CashFlowRE
Sign in Sign up
8048 W Georgetown Way
D Composite 40.45
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).

  • ARV discount +13.9/15.0
  • Cash flow +10.2/30.0
  • 1% rule +3.3/10.0
  • Livability +3.0/5.0
  • DSCR +2.9/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$262,000

8048 W Georgetown Way · Florence, AZ 85132
3 bd · 2.5 ba · 1,537 sqft · SingleFamily public records · 135 Days on market
Built 2008 6,059 sqft lot $170/sqft · 14% below area Est $305k · 14% under $178/mo HOA · 8% of rent ↓ 5% since listing

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

Listing remarks MLS

Welcome Home!!! This gorgeous 3 bedroom 2.5 bath home at Anthem at Merrill Ranch is in a fantastic location. Close to restaurants, shopping, schools, parks, golfing at Poston Butte-Florence Golf Club & easy access to Hunt Hwy. You'll love the layout of this two story home. Your kitchen offers white appliances, plenty of counter top space, a pantry & stunning crown molding cabinetry. Your spacious master suite offers a plethora of natural light, a walk in closet, dual vanity & a shower/tub combo. This home also offers an upgraded ceiling fan, a loft area to utilize, a two car garage, a covered patio with an extended patio & a large backyard to make this the backyard of your dreams. Your community offers a recreation center, tennis & pickleball courts, softball fields, community pools & a lake to take a leisurely stroll around. This gem in the desert is a Great Buy & a Must See!!! **Furniture is available on a separate bill of sale.

Key facts

  • Dual vanity
  • Covered patio
  • Walk in closet

Tags

PLENTY OF COUNTER TOP SPACEWALK IN CLOSETDUAL VANITYUPGRADED CEILING FANLOFT AREACOVERED PATIO

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/2.5-bath single-family listed at $262k.

Deal economics

  • At list price, monthly cash flow is $-147 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $236k (9.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (17.2% below list).
  • Recommended offer: $217k (17.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.1% in Florence — 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 60/100 on livability (#187 in AZ) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Florence Unified School District (4437) (rural): math 16% / reading 24% proficiency, ranked #178 of 249 in AZ (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Florence High School (math 8% / reading 12%, grade F, #343 of 381 statewide, top 93%, 796 students, 44% FRL) — zoned schools at 44% FRL track the district average.
  • Market conditions: Rents rising (+1.3%/yr); 737 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($79k/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 $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: major 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 $217,058 (17.2% 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 135 days. Have you received any prior offers? Is the seller open to a 17% 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
0.83%
Cap rate
5.62%
Cash-on-cash
-2.41%
DSCR
0.89
GRM
10.1

CMA / ARV

ARV (median comp)
$305,071
List price
$262,000
Delta
-14.12%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8033 W Sonoma Way 0.13mi 3/2.0 1,481 (-4%) 1mo $285,000 $192 85
7988 W Candlewood Way 0.23mi 3/2.0 1,480 (-4%) 2mo $375,500 $254 80
3343 N Camden Dr 0.45mi 3/2.0 1,578 (+3%) 1mo $299,990 $190 72
2961 N Daisy Dr 0.11mi 4/2.5 (+1) 1,693 (+10%) 2mo $285,000 $168 72
7507 W Sonoma Way 0.40mi 2/2.0 (-1) 1,451 (-6%) 0mo $380,000 $262 65
7196 W Sonoma Way 0.59mi 3/2.0 1,605 (+4%) 1mo $375,000 $234 62
8279 W Banks Ct 0.51mi 4/2.0 (+1) 1,450 (-6%) 2mo $280,702 $194 58
8317 W Banks Ct 0.52mi 4/2.0 (+1) 1,450 (-6%) 2mo $298,980 $206 58
7225 W Pleasant Oak Way 0.59mi 2/2.0 (-1) 1,450 (-6%) 0mo $295,000 $203 56
8434 W Gehrig Way 0.75mi 3/2.0 1,612 (+5%) 1mo $305,000 $189 54
8259 W Clemente Way 0.61mi 4/2.0 (+1) 1,761 (+15%) 1mo $285,000 $162 40
8259 W Mantle Way 0.66mi 4/2.0 (+1) 1,761 (+15%) 1mo $305,000 $173 37

