4850 E Desert Cove Ave #241 · Phoenix, AZ
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $610 – $1,132
Heat risk 8/10 · Major
- Hot days now (above 111°F)
- 6 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +14.8/15.0
- Cash flow +8.0/30.0
- Schools +4.8/10.0
- Livability +3.8/5.0
- Rent growth +3.4/5.0
- 1% rule +2.5/10.0
- Condition / age +2.5/5.0
- DSCR +2.0/10.0
- Appreciation +0.0/10.0
$305,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Enter to find living room w/vaulted ceilings flooded with natural light. The living room offers a cozy woodburning fireplace & open layout between kitchen, dining and living. Enjoy cooking & entertaining w/kitchen featuring waterfall quartz countertop & stainless steel appliances. Guest bath is a full bathroom. Inside stack laundry included. Step outside to not one, but 2private patios off bedrooms—ideal for morning coffee or evening unwinding. Up the stairs to the huge primary suite w/walk-in closet & a full bath. Stay cool year-round w/brand-new A/C unit & enjoy the comfort of ceiling fans throughout. Located just steps from scenic Stone Creek walking paths & Golf Course. Community pool, BBQs, fitness ctr & assigned parking
Key facts
- Walk-in closet
- Private patios
- Vaulted ceilings
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $305k.
Deal economics
- At list price, monthly cash flow is $-312 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $250k (18.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $230k (24.7% below list).
- Recommended offer: $230k (24.7% below list) — sets the bar for 1% rule.
- Cap rate 5.1% vs local median 3.3% in Phoenix — 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 75/100 on livability (#16 in AZ, #3,924 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: health & safety C-, crime 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.
- Zoned schools: Cheyenne Traditional School (math 78% / reading 75%, grade A, #24 of 1,109 statewide, top 2%, 880 students, 4% FRL); Cocopah Middle School (math 63% / reading 63%, grade B+, #3 of 218 statewide, top 1%, 886 students, 9% FRL); Chaparral High School (math 40% / reading 35%, grade F, #82 of 381 statewide, top 22%, 2,038 students, 6% FRL) — zoned schools average 6% FRL vs 21% district-wide (15 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: Rents rising (+3.4%/yr); 398 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 188 days — a 12% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 8y ago; this cycle's ask is 827% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
- Current owner paid $246k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 188 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 0.75% ✗
- Cap rate
- 5.06%
- Cash-on-cash
- -4.39%
- DSCR
- 0.80
- GRM
- 11.1
CMA / ARV
- ARV (median comp)
- $363,580
- List price
- $305,000
- Delta
- -16.11%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 3.42% rent growth · sell at horizon
- IRR
- -23.2%
- Equity multiple
- 0.20×
- Total profit
- $-68,283
- Equity at exit
- $45,476
- IRR
- -16.8%
- Equity multiple
- 0.05×
- Total profit
- $-80,840
- Equity at exit
- $26,371
Cash invested: $85,400 (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
ZIP-level market 85254
- Rents YoY
- 3.4%
- Active inventory
- 398
- Price-to-rent
- 11.1×
Monthly cashflow live
- Estimated rent
- $2,296 high interval (Pro) →
- Mortgage (P&I)
- −$1,599
- Tax from tax record
- −$70 /mo · $836/yr
- Insurance
- −$127
- HOA
- −$330
- Vacancy / Maint / Mgmt
- −$482
- Net cashflow
- $-312
Break-even live
Sensitivity live
| Price | -10% $-139 | -5% $-226 | +0% $-312 | +5% $-398 | +10% $-485 |
|---|---|---|---|---|---|
| Rent | -10% $-494 | -5% $-403 | +0% $-312 | +5% $-221 | +10% $-131 |
| Rate | -1.0pp $-159 | -0.5pp $-235 | base $-312 | +0.5pp $-391 | +1.0pp $-472 |
