CashFlowRE
Sign in Sign up
7309 E Rovey Ave
D Composite 40.86
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 +12.1/30.0
  • ARV discount +7.6/15.0
  • Schools +4.8/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • DSCR +3.6/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$924,900

7309 E Rovey Ave · Scottsdale, AZ 85250
4 bd · 3.0 ba · 3,249 sqft · Townhouse public records · 62 Days on market
Built 1973 8,866 sqft lot $285/sqft · at area comps Est $927k · at est. $183/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is the one. Located in the heart of Scottsdale in the gated Briarwood community, this fully remodeled home offers over 3,200 sq ft of open living space. The layout includes 4 bedrooms plus 3 bonus rooms--ideal for an office, gym, or playroom. High ceilings, porcelain tile, and a two-sided fireplace create a bright, inviting feel. The kitchen features a large island, separate 36'' fridge and freezer, white shaker cabinets, double wall oven, gas range with pot filler, and custom backsplash. The backyard offers an extended patio, Camelback Mountain views, brick pizza oven, mature landscaping, pool, heated spa, and room to customize. All new major systems. Minutes from Old Town, McCormick Ranch, and Kierland Commons.

Key facts

  • Double wall oven
  • Custom backsplash
  • Fully remodeled home

Tags

GATED BRIARWOOD COMMUNITYFULLY REMODELED HOMELARGE ISLANDDOUBLE WALL OVENGAS RANGE WITH POT FILLERCUSTOM BACKSPLASH

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/3.0-bath townhouse listed at $925k.

Deal economics

  • At list price, monthly cash flow is $-197 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $890k (3.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $688k (25.7% below list).
  • Recommended offer: $688k (25.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 2.5% in Scottsdale — 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 80/100 on livability (#4 in AZ, #1,756 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: health & safety C-, cost of living F.
  • Scottsdale Unified District (4240) (urban): math 53% / reading 55% proficiency, ranked #30 of 249 in AZ (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+5.2%/yr); 203 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
  • At $6,876/mo this rent would consume 86% of the median local household income ($96k/yr) (locally 288% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $28k of value loss. Plan a longer hold.
  • Maricopa County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($869k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 21y ago; this cycle's ask has dropped $75k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $687,560 (25.7% 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 62 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.74%
Cap rate
6.04%
Cash-on-cash
-0.91%
DSCR
0.96
GRM
11.2

CMA / ARV

ARV (median comp)
$927,061
List price
$924,900
Delta
-0.23%
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
7330 E Palo Verde Dr #1 0.14mi 3/3.5 (-1) 3,205 (-1%) 12mo $1,300,000 $406 74
7339 E Keim Dr 0.17mi 3/2.5 (-1) 2,900 (-11%) 1mo $785,000 $271 66
6166 N Scottsdale Rd Unit B1006 0.33mi 3/3.5 (-1) 3,016 (-7%) 2mo $2,420,000 $802 64
6333 N Scottsdale Rd #26 0.44mi 3/3.5 (-1) 3,200 (-2%) 14mo $1,875,000 $586 59
6701 N Scottsdale Rd #40 0.68mi 4/4.5 3,117 (-4%) 4mo $2,950,000 $946 52
7317 E Solcito Ln 0.05mi 4/4.0 2,779 (-14%) 23mo $835,000 $300 50
7343 E Marlette Ave 0.29mi 3/3.0 (-1) 2,876 (-12%) 15mo $700,000 $243 50
6701 N Scottsdale Rd #20 0.73mi 4/4.5 3,466 (+7%) 1mo $1,850,000 $534 48
7120 E Arlington Rd 0.52mi 4/3.5 2,763 (-15%) 1mo $1,375,000 $498 48
6587 N Palmeraie Blvd #3031 0.74mi 3/3.5 (-1) 3,202 (-1%) 10mo $6,095,000 $1,903 48
5748 N 78th Pl 0.64mi 3/2.5 (-1) 2,915 (-10%) 19mo $1,187,500 $407 30

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 · 5.17% rent growth · sell at horizon