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 · 1.27% rent growth · sell at horizon

5-year hold
IRR
-22.3%
Equity multiple
0.24×
Total profit
$-55,478
Equity at exit
$39,065
10-year hold
IRR
-21.4%
Equity multiple
-0.02×
Total profit
$-74,837
Equity at exit
$22,653

Cash invested: $73,360 (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 85132

Home prices YoY
-5.2%
Rents YoY
1.3%
Active inventory
737
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,171 high interval (Pro) →
Mortgage (P&I)
$1,374
Tax from tax record
$201 /mo · $2,409/yr
Insurance
$109
HOA
$178
Vacancy / Maint / Mgmt
$456
Net cashflow
$-147

Break-even live

Break-even rent $2,357
Max offer price $236,004
Occupancy floor

Sensitivity live

Price -10% $1 -5% $-73 +0% $-147 +5% $-221 +10% $-295
Rent -10% $-319 -5% $-233 +0% $-147 +5% $-61 +10% $24
Rate -1.0pp $-15 -0.5pp $-81 base $-147 +0.5pp $-215 +1.0pp $-284

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
$65,500
Closing costs
$7,860
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8031 W Rushmore Way Florence, AZ 3.0 2.0 2041 $1,700 $0.83 0d 1 0.07mi
2901 N Daisy Dr Florence, AZ 4.0 2.5 1866 $1,749 $0.94 26d 1 0.09mi
8508 W Rushmore Way Florence, AZ 3.0 2.5 2056 $3,300 $1.61 45d 1 0.31mi
8555 W Georgetown Way Florence, AZ 3.0 2.0 1571 $2,800 $1.78 45d 1 0.34mi
2313 N Presidential Dr Unit 1545866P Florence, AZ 3.0 2.0 1765 $2,578 $1.46 16d 1 0.39mi
2313 N Presidential Dr Florence, AZ 4.0 2.0 1778 $2,750 $1.55 45d 1 0.39mi
8502 W Millerton Way Florence, AZ 3.0 3.0 1920 $1,785 $0.93 26d 1 0.39mi
7635 W Springfield Way Florence, AZ 3.0 2.0 1450 $1,700 $1.17 45d 1 0.43mi
8271 W Ebbets Ct Florence, AZ 4.0 2.0 1565 $1,895 $1.21 16d 1 0.43mi
8271 W Ebbets Ct Unit 35A Florence, AZ 4.0 2.0 1565 $1,948 $1.24 26d 1 0.43mi
8491 W Springfield Way Florence, AZ 4.0 3.0 2031 $1,950 $0.96 45d 1 0.45mi
7347 W Millerton Way Florence, AZ 3.0 2.0 1449 $1,695 $1.17 45d 1 0.55mi
1673 N Wrigley Dr Florence, AZ 4.0 2.0 1760 $1,700 $0.97 26d 1 0.63mi
1673 N Wrigley Dr Florence, AZ 4.0 2.0 1760 $1,700 $0.97 0d 1 0.63mi
2528 N Petersburg Dr Florence, AZ 3.0 2.0 2002 $2,195 $1.10 45d 1 0.64mi
6645 W Pleasant Oak Ct Florence, AZ 4.0 2.0 2133 $2,000 $0.94 7d 1 0.98mi
6498 W Victory Way Florence, AZ 3.0 2.0 2144 $2,095 $0.98 7d 1 1.10mi
4394 N Hummingbird Dr Florence, AZ 2.0 2.0 1586 $3,500 $2.21 45d 1 1.11mi
3947 N Hidden Canyon Dr Florence, AZ 2.0 2.0 1381 $3,000 $2.17 45d 1 1.11mi
2926 N Coronado Dr Florence, AZ 3.0 2.0 1756 $2,200 $1.25 45d 1 1.14mi
6363 W Springfield Way Florence, AZ 3.0 2.0 1997 $2,350 $1.18 45d 1 1.20mi
3658 N Princeton Ct Florence, AZ 2.0 2.0 1817 $3,500 $1.93 45d 1 1.22mi
4518 N Petersburg Dr Florence, AZ 2.0 2.0 1644 $2,500 $1.52 26d 1 1.30mi
6566 W Mockingbird Ct Florence, AZ 2.0 2.0 1381 $3,000 $2.17 45d 1 1.48mi
6431 W Sandpiper Way Florence, AZ 2.0 2.0 1817 $3,500 $1.93 45d 1 1.48mi