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
- $76,250
- Closing costs
- $9,150
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4850 E Desert Cove Ave Scottsdale, AZ | 1.0–2.0 | 1.0–2.0 | 889 | $2,200 | $2.47 | 4d | 3 | 0.02mi |
| 4850 E Desert Cove Ave Scottsdale, AZ | 1.0–2.0 | 1.0–2.0 | 1078 | $2,100 | $1.95 | 45d | 4 | 0.02mi |
| 4925 E Desert Cove Ave Scottsdale, AZ | 1.0–3.0 | 1.0–2.0 | 973 | $1,925 | $1.98 | 45d | 5 | 0.14mi |
| 4925 E Desert Cove Ave Scottsdale, AZ | 1.0–2.0 | 1.0–2.0 | 903 | $1,899 | $2.10 | 0d | 1 | 0.14mi |
| 4925 E Desert Cove Ave Scottsdale, AZ | 1.0–2.0 | 1.0–2.0 | 911 | $2,250 | $2.47 | 26d | 4 | 0.14mi |
| 5122 E Shea Blvd Scottsdale, AZ | 1.0–2.0 | 1.0–2.0 | 912 | $3,100 | $3.40 | 45d | 3 | 0.26mi |
| 5122 E Shea Blvd Scottsdale, AZ | 1.0–2.0 | 1.0–2.0 | 716 | $2,300 | $3.21 | 1d | 2 | 0.26mi |
| 11640 N Tatum Blvd Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 1050 | $2,300 | $2.19 | 20d | 5 | 0.49mi |
| 11640 N Tatum Blvd Phoenix, AZ | 2.0 | 2.0 | 1225 | $2,800 | $2.29 | 45d | 4 | 0.49mi |
| 11640 N Tatum Blvd Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 1174 | $2,300 | $1.96 | 16d | 4 | 0.49mi |
| 5249 E Shea Blvd #103 Scottsdale, AZ | 2.0 | 2.0 | 1147 | $1,625 | $1.42 | 26d | 1 | 0.54mi |
| 10401 N 52nd St Paradise Valley, AZ | 2.0 | 2.0 | 1076 | $1,898 | $1.76 | 0d | 2 | 0.56mi |
| 10401 N 52nd St Paradise Valley, AZ | 2.0 | 2.0 | 1076 | $1,924 | $1.79 | 5d | 2 | 0.56mi |
| 5249 E Shea Blvd Scottsdale, AZ | 2.0 | 2.0 | 1147 | $1,625 | $1.42 | 23d | 1 | 0.60mi |
| 4465 E Paradise Village Pkwy S #1188 Phoenix, AZ | 1.0 | 1.0 | 812 | $1,695 | $2.09 | 26d | 1 | 0.70mi |
| 4455 E Paradise Village Pkwy S Phoenix, AZ | 2.0 | 2.0 | 1212 | $2,038 | $1.68 | 20d | 2 | 0.75mi |
| 4455 E Paradise Village Pkwy S Phoenix, AZ | 2.0 | 2.0–3.5 | 1194 | $2,125 | $1.78 | 46d | 2 | 0.75mi |
| 5335 E Shea Blvd Scottsdale, AZ | 1.0–3.0 | 1.0–2.0 | 1000 | $2,388 | $2.39 | 45d | 5 | 0.75mi |
| 5335 E Shea Blvd Scottsdale, AZ | 1.0–3.0 | 1.0–2.0 | 1018 | $4,125 | $4.05 | 26d | 5 | 0.75mi |
| 4502 E Paradise Village Pkwy S Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 837 | $1,706 | $2.04 | 0d | 12 | 0.81mi |
| 4444 E Paradise Vlg Pkwy S Unit 241 Phoenix, AZ | 2.0 | 2.0 | 1000 | $1,445 | $1.45 | 12d | 1 | 0.81mi |
| 4444 E Paradise Vlg Pkwy S Unit 241 Phoenix, AZ | 2.0 | 2.0 | 1000 | $1,445 | $1.45 | 1d | 1 | 0.81mi |
| 12211 N Paradise Village Pkwy S Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 740 | $1,574 | $2.13 | 4d | 8 | 0.95mi |
| 12212 N Paradise Village Pkwy S Unit 1545756P Phoenix, AZ | 1.0 | 1.0 | 990 | $1,613 | $1.63 | 16d | 1 | 0.96mi |
| 12212 N Paradise Village Pkwy S Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 1053 | $3,800 | $3.61 | 20d | 3 | 0.96mi |
| 12212 N Paradise Village Pkwy S Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 1053 | $3,800 | $3.61 | 45d | 4 | 0.96mi |
| 12212 N Paradise Village Pkwy W Unit 412C Phoenix, AZ | 1.0 | 1.0 | 850 | $2,650 | $3.12 | 45d | 1 | 0.99mi |
| 4106 E Sunnyside Dr Phoenix, AZ | 2.0 | 2.0 | 1370 | $2,695 | $1.97 | 26d | 1 | 1.01mi |
| 12400 N Tatum Blvd Phoenix, AZ | 1.0–3.0 | 1.0–3.0 | 1283 | $3,860 | $3.01 | 1d | 29 | 1.06mi |
| 4303 E Cactus Rd Phoenix, AZ | 1.0 | 1.0 | 850 | $2,428 | $2.86 | 0d | 5 | 1.11mi |
| 4303 E Cactus Rd Phoenix, AZ | 1.0–2.0 | 1.0 | 1025 | $3,500 | $3.41 | 23d | 4 | 1.11mi |
| 4303 E Cactus Rd #116 Phoenix, AZ | 1.0 | 1.0 | 850 | $3,500 | $4.12 | 45d | 1 | 1.12mi |
| 4303 E Cactus Rd Unit 1546212P Phoenix, AZ | 1.0 | 1.0 | 979 | $1,717 | $1.75 | 16d | 1 | 1.12mi |
| 12222 N Paradise Village Pkwy S Phoenix, AZ | 1.0 | 1.0 | 867 | $2,325 | $2.68 | 0d | 2 | 1.13mi |
| 12222 N Paradise Village Pkwy S #402 Phoenix, AZ | 1.0 | 1.0 | 850 | $3,900 | $4.59 | 45d | 1 | 1.13mi |
