CashFlowRE
Sign in Sign up
608 E Queen Creek Ct
C Composite 58.46
Why this score? — see what drove the C 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 +26.8/30.0
  • DSCR +9.2/10.0
  • ARV discount +7.3/15.0
  • 1% rule +6.0/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$135,000

608 E Queen Creek Ct · Queen Valley, AZ 85118
2 bd · 2.0 ba · 704 sqft · Manufactured public records · 72 Days on market
Built 1982 8,349 sqft lot Est $134k · at est.

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

Listing remarks

This inviting and well-kept 2 bedroom, 2 bath single-wide offers comfort, convenience, and plenty of usable outdoor space. Enjoy parking on both ends of the home, making access easy for you and your guests. 🌿 Outdoor Features Covered front patio perfect for relaxing Large back deck ideal for entertaining Two spacious, well-built storage sheds Extensive concrete work around the home for clean, low-maintenance living Inside and out, this home has been thoughtfully cared for and is ready for its next owner. More Photos coming soon!

Key facts

  • 8,349 sq ft lot
  • 4 parking spots
  • Built 1982

Property features AI

Finance

  • Financial info: Conventional, FHA, and VA financing available
  • HOA & community: No association fees

Exterior

  • Parking: 4 open parking spaces
  • Utilities: City water; Public sewer
  • Home design: Manufactured/mobile home; Fee simple ownership; Gravel road access
  • Construction: Vinyl siding; Wood frame construction; Foam roof; Building area per assessor
  • Exterior features: Adjacent to a wash; Gravel/stone front and back

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Propane heating; Has heating; Has cooling; Other cooling
  • Interior features: Eat-in kitchen
  • Laundry & utility: No laundry hookups inside

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/2.0-bath manufactured listed at $135k.

Deal economics

  • At list price, monthly cash flow is $305 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 5.6% in Queen 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 51/100 on livability (#322 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • Apache Junction Unified District (4443) (suburban): math 15% / reading 20% proficiency, ranked #195 of 249 in AZ (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Peralta Trail Elementary School (math 17% / reading 26%, grade F, #717 of 1,109 statewide, top 65%, 286 students, 74% FRL); Cactus Canyon Junior High (math 14% / reading 19%, grade F, #151 of 218 statewide, top 70%, 702 students, 50% FRL); Apache Junction High School (math 12% / reading 17%, grade F, #267 of 381 statewide, top 72%, 999 students, 48% FRL) — zoned schools at 57% FRL track the district average.
  • Market conditions: 430 active listings in the ZIP; solid renter incomes; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $46k; list at $135k implies a 193% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-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. 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
1.10%
Cap rate
9.60%
Cash-on-cash
11.80%
DSCR
1.52
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$134,464
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
214 E Mary Lou Ct 0.26mi 2/1.0 641 (-9%) 4mo $115,000 $179 66
235 W Morris Dr 0.60mi 2/1.5 721 (+2%) 1mo $145,000 $201 65
77 W Kirk Dr 0.49mi 2/1.0 785 (+12%) 14mo $149,900 $191 42

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
-1.7%
Equity multiple
0.93×
Total profit
$-2,463
Equity at exit
$20,129
10-year hold
IRR
8.0%
Equity multiple
1.60×
Total profit
$22,797
Equity at exit
$11,672

Cash invested: $37,800 (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 85118

Home prices YoY
-32.4%
Active inventory
430
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,480 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$33 /mo · $398/yr
Insurance
$56
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$305

Break-even live

Break-even rent $1,093
Max offer price $135,000
Occupancy floor 74%

Sensitivity live

Price -10% $382 -5% $343 +0% $305 +5% $267 +10% $229
Rent -10% $188 -5% $247 +0% $305 +5% $364 +10% $422
Rate -1.0pp $373 -0.5pp $339 base $305 +0.5pp $270 +1.0pp $235

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
$33,750
Closing costs
$4,050
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.

Listing history 16 events

  1. 2026-06-21
    days on market $135,000 Active 72 DOM
  2. 2026-06-18
    days on market $135,000 Active 69 DOM
  3. 2026-06-17
    days on market $135,000 Active 68 DOM
  4. 2026-06-16
    days on market $135,000 Active 67 DOM
  5. 2026-06-15
    days on market $135,000 Active 66 DOM
  6. 2026-06-13
    days on market $135,000 Active 64 DOM
  7. 2026-06-09
    days on market $135,000 Active 60 DOM
  8. 2026-06-08
    days on market $135,000 Active 59 DOM
  9. 2026-06-07
    days on market $135,000 Active 58 DOM
  10. 2026-06-04
    days on market $135,000 Active 55 DOM
  11. 2026-06-03
    days on market $135,000 Active 54 DOM
  12. 2026-06-02
    days on market $135,000 Active 53 DOM
  13. 2026-06-01
    days on market $135,000 Active 52 DOM
  14. 2026-05-31
    days on market $135,000 Active 51 DOM
  15. 2026-04-10
    listed $135,000 Active
  16. 2001-04-03
    soldstatus $46,000

ⓘ 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
$398 · $33/mo
Projected year-2 tax
$891 · $74/mo
Expected delta
+$493/yr (+$41/mo · 123.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$17,756
− Mortgage interest
−$7,562
− Property taxes
−$398
− Insurance
−$1,472
− Repairs & maintenance
−$1,420
− Management
−$1,420
− Depreciation
−$3,927
Taxable income
$1,555
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$373
After-tax cash flow
$3,288/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
Apache Junction Unified District (4443)
NCES district ID
0400790
Math proficiency
15% ▼ -17.00%
Reading proficiency
20% ▼ -13.00%
Median HH income
$44,930
Composite
15.34/100
National rank
#9325
State rank
#195 of 249 in AZ

Livability — Queen Valley

Score
51/100
State rank
#322
US rank
#25478

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Queen Valley, AZ
County
Pinal County · 399,947 people
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
14,932
Household income
$86,393
Rent vs Own
8.4% rent · 91.6% own
Severe rent burden
160.0

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
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 8% Two or more races 6%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Portuguese 7% Romanian 4% Slovak 4%
Foreign-born
5% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -122.27%
Current HPI
255.6958
Rent YoY
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

+193.5% since first listed
2 events — show timeline
  • 2026-04-10 Listed $135,000 ARMLS
  • 2001-04-03 Sold (Public Records) $46,000 Public Records

Property tax history

-0.4%/yr

Latest (2025): $398 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…