CashFlowRE
Sign in Sign up
6700 E Thomas Rd
B- Composite 65.76
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 +23.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +6.1/10.0
  • Schools +4.8/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$215,000

6700 E Thomas Rd · Scottsdale, AZ 85251
2 bd · 2.0 ba · 3,816 sqft · Manufactured public records · 227 Days on market
Built 1959 6,970 sqft lot $56/sqft · 89% below area Est $425k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

True to its name, Oasis Park is a tranquil 55+, no-pet community that is located within walking distance to Old Towne Scottsdale. Houses are 50s and 60s original mobile trailers converted with Arizona rooms. There is a large club house, pool and hot tub, fitness center, and library. Oasis Park is next door to canal hiking and biking trails with great views of Camelback Mountain. For Lot #7, all appliances, newer tv, furniture, and kitchenware are included. Transferrable termite protection for 6 years is included. All park fees, including; sewer and water, garbage, recycling, and park maintenance fees have been paid through 2025. (Less than $2,600 per year - taxes included) Master bath has been recently remodeled with higher grade professional materials, along with all exterior doors, kitchen sink and faucet. Attached washer/dryer workshop area with 2 car carport. An upgraded fieldstone electric fireplace with heater adds to the rustic cozy cabin feeling.

Key facts

  • Fitness center
  • Large club house
  • Pool and hot tub

Tags

LARGE CLUB HOUSEPOOL AND HOT TUBFITNESS CENTERLIBRARYCANAL HIKING AND BIKING TRAILSVIEWS OF CAMELBACK MOUNTAIN

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 $215k.

Deal economics

  • At list price, monthly cash flow is $406 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Recommended offer: $189k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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 soft (-1.6%/yr); 582 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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).
  • This rent runs 31% of the median local income ($93k/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 $1k of loan paydown is wiped out by about $6k 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 227 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 25y ago; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $215k implies a 313% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $189,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 227 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
1.11%
Cap rate
8.56%
Cash-on-cash
8.09%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (median comp)
$425,330
List price
$215,000
Delta
-49.45%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-7.4%
Equity multiple
0.73×
Total profit
$-15,976
Equity at exit
$32,057
10-year hold
IRR
-2.2%
Equity multiple
0.87×
Total profit
$-7,604
Equity at exit
$18,589

Cash invested: $60,200 (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 85251

Rents YoY
-1.6%
Active inventory
582
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,394 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax est. 1.5%
$269 /mo · $3,225/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$503
Net cashflow
$406

Break-even live

Break-even rent $1,881
Max offer price $215,000
Occupancy floor 78%

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
$53,750
Closing costs
$6,450
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3208 N 67th Pl Scottsdale, AZ 2.0 1.0 3070 $1,095 $0.36 17d 1 0.29mi
7020 E 1st Ave Scottsdale, AZ 3.0 3.0 2649 $9,999 $3.77 43d 1 1.03mi
2311 N 58th St Scottsdale, AZ 3.0 2.5 2640 $14,995 $5.68 1d 1 1.20mi
4201 N Marshall Way #2000 Scottsdale, AZ 2.0 2.0 2700 $10,000 $3.70 43d 1 1.22mi
6711 E Camelback Rd Scottsdale, AZ 3.0 2.0 2718 $7,000 $2.58 5d 1 1.42mi

Listing history 23 events

  1. 2026-06-18
    days on market $215,000 Active 227 DOM
  2. 2026-06-17
    days on market $215,000 Active 226 DOM
  3. 2026-06-16
    days on market $215,000 Active 225 DOM
  4. 2026-06-15
    days on market $215,000 Active 224 DOM
  5. 2026-06-13
    days on market $215,000 Active 222 DOM
  6. 2026-06-09
    days on market $215,000 Active 218 DOM
  7. 2026-06-08
    days on market $215,000 Active 217 DOM
  8. 2026-06-07
    days on market $215,000 Active 216 DOM
  9. 2026-06-04
    pricedays on market $215,000 Active 213 DOM
  10. 2026-06-03
    days on market $220,000 Active 212 DOM
  11. 2026-06-02
    days on market $220,000 Active 211 DOM
  12. 2026-06-01
    days on market $220,000 Active 210 DOM
  13. 2026-05-31
    days on market $220,000 Active 209 DOM
  14. 2026-02-14
    price $220,000 970-char remark
    Show marketing remark (970 chars)