| 11023 N Saint Andrews Way Scottsdale, AZ | 1.0 | 1.0 | 800 | $1,750 | $2.19 | 45d | 1 | 1.22mi |
| 4014 E Cortez St Phoenix, AZ | 2.0 | 2.0 | 1302 | $2,200 | $1.69 | 23d | 1 | 1.22mi |
| 4150 E Cactus Rd #216 Phoenix, AZ | 2.0 | 2.0 | 942 | $2,500 | $2.65 | 26d | 1 | 1.27mi |
| 4704 E Paradise Village Pkwy N Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 910 | $2,195 | $2.41 | 1d | 4 | 1.30mi |
| 4704 E Paradise Village Pkwy N Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 909 | $2,500 | $2.75 | 18d | 4 | 1.30mi |
HOA detail condo
- Monthly dues
- $330 · $3,960/yr
- Likely covers
- waterpoolparking
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 41 events
-
2026-06-21days on market $305,000 Active 188 DOM
-
2026-06-18days on market $305,000 Active 185 DOM
-
2026-06-17days on market $305,000 Active 184 DOM
-
2026-06-16days on market $305,000 Active 183 DOM
-
2026-06-15days on market $305,000 Active 182 DOM
-
2026-06-13days on market $305,000 Active 180 DOM
-
2026-06-09days on market $305,000 Active 176 DOM
-
2026-06-08days on market $305,000 Active 175 DOM
-
2026-06-07days on market $305,000 Active 174 DOM
-
2026-06-04days on market $305,000 Active 171 DOM
-
2026-06-03days on market $305,000 Active 170 DOM
-
2026-06-02days on market $305,000 Active 169 DOM
-
2026-06-01days on market $305,000 Active 168 DOM
-
2026-05-31days on market $305,000 Active 167 DOM
-
2026-03-18status Active 770-char remark
Show marketing remark (770 chars)
Enter to find living room w/vaulted ceilings flooded with natural light. The living room offers a cozy woodburning fireplace & open layout between kitchen, dining and living. Enjoy cooking & entertaining w/kitchen featuring waterfall quartz countertop & stainless steel appliances. Guest bath is a full bathroom. Inside stack laundry included. Step outside to not one, but 2private patios off bedrooms—ideal for morning coffee or evening unwinding. Up the stairs to the huge primary suite w/walk-in closet & a full bath. Stay cool year-round w/brand-new A/C unit & enjoy the comfort of ceiling fans throughout. Located just steps from scenic Stone Creek walking paths & Golf Course. Community pool, BBQs, fitness ctr & assigned parking
-
2026-02-26status Pending 770-char remark
Show marketing remark (770 chars)
Enter to find living room w/vaulted ceilings flooded with natural light. The living room offers a cozy woodburning fireplace & open layout between kitchen, dining and living. Enjoy cooking & entertaining w/kitchen featuring waterfall quartz countertop & stainless steel appliances. Guest bath is a full bathroom. Inside stack laundry included. Step outside to not one, but 2private patios off bedrooms—ideal for morning coffee or evening unwinding. Up the stairs to the huge primary suite w/walk-in closet & a full bath. Stay cool year-round w/brand-new A/C unit & enjoy the comfort of ceiling fans throughout. Located just steps from scenic Stone Creek walking paths & Golf Course. Community pool, BBQs, fitness ctr & assigned parking
-
2026-02-21price $305,000 770-char remark
Show marketing remark (770 chars)
Enter to find living room w/vaulted ceilings flooded with natural light. The living room offers a cozy woodburning fireplace & open layout between kitchen, dining and living. Enjoy cooking & entertaining w/kitchen featuring waterfall quartz countertop & stainless steel appliances. Guest bath is a full bathroom. Inside stack laundry included. Step outside to not one, but 2private patios off bedrooms—ideal for morning coffee or evening unwinding. Up the stairs to the huge primary suite w/walk-in closet & a full bath. Stay cool year-round w/brand-new A/C unit & enjoy the comfort of ceiling fans throughout. Located just steps from scenic Stone Creek walking paths & Golf Course. Community pool, BBQs, fitness ctr & assigned parking
-
