $2,600 $1.26 5d 1 0.76mi
6687 S Classic Way Gilbert, AZ 3.0 2.0 2173 $4,300 $1.98 2d 1 0.76mi
3560 E Merlot St Gilbert, AZ 3.0 2.0 1777 $4,750 $2.67 44d 1 0.77mi
3067 E Palmdale Ln Gilbert, AZ 3.0 2.0 1675 $2,300 $1.37 16d 1 0.85mi
3147 E Vallejo Dr Gilbert, AZ 3.0 2.0 2171 $2,350 $1.08 17d 1 0.94mi
2971 E Ridgewood Ln Gilbert, AZ 3.0 2.0 1675 $2,380 $1.42 44d 1 0.96mi
6770 S Tucana Ln Gilbert, AZ 3.0 2.0 2070 $4,500 $2.17 25d 1 0.98mi
2927 E Mead Dr Gilbert, AZ 4.0 2.0 1651 $2,250 $1.36 19d 1 1.14mi
3068 E Ravenswood Dr Gilbert, AZ 4.0 2.0 1815 $2,550 $1.40 13d 1 1.14mi
2954 E Coconino Dr Gilbert, AZ 4.0 2.0 2180 $2,590 $1.19 4d 1 1.31mi
3710 E Lodgepole Dr Gilbert, AZ 3.0 2.0 1818 $2,650 $1.46 13d 1 1.34mi
3636 E Lodgepole Dr Gilbert, AZ 3.0 2.0 1818 $3,075 $1.69 17d 1 1.34mi

HOA detail

Monthly dues
$103 · $1,236/yr

Listing history 4 events

  1. 2026-06-21
    days on market $495,000 Active 3 DOM
  2. 2026-06-18
    status $495,000 Active 1 DOM
  3. 2026-06-18
    remarks 699-char remark
  4. 2026-06-18
    listed $495,000 Coming Soon 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
$1,686 · $141/mo
Projected year-2 tax
$3,267 · $272/mo
Expected delta
+$1,581/yr (+$132/mo · 93.8%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$33,895
− Mortgage interest
−$27,728
− Property taxes
−$1,686
− Insurance
−$2,475
− Repairs & maintenance
−$2,712
− Management
−$2,712
− HOA
−$1,236
− Depreciation
−$14,400
Taxable loss
−$19,053
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,573
After-tax cash flow
$-5,197/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
Chandler Unified District #80 (4242)
NCES district ID
0401870
Math proficiency
49% ▼ -8.00%
Reading proficiency
57% ▼ -2.00%
Median HH income
$74,048
Composite
47.54/100
National rank
#2268
State rank
#31 of 249 in AZ

Livability — Gilbert

Score
87/100
State rank
#1
US rank
#240

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gilbert, AZ
County
Maricopa County · 4,537,380 people
City population
281,769
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
44,114
Household income
$156,425
Rent vs Own
8.9% rent · 91.1% own
Severe rent burden
173.0

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 (72%)
Race & ethnicity
White 72% Hispanic / Latino 14% Two or more races 11% Asian 7% Black 2%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Italian 4% Romanian 3% Lithuanian 3%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
85% English-only · Spanish 7% Other Indo-European 2% Chinese 1%

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
▲ 8.36%
Current HPI
343.6932
Rent YoY
▲ 4.31%
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

+117.1% since first listed
21 events — show timeline
  • 2025-03-11 Listing Removed ARMLS
  • 2025-01-30 Listed $510,000 ARMLS
  • 2024-05-30 Listing Removed ARMLS
  • 2022-02-14 Listing Removed ARMLS
  • 2022-02-13 Listed $512,900 ARMLS
  • 2019-05-03 Sold (Public Records) $300,000 Public Records
  • 2019-05-03 Sold (MLS) $300,000 ARMLS
  • 2019-04-20 Pending ARMLS
  • 2019-03-30 Contingent ARMLS
  • 2019-03-30 Price Changed $300,000 ARMLS
  • 2019-03-29 Listed $299,000 ARMLS
  • 2015-05-15 Sold (MLS) $219,000 ARMLS
  • 2015-05-11 Sold (Public Records) $219,000 Public Records
  • 2015-05-07 Pending ARMLS
  • 2015-04-13 Contingent ARMLS
  • 2015-04-02 Price Changed $220,000 ARMLS
  • 2015-03-24 Price Changed $227,900 ARMLS
  • 2015-02-18 Relisted ARMLS
  • 2015-02-03 Contingent ARMLS
  • 2015-01-26 Price Changed $228,900 ARMLS
  • 2015-01-10 Listed $234,900 ARMLS

Property tax history

+0.0%/yr

Latest (2025): $1,686 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…