5-year hold
IRR
-15.7%
Equity multiple
0.43×
Total profit
$-147,445
Equity at exit
$137,906
10-year hold
IRR
-4.3%
Equity multiple
0.69×
Total profit
$-80,234
Equity at exit
$79,968

Cash invested: $258,972 (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 85250

Rents YoY
5.2%
Active inventory
203
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$6,876 high interval (Pro) →
Mortgage (P&I)
$4,850
Tax from tax record
$210 /mo · $2,520/yr
Insurance
$385
HOA
$183
Vacancy / Maint / Mgmt
$1,444
Net cashflow
$-197

Break-even live

Break-even rent $7,125
Max offer price $890,112
Occupancy floor 98%

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
$231,225
Closing costs
$27,747
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7566 E Sundown Ct Scottsdale, AZ 4.0 4.5 3883 $29,995 $7.72 44d 1 0.35mi
6311 N 74th St Scottsdale, AZ 5.0 3.0 3100 $4,995 $1.61 4d 1 0.40mi
6333 N Scottsdale Rd Unit 22 Scottsdale, AZ 3.0 3.5 2892 $9,000 $3.11 24d 1 0.45mi
6020 N 77th Pl Scottsdale, AZ 4.0 3.0 3000 $7,995 $2.67 44d 1 0.52mi
7322 E Sierra Vista Dr Scottsdale, AZ 3.0 4.0 2854 $10,500 $3.68 44d 1 0.59mi
5998 N 78th St Scottsdale, AZ 2.0–3.0 2.0 1852 $3,250 $1.75 8d 2 0.64mi
5311 N Woodmere Fairway Scottsdale, AZ 4.0 3.0 2989 $24,995 $8.36 44d 1 0.69mi
6587 N Palmeraie Blvd Paradise Valley, AZ 3.0 4.0 3202 $25,000 $7.81 44d 1 0.78mi
6587 N Palmeraie Blvd #3022 Paradise Valley, AZ 3.0 3.5 3202 $25,000 $7.81 8d 1 0.78mi
6834 N 72nd Pl Scottsdale, AZ 3.0 2.0 2300 $8,500 $3.70 44d 1 0.84mi
6842 N 72nd Pl Scottsdale, AZ 3.0 2.0 2300 $7,500 $3.26 44d 1 0.86mi
6919 E Vista Dr Paradise Valley, AZ 4.0 2.5 3166 $12,500 $3.95 8d 1 0.89mi
6821 E Vista Dr Paradise Valley, AZ 4.0 3.0 2620 $7,399 $2.82 13d 1 0.95mi
7948 E Vista Dr Scottsdale, AZ 3.0 2.0 2108 $3,495 $1.66 5d 1 1.07mi
6924 E Mariposa Dr Scottsdale, AZ 5.0 2.0 2700 $5,995 $2.22 15d 1 1.13mi
6929 E Mariposa Dr Scottsdale, AZ 4.0 3.0 2800 $7,750 $2.77 44d 1 1.15mi
6929 E Mariposa Dr Scottsdale, AZ 4.0 3.0 2800 $7,450 $2.66 17d 1 1.15mi
4826 N 69th St Scottsdale, AZ 5.0 4.0 3500 $9,450 $2.70 44d 1 1.15mi
7275 N Scottsdale Rd #1019 Paradise Valley, AZ 4.0 3.5 3062 $6,800 $2.22 44d 1 1.31mi
4715 N 68th St Scottsdale, AZ 3.0 2.0 2500 $7,995 $3.20 44d 1 1.35mi
7532 E Hazelwood St Scottsdale, AZ 5.0 3.0 2750 $7,995 $2.91 44d 1 1.37mi
4535 N 75th Pl Scottsdale, AZ 4.0 2.0 2750 $7,830 $2.85 44d 1 1.43mi
8420 E Keim Dr Scottsdale, AZ 4.0 2.0 2154 $4,400 $2.04 24d 1 1.44mi