2026-01-21price $310,000 770-char remark
Show marketing remark (770 chars)
Enter to find living room w/vaulted ceilings flooded with natural light. The living room offers a cozy woodburning fireplace & open layout between kitchen, dining and living. Enjoy cooking & entertaining w/kitchen featuring waterfall quartz countertop & stainless steel appliances. Guest bath is a full bathroom. Inside stack laundry included. Step outside to not one, but 2private patios off bedrooms—ideal for morning coffee or evening unwinding. Up the stairs to the huge primary suite w/walk-in closet & a full bath. Stay cool year-round w/brand-new A/C unit & enjoy the comfort of ceiling fans throughout. Located just steps from scenic Stone Creek walking paths & Golf Course. Community pool, BBQs, fitness ctr & assigned parking
-
2026-01-10price $315,000 770-char remark
Show marketing remark (770 chars)
Enter to find living room w/vaulted ceilings flooded with natural light. The living room offers a cozy woodburning fireplace & open layout between kitchen, dining and living. Enjoy cooking & entertaining w/kitchen featuring waterfall quartz countertop & stainless steel appliances. Guest bath is a full bathroom. Inside stack laundry included. Step outside to not one, but 2private patios off bedrooms—ideal for morning coffee or evening unwinding. Up the stairs to the huge primary suite w/walk-in closet & a full bath. Stay cool year-round w/brand-new A/C unit & enjoy the comfort of ceiling fans throughout. Located just steps from scenic Stone Creek walking paths & Golf Course. Community pool, BBQs, fitness ctr & assigned parking
-
2025-12-30historical $1,870
-
2025-12-28price $324,000 770-char remark
Show marketing remark (770 chars)
Enter to find living room w/vaulted ceilings flooded with natural light. The living room offers a cozy woodburning fireplace & open layout between kitchen, dining and living. Enjoy cooking & entertaining w/kitchen featuring waterfall quartz countertop & stainless steel appliances. Guest bath is a full bathroom. Inside stack laundry included. Step outside to not one, but 2private patios off bedrooms—ideal for morning coffee or evening unwinding. Up the stairs to the huge primary suite w/walk-in closet & a full bath. Stay cool year-round w/brand-new A/C unit & enjoy the comfort of ceiling fans throughout. Located just steps from scenic Stone Creek walking paths & Golf Course. Community pool, BBQs, fitness ctr & assigned parking
-
2025-11-25price $329,000 770-char remark
Show marketing remark (770 chars)
Enter to find living room w/vaulted ceilings flooded with natural light. The living room offers a cozy woodburning fireplace & open layout between kitchen, dining and living. Enjoy cooking & entertaining w/kitchen featuring waterfall quartz countertop & stainless steel appliances. Guest bath is a full bathroom. Inside stack laundry included. Step outside to not one, but 2private patios off bedrooms—ideal for morning coffee or evening unwinding. Up the stairs to the huge primary suite w/walk-in closet & a full bath. Stay cool year-round w/brand-new A/C unit & enjoy the comfort of ceiling fans throughout. Located just steps from scenic Stone Creek walking paths & Golf Course. Community pool, BBQs, fitness ctr & assigned parking
-
2025-11-25$32,900 Active 770-char remark
Show marketing remark (770 chars)
Enter to find living room w/vaulted ceilings flooded with natural light. The living room offers a cozy woodburning fireplace & open layout between kitchen, dining and living. Enjoy cooking & entertaining w/kitchen featuring waterfall quartz countertop & stainless steel appliances. Guest bath is a full bathroom. Inside stack laundry included. Step outside to not one, but 2private patios off bedrooms—ideal for morning coffee or evening unwinding. Up the stairs to the huge primary suite w/walk-in closet & a full bath. Stay cool year-round w/brand-new A/C unit & enjoy the comfort of ceiling fans throughout. Located just steps from scenic Stone Creek walking paths & Golf Course. Community pool, BBQs, fitness ctr & assigned parking