HOA detail

Monthly dues
$178 · $2,136/yr
Likely covers
pool

Listing history 6 events

  1. 2026-05-12
    status Pending 974-char remark
    Show marketing remark (974 chars)

    Welcome Home!!! This gorgeous 3 bedroom 2.5 bath home at Anthem at Merrill Ranch is in a fantastic location. Close to restaurants, shopping, schools, parks, golfing at Poston Butte-Florence Golf Club & easy access to Hunt Hwy. You'll love the layout of this two story home. Your kitchen offers white appliances, plenty of counter top space, a pantry & stunning crown molding cabinetry. Your spacious master suite offers a plethora of natural light, a walk in closet, dual vanity & a shower/tub combo. This home also offers an upgraded ceiling fan, a loft area to utilize, a two car garage, a covered patio with an extended patio & a large backyard to make this the backyard of your dreams. Your community offers a recreation center, tennis & pickleball courts, softball fields, community pools & a lake to take a leisurely stroll around. This gem in the desert is a Great Buy & a Must See!!! **Furniture is available on a separate bill of sale.

  2. 2026-05-06
    status Active 974-char remark
    Show marketing remark (974 chars)

    Welcome Home!!! This gorgeous 3 bedroom 2.5 bath home at Anthem at Merrill Ranch is in a fantastic location. Close to restaurants, shopping, schools, parks, golfing at Poston Butte-Florence Golf Club & easy access to Hunt Hwy. You'll love the layout of this two story home. Your kitchen offers white appliances, plenty of counter top space, a pantry & stunning crown molding cabinetry. Your spacious master suite offers a plethora of natural light, a walk in closet, dual vanity & a shower/tub combo. This home also offers an upgraded ceiling fan, a loft area to utilize, a two car garage, a covered patio with an extended patio & a large backyard to make this the backyard of your dreams. Your community offers a recreation center, tennis & pickleball courts, softball fields, community pools & a lake to take a leisurely stroll around. This gem in the desert is a Great Buy & a Must See!!! **Furniture is available on a separate bill of sale.

  3. 2026-04-27
    historical 974-char remark
    Show marketing remark (974 chars)

    Welcome Home!!! This gorgeous 3 bedroom 2.5 bath home at Anthem at Merrill Ranch is in a fantastic location. Close to restaurants, shopping, schools, parks, golfing at Poston Butte-Florence Golf Club & easy access to Hunt Hwy. You'll love the layout of this two story home. Your kitchen offers white appliances, plenty of counter top space, a pantry & stunning crown molding cabinetry. Your spacious master suite offers a plethora of natural light, a walk in closet, dual vanity & a shower/tub combo. This home also offers an upgraded ceiling fan, a loft area to utilize, a two car garage, a covered patio with an extended patio & a large backyard to make this the backyard of your dreams. Your community offers a recreation center, tennis & pickleball courts, softball fields, community pools & a lake to take a leisurely stroll around. This gem in the desert is a Great Buy & a Must See!!! **Furniture is available on a separate bill of sale.

  4. 2026-03-12
    price $262,000 974-char remark
    Show marketing remark (974 chars)

    Welcome Home!!! This gorgeous 3 bedroom 2.5 bath home at Anthem at Merrill Ranch is in a fantastic location. Close to restaurants, shopping, schools, parks, golfing at Poston Butte-Florence Golf Club & easy access to Hunt Hwy. You'll love the layout of this two story home. Your kitchen offers white appliances, plenty of counter top space, a pantry & stunning crown molding cabinetry. Your spacious master suite offers a plethora of natural light, a walk in closet, dual vanity & a shower/tub combo. This home also offers an upgraded ceiling fan, a loft area to utilize, a two car garage, a covered patio with an extended patio & a large backyard to make this the backyard of your dreams. Your community offers a recreation center, tennis & pickleball courts, softball fields, community pools & a lake to take a leisurely stroll around. This gem in the desert is a Great Buy & a Must See!!! **Furniture is available on a separate bill of sale.