HOA detail

Monthly dues
$183 · $2,196/yr
Likely covers
gaslandscapingpoolgymsecurity

Listing history 50 events

  1. 2026-06-18
    days on market $924,900 Active 62 DOM
  2. 2026-06-17
    days on market $924,900 Active 61 DOM
  3. 2026-06-16
    days on market $924,900 Active 60 DOM
  4. 2026-06-15
    days on market $924,900 Active 59 DOM
  5. 2026-06-13
    days on market $924,900 Active 57 DOM
  6. 2026-06-13
    days on market $924,900 Active 56 DOM
  7. 2026-06-09
    days on market $924,900 Active 53 DOM
  8. 2026-06-08
    days on market $924,900 Active 52 DOM
  9. 2026-06-07
    days on market $924,900 Active 51 DOM
  10. 2026-06-04
    days on market $924,900 Active 48 DOM
  11. 2026-06-03
    days on market $924,900 Active 47 DOM
  12. 2026-06-02
    days on market $924,900 Active 46 DOM
  13. 2026-06-01
    days on market $924,900 Active 45 DOM
  14. 2026-05-31
    days on market $924,900 Active 44 DOM
  15. 2026-05-18
    price $924,900 727-char remark
    Show marketing remark (727 chars)

    This is the one. Located in the heart of Scottsdale in the gated Briarwood community, this fully remodeled home offers over 3,200 sq ft of open living space. The layout includes 4 bedrooms plus 3 bonus rooms--ideal for an office, gym, or playroom. High ceilings, porcelain tile, and a two-sided fireplace create a bright, inviting feel. The kitchen features a large island, separate 36'' fridge and freezer, white shaker cabinets, double wall oven, gas range with pot filler, and custom backsplash. The backyard offers an extended patio, Camelback Mountain views, brick pizza oven, mature landscaping, pool, heated spa, and room to customize. All new major systems. Minutes from Old Town, McCormick Ranch, and Kierland Commons.

  16. 2026-04-17
    listed $999,900 Active 727-char remark
    Show marketing remark (727 chars)

    This is the one. Located in the heart of Scottsdale in the gated Briarwood community, this fully remodeled home offers over 3,200 sq ft of open living space. The layout includes 4 bedrooms plus 3 bonus rooms--ideal for an office, gym, or playroom. High ceilings, porcelain tile, and a two-sided fireplace create a bright, inviting feel. The kitchen features a large island, separate 36'' fridge and freezer, white shaker cabinets, double wall oven, gas range with pot filler, and custom backsplash. The backyard offers an extended patio, Camelback Mountain views, brick pizza oven, mature landscaping, pool, heated spa, and room to customize. All new major systems. Minutes from Old Town, McCormick Ranch, and Kierland Commons.

  17. 2025-09-13
    historical
  18. 2025-06-01
    historical $6,000
  19. 2025-04-26
    price $900,000
  20. 2025-03-14
    listed $1,000,000 Active
  21. 2025-02-21
    historical
  22. 2025-02-08
    listed $6,000
  23. 2024-08-20
    listed $1,050,000 Active
  24. 2024-08-06
    historical
  25. 2024-06-14
    price $1,180,000
  26. 2024-05-15
    price $1,299,000
  27. 2024-05-10
    listed $1,400,000 Active
  28. 2022-05-13
    soldstatus $875,000
  29. 2022-05-12
    soldstatus $875,000 Closed
  30. 2022-05-02
    status Pending
  31. 2022-04-28
    listed $875,000 Active
  32. 2022-04-25
    historical
  33. 2022-04-11
    listed $875,000 Active
  34. 2011-03-21
    soldstatus $90,000 Closed
  35. 2011-03-07
    status Pending
  36. 2011-02-16
    price $89,900
  37. 2011-02-01
    status Active
  38. 2011-01-31
    status Pending
  39. 2011-01-03
    price $94,500
  40. 2010-12-02
    price $119,500
  41. 2010-10-12
    listed $142,500 Active
  42. 2009-11-20
    soldstatus $240,000
  43. 2009-10-02
    historical
  44. 2009-08-01
    listed $250,000
  45. 2009-05-07
    historical
  46. 2009-04-19
    listed $365,000
  47. 2008-01-30
    soldstatus $320,000
  48. 2006-11-08
    soldstatus $380,000
  49. 2006-11-08
    soldstatus $380,000
  50. 2006-10-30
    historical