-
2025-11-24historical
-
2025-10-24price $1,870
-
2025-10-22price $345,000
-
2025-10-10$1,895
-
2025-08-08price $350,000
-
2025-07-27price $355,000
-
2025-06-17price $360,000
-
2025-06-04$365,000 Active
-
2020-08-21soldstatus $246,000 Closed
-
2020-08-20soldstatus $251,000
-
2020-08-12historical Under Contract Accepting Backups
-
2020-07-13status Pending
-
2020-06-27$249,900 Active
-
2018-07-11soldstatus $188,000 Closed
-
2018-07-11soldstatus $188,000
-
2018-06-12status Pending
-
2018-06-12price $189,900
-
2018-06-08$184,900 Active
ⓘ 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
- $836 · $70/mo
- Projected year-2 tax
- $2,013 · $168/mo
- Expected delta
- +$1,177/yr (+$98/mo · 140.7%)
ⓘ 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 3/10 Moderate
- Heat 8/10 Severe 6 d/yr ≥111°F today · 15 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
- $27,556
- − Mortgage interest
- −$17,085
- − Property taxes
- −$836
- − Insurance
- −$1,525
- − Repairs & maintenance
- −$2,204
- − Management
- −$2,204
- − HOA
- −$3,960
- − Depreciation
- −$8,873
- Taxable loss
- −$9,132
- Est. tax savings @ 24.0%
- +$2,192
- After-tax cash flow
- $-1,554/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 — Phoenix
- Score
- 75/100
- State rank
- #16
- US rank
- #3924
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Phoenix, AZ
- County
- Maricopa County · 4,537,380 people
- City population
- 1,500,198
- Metro
- Phoenix-Mesa-Chandler, AZ
- Population (ZIP)
- 45,558
- Household income
- $123,203
- Rent vs Own
- Severe rent burden
- 1263.0
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 (76%)
- Race & ethnicity
- White 76% Asian 9% Hispanic / Latino 9% Two or more races 8%
- Hispanic origin (detail)
- Mexican 5%
- Common ancestry
- Romanian 4% Italian 4% Slovak 3%
- Foreign-born
- 14% · Canada, Vietnam, China
- Languages at home
- 85% English-only · Other Indo-European 6% Spanish 3% Other Asian/Pacific 3%
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
- ▼ -544.56%
- Current HPI
- 398.7261
- Rent YoY
- ▲ 3.42%
- 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 |
|---|---|---|
| Technology | 2 | $13B |
|
||
| Mining / Metals | 1 | $23B |
|
||
| Environmental Services | 1 | $16B |
|
||
| Metals / Steel | 1 | $14B |
|
||
| Technology Distribution | 1 | $9B |
|
||
| Homebuilding | 1 | $8B |
|
||
Price history
+65.0% since first listed27 events — show timeline
- 2026-03-18 Relisted — ARMLS
- 2026-02-26 Pending — ARMLS
- 2026-02-21 Price Changed $305,000 ARMLS
- 2026-01-21 Price Changed $310,000 ARMLS
- 2026-01-10 Price Changed $315,000 ARMLS
- 2025-12-30 Rental Removed $1,870 ARMLS
- 2025-12-28 Price Changed $324,000 ARMLS
- 2025-11-25 Price Changed $329,000 ARMLS
- 2025-11-25 Listed $32,900 ARMLS
- 2025-11-24 Listing Removed — ARMLS
- 2025-10-24 Price Changed $1,870 ARMLS
- 2025-10-22 Price Changed $345,000 ARMLS
- 2025-10-10 Listed for Rent $1,895 ARMLS
- 2025-08-08 Price Changed $350,000 ARMLS
- 2025-07-27 Price Changed $355,000 ARMLS
- 2025-06-17 Price Changed $360,000 ARMLS
- 2025-06-04 Listed $365,000 ARMLS
- 2020-08-21 Sold (MLS) $246,000 ARMLS
- 2020-08-20 Sold (Public Records) $251,000 Public Records
- 2020-08-12 Contingent — ARMLS
- 2020-07-13 Pending — ARMLS
- 2020-06-27 Listed $249,900 ARMLS
- 2018-07-11 Sold (Public Records) $188,000 Public Records
- 2018-07-11 Sold (MLS) $188,000 ARMLS
- 2018-06-12 Pending — ARMLS
- 2018-06-12 Price Changed $189,900 ARMLS
- 2018-06-08 Listed $184,900 ARMLS
Property tax history
-2.3%/yrLatest (2025): $836 · +4.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…