  5. 2026-02-06
    price $269,900 974-char remark
    Show marketing remark (974 chars)

    Welcome Home!!! This gorgeous 3 bedroom 2.5 bath home at Anthem at Merrill Ranch is in a fantastic location. Close to restaurants, shopping, schools, parks, golfing at Poston Butte-Florence Golf Club & easy access to Hunt Hwy. You'll love the layout of this two story home. Your kitchen offers white appliances, plenty of counter top space, a pantry & stunning crown molding cabinetry. Your spacious master suite offers a plethora of natural light, a walk in closet, dual vanity & a shower/tub combo. This home also offers an upgraded ceiling fan, a loft area to utilize, a two car garage, a covered patio with an extended patio & a large backyard to make this the backyard of your dreams. Your community offers a recreation center, tennis & pickleball courts, softball fields, community pools & a lake to take a leisurely stroll around. This gem in the desert is a Great Buy & a Must See!!! **Furniture is available on a separate bill of sale.

  6. 2025-12-19
    listed $274,900 Active 974-char remark
    Show marketing remark (974 chars)

    Welcome Home!!! This gorgeous 3 bedroom 2.5 bath home at Anthem at Merrill Ranch is in a fantastic location. Close to restaurants, shopping, schools, parks, golfing at Poston Butte-Florence Golf Club & easy access to Hunt Hwy. You'll love the layout of this two story home. Your kitchen offers white appliances, plenty of counter top space, a pantry & stunning crown molding cabinetry. Your spacious master suite offers a plethora of natural light, a walk in closet, dual vanity & a shower/tub combo. This home also offers an upgraded ceiling fan, a loft area to utilize, a two car garage, a covered patio with an extended patio & a large backyard to make this the backyard of your dreams. Your community offers a recreation center, tennis & pickleball courts, softball fields, community pools & a lake to take a leisurely stroll around. This gem in the desert is a Great Buy & a Must See!!! **Furniture is available on a separate bill of sale.

ⓘ 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
$2,409 · $201/mo
Projected year-2 tax
$2,409 · $201/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 9/10 Extreme 7 d/yr ≥113°F today · 18 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
$26,047
− Mortgage interest
−$14,676
− Property taxes
−$2,409
− Insurance
−$1,310
− Repairs & maintenance
−$2,084
− Management
−$2,084
− HOA
−$2,136
− Depreciation
−$7,622
Taxable loss
−$6,274
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,506
After-tax cash flow
$-260/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
Florence Unified School District (4437)
NCES district ID
0402920
Math proficiency
16% ▼ -11.00%
Reading proficiency
24% ▼ -7.00%
Median HH income
$54,426
Composite
18.31/100
National rank
#8950
State rank
#178 of 249 in AZ

Livability — Florence

Score
60/100
State rank
#187
US rank
#19483

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, AZ
County
Pinal County · 399,947 people
City population
38,671
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
38,671
Household income
$79,000
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
102.0

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 0.56)
Race & ethnicity
White 59% Hispanic / Latino 28% Two or more races 9% Black 7% Native American 3%
Hispanic origin (detail)
Mexican 23%
Common ancestry
Italian 5% Portuguese 2% Romanian 2%
Foreign-born
9% · Canada
Languages at home
79% English-only · Spanish 17% German/W. Germanic 1% Russian/Polish/Slavic 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
▼ -12.75%
Current HPI
233.6644
Rent YoY
▲ 1.27%
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

-4.7% since first listed
6 events — show timeline
  • 2026-05-12 Pending ARMLS
  • 2026-05-06 Relisted ARMLS
  • 2026-04-27 Listing Removed ARMLS
  • 2026-03-12 Price Changed $262,000 ARMLS
  • 2026-02-06 Price Changed $269,900 ARMLS
  • 2025-12-19 Listed $274,900 ARMLS

Property tax history

+0.4%/yr

Latest (2025): $2,409 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…