ⓘ 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
$2,520 · $210/mo
Projected year-2 tax
$6,104 · $509/mo
Expected delta
+$3,584/yr (+$299/mo · 142.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥112°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$82,507
− Mortgage interest
−$51,809
− Property taxes
−$2,520
− Insurance
−$4,624
− Repairs & maintenance
−$6,601
− Management
−$6,601
− HOA
−$2,196
− Depreciation
−$26,906
Taxable loss
−$18,749
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,500
After-tax cash flow
$2,137/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
Scottsdale Unified District (4240)
NCES district ID
0407570
Math proficiency
53% ▼ -10.00%
Reading proficiency
55% ▼ -8.00%
Median HH income
$70,139
Composite
48.02/100
National rank
#2196
State rank
#30 of 249 in AZ

Livability — Scottsdale

Score
80/100
State rank
#4
US rank
#1756

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Scottsdale, AZ
County
Maricopa County · 4,537,380 people
City population
290,846
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
15,394
Household income
$95,761
Rent vs Own
21.9% rent · 78.1% own
Severe rent burden
288.0

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 8% Two or more races 8% Asian 5% Native American 2% Black 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 4% Portuguese 2% Lithuanian 2%
Foreign-born
10% · Canada, South Korea, Vietnam
Languages at home
91% English-only · Spanish 4% Other Indo-European 2% Russian/Polish/Slavic 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
▼ -568.01%
Current HPI
385.5354
Rent YoY
▲ 5.17%
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

+670.8% since first listed
40 events — show timeline
  • 2026-05-18 Price Changed $924,900 ARMLS
  • 2026-04-17 Listed $999,900 ARMLS
  • 2025-09-13 Listing Removed ARMLS
  • 2025-06-01 Rental Removed $6,000 ARMLS
  • 2025-04-26 Price Changed $900,000 ARMLS
  • 2025-03-14 Listed $1,000,000 ARMLS
  • 2025-02-21 Listing Removed ARMLS
  • 2025-02-08 Listed for Rent $6,000 ARMLS
  • 2024-08-20 Listed $1,050,000 ARMLS
  • 2024-08-06 Listing Removed ARMLS
  • 2024-06-14 Price Changed $1,180,000 ARMLS
  • 2024-05-15 Price Changed $1,299,000 ARMLS
  • 2024-05-10 Listed $1,400,000 ARMLS
  • 2022-05-13 Sold (Public Records) $875,000 Public Records
  • 2022-05-12 Sold (MLS) $875,000 ARMLS
  • 2022-05-02 Pending ARMLS
  • 2022-04-28 Listed $875,000 ARMLS
  • 2022-04-25 Listing Removed ARMLS
  • 2022-04-11 Listed $875,000 ARMLS
  • 2011-03-21 Sold (MLS) $90,000 ARMLS
  • 2011-03-07 Pending ARMLS
  • 2011-02-16 Price Changed $89,900 ARMLS
  • 2011-02-01 Relisted ARMLS
  • 2011-01-31 Pending ARMLS
  • 2011-01-03 Price Changed $94,500 ARMLS
  • 2010-12-02 Price Changed $119,500 ARMLS
  • 2010-10-12 Listed $142,500 ARMLS
  • 2009-11-20 Sold (MLS) $240,000 ARMLS
  • 2009-10-02 Listing Removed ARMLS
  • 2009-08-01 Listed $250,000 ARMLS
  • 2009-05-07 Listing Removed ARMLS
  • 2009-04-19 Listed $365,000 ARMLS
  • 2008-01-30 Sold (Public Records) $320,000 Public Records
  • 2006-11-08 Sold (Public Records) $380,000 Public Records
  • 2006-11-08 Sold (MLS) $380,000 ARMLS
  • 2006-10-30 Listing Removed ARMLS
  • 2006-09-15 Listed $425,000 ARMLS
  • 2006-07-07 Listing Removed ARMLS
  • 2005-08-30 Listed $400,000 ARMLS
  • 1993-04-01 Sold (Public Records) $120,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $2,520 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…