    True to its name, Oasis Park is a tranquil 55+, no-pet community that is located within walking distance to Old Towne Scottsdale. Houses are 50s and 60s original mobile trailers converted with Arizona rooms. There is a large club house, pool and hot tub, fitness center, and library. Oasis Park is next door to canal hiking and biking trails with great views of Camelback Mountain. For Lot #7, all appliances, newer tv, furniture, and kitchenware are included. Transferrable termite protection for 6 years is included. All park fees, including; sewer and water, garbage, recycling, and park maintenance fees have been paid through 2025. (Less than $2,600 per year - taxes included) Master bath has been recently remodeled with higher grade professional materials, along with all exterior doors, kitchen sink and faucet. Attached washer/dryer workshop area with 2 car carport. An upgraded fieldstone electric fireplace with heater adds to the rustic cozy cabin feeling.

  15. 2026-02-06
    price $234,000 970-char remark
    Show marketing remark (970 chars)

    True to its name, Oasis Park is a tranquil 55+, no-pet community that is located within walking distance to Old Towne Scottsdale. Houses are 50s and 60s original mobile trailers converted with Arizona rooms. There is a large club house, pool and hot tub, fitness center, and library. Oasis Park is next door to canal hiking and biking trails with great views of Camelback Mountain. For Lot #7, all appliances, newer tv, furniture, and kitchenware are included. Transferrable termite protection for 6 years is included. All park fees, including; sewer and water, garbage, recycling, and park maintenance fees have been paid through 2025. (Less than $2,600 per year - taxes included) Master bath has been recently remodeled with higher grade professional materials, along with all exterior doors, kitchen sink and faucet. Attached washer/dryer workshop area with 2 car carport. An upgraded fieldstone electric fireplace with heater adds to the rustic cozy cabin feeling.

  16. 2025-11-03
    listed $235,000 Active 970-char remark
    Show marketing remark (970 chars)

    True to its name, Oasis Park is a tranquil 55+, no-pet community that is located within walking distance to Old Towne Scottsdale. Houses are 50s and 60s original mobile trailers converted with Arizona rooms. There is a large club house, pool and hot tub, fitness center, and library. Oasis Park is next door to canal hiking and biking trails with great views of Camelback Mountain. For Lot #7, all appliances, newer tv, furniture, and kitchenware are included. Transferrable termite protection for 6 years is included. All park fees, including; sewer and water, garbage, recycling, and park maintenance fees have been paid through 2025. (Less than $2,600 per year - taxes included) Master bath has been recently remodeled with higher grade professional materials, along with all exterior doors, kitchen sink and faucet. Attached washer/dryer workshop area with 2 car carport. An upgraded fieldstone electric fireplace with heater adds to the rustic cozy cabin feeling.

  17. 2008-09-08
    historical
  18. 2008-03-24
    listed $98,000
  19. 2006-02-20
    historical
  20. 2005-11-21
    listed $114,900
  21. 2002-03-31
    soldstatus $52,000
  22. 2001-11-18
    historical
  23. 2001-02-15
    listed $59,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,733
− Mortgage interest
−$12,043
− Property taxes
−$3,225
− Insurance
−$1,075
− Repairs & maintenance
−$2,299
− Management
−$2,299
− Depreciation
−$6,255
Taxable income
$1,538
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$369
After-tax cash flow
$4,500/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)
40,780
Household income
$92,851
Rent vs Own
51.5% rent · 48.5% own
Severe rent burden
2259.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 10% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Italian 5% Romanian 3% Portuguese 3%
Foreign-born
9% · Canada
Languages at home
88% English-only · Spanish 7% Other Indo-European 2% French/Haitian/Cajun 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
▼ -672.80%
Current HPI
372.433
Rent YoY
▼ -1.58%
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

+272.9% since first listed
10 events — show timeline
  • 2026-02-14 Price Changed $220,000 ForSaleByOwner.com
  • 2026-02-06 Price Changed $234,000 ForSaleByOwner.com
  • 2025-11-03 Listed $235,000 ForSaleByOwner.com
  • 2008-09-08 Listing Removed ARMLS
  • 2008-03-24 Listed $98,000 ARMLS
  • 2006-02-20 Listing Removed ARMLS
  • 2005-11-21 Listed $114,900 ARMLS
  • 2002-03-31 Sold (MLS) $52,000 ARMLS
  • 2001-11-18 Listing Removed ARMLS
  • 2001-02-15 Listed $59,000 ARMLS

Property tax history

+0.5%/yr

Latest (2025): $36,068 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…