CashFlowRE
Sign in Sign up
716 W Gibson Ave
D Composite 42.04
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 +14.5/15.0
  • Cash flow +12.4/30.0
  • DSCR +3.7/10.0
  • Livability +2.9/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$249,000

716 W Gibson Ave · Coolidge, AZ 85128
4 bd · 2.5 ba · 1,980 sqft · SingleFamily public records · 59 Days on market
Built 2004 5,279 sqft lot $126/sqft · 15% below area Est $295k · 15% under

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

Listing remarks MLS

No HOA! This beauty has 4 spacious bedrooms, open floor plan with a separate family room, vaulted ceilings, ceiling fans and blinds throughout. A big kitchen with tons of cabinet space and a walk in pantry. Home has gas heat and gas stub out for dryer and range. Tile flooring downstairs and in all the wet areas. Newly installed carpet in the upstairs. New A/C and hot water heater installed approx. 1 yr. ago. The backyard is huge, with a covered patio; make this your dream paradise!

Key facts

  • Gas water heater
  • Gas hookup
  • Large covered patio

Tags

TILE FLOORINGGAS RANGEGAS WATER HEATERGAS HOOKUPLARGE COVERED PATIOLARGE BACK YARD

Property features AI

Finance

  • HOA & community: No association fees; Community playground

Exterior

  • Parking: 2 covered parking spaces; 2 open parking spaces; 2-car garage
  • Utilities: Public sewer; Private water company
  • Home design: Single-family residence; Fee simple ownership
  • Construction: Stucco and wood-frame construction; Painted exterior finish; Tile roof
  • Exterior features: Block fencing; Gravel/stone front yard; Automatic front yard irrigation timer; City-maintained road access

Interior

  • Kitchen: Built-in microwave; Walk-in pantry; Laminate counters; Gas range hookup; Dishwasher; Garbage disposal
  • Bedrooms: Up to 4 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Natural gas heating; Central air; Ceiling fans
  • Interior features: Double vanity; Upstairs living area; Eat-in kitchen; Breakfast bar; Vaulted ceilings; Primary bedroom with full bath; Separate shower and tub; Dual-pane windows; Solar panels
  • Laundry & utility: Laundry inside; Washer/dryer hookups; Gas dryer hookup

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/2.5-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-42 ($-501/yr) — negative.
  • To cash-flow at today's rent, offer at most $242k (3.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (26.0% below list).
  • Recommended offer: $184k (26.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.5% in Coolidge — 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 57/100 on livability (#235 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Coolidge Unified District (4442) (town): math 8% / reading 14% proficiency, ranked #229 of 249 in AZ (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Heartland Ranch Elementary School (math 10% / reading 20%, grade F, #871 of 1,109 statewide, top 80%, 525 students, 84% FRL); Coolidge Jr. High School (math 7% / reading 11%, grade F, #200 of 218 statewide, top 93%, 362 students, 80% FRL); Coolidge High School (math 8% / reading 12%, grade F, #343 of 381 statewide, top 93%, 640 students, 68% FRL).
  • Market conditions: Rents flat; 272 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($65k/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 $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $24k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,164 (26.0% 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 59 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.74%
Cap rate
6.09%
Cash-on-cash
-0.72%
DSCR
0.97
GRM
11.3

CMA / ARV

ARV (median comp)
$294,509
List price
$249,000
Delta
-15.45%
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
803 W Gibson Ave 0.06mi 4/2.5 1,980 (0%) 6mo $295,000 $149 92
713 W Gibson Ave 0.03mi 4/2.5 1,981 (+0%) 15mo $295,000 $149 86
706 W Baldwin Loop 0.05mi 4/2.5 1,981 (+0%) 18mo $285,000 $144 82
1406 S Navajo Ln 0.17mi 4/2.5 2,061 (+4%) 13mo $280,000 $136 75
909 W Elm Ave 0.30mi 4/2.5 2,011 (+2%) 15mo $325,000 $162 71
1404 S Baldwin Loop 0.12mi 3/2.5 (-1) 2,018 (+2%) 20mo $290,000 $144 70
1005 W Lincoln Ave 0.44mi 4/3.0 2,091 (+6%) 10mo $320,000 $153 60
739 S 9th Pl 0.41mi 4/2.0 1,755 (-11%) 2mo $280,000 $160 58
972 W Kachina Dr 0.50mi 4/3.0 1,890 (-4%) 13mo $304,900 $161 57
1035 W Lincoln Ave 0.46mi 3/2.0 (-1) 1,817 (-8%) 2mo $240,000 $132 56
255 W Dewey Ave 0.73mi 4/2.5 1,801 (-9%) 5mo $229,900 $128 46
1083 W Kachina Dr 0.53mi 3/2.0 (-1) 1,782 (-10%) 15mo $284,900 $160 39

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 · 0.97% rent growth · sell at horizon

5-year hold
IRR
-19.5%
Equity multiple
0.33×
Total profit
$-46,805
Equity at exit
$37,127
10-year hold
IRR
-16.6%
Equity multiple
0.15×
Total profit
$-59,154
Equity at exit
$21,529

Cash invested: $69,720 (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 85128

Home prices YoY
-7.9%
Rents YoY
1.0%
Active inventory
272
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,842 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$87 /mo · $1,045/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$-42

Break-even live

Break-even rent $1,894
Max offer price $241,624
Occupancy floor 97%

Sensitivity live

Price -10% $99 -5% $29 +0% $-42 +5% $-112 +10% $-183
Rent -10% $-187 -5% $-115 +0% $-42 +5% $31 +10% $104
Rate -1.0pp $84 -0.5pp $22 base $-42 +0.5pp $-106 +1.0pp $-172

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
$62,250
Closing costs
$7,470
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1505 S Navajo Ln Coolidge, AZ 3.0 2.5 1743 $1,700 $0.98 45d 1 0.18mi
611 W Verde Ln Coolidge, AZ 3.0 2.0 1681 $1,395 $0.83 45d 1 0.23mi
855 W Taylor Ave Coolidge, AZ 5.0 3.0 2500 $2,050 $0.82 45d 1 0.31mi
1081 W Palo Verde Ave Coolidge, AZ 4.0 2.0 1517 $1,750 $1.15 7d 1 0.40mi
1209 W Seagoe Ave Coolidge, AZ 4.0 2.0 1608 $1,695 $1.05 45d 1 0.63mi
1204 W Prior Ave Coolidge, AZ 3.0 2.0 1280 $1,595 $1.25 45d 1 0.70mi
1206 W Prior Ave Coolidge, AZ 4.0 2.0 1938 $1,795 $0.93 45d 1 0.70mi
232 W Elm Ave Unit B Coolidge, AZ 4.0 2.5 1452 $1,350 $0.93 45d 1 0.73mi
1211 W Wilson Ave Coolidge, AZ 3.0 2.0 1543 $1,625 $1.05 45d 1 0.75mi
144 W Douglas Ave Coolidge, AZ 4.0 2.0 1801 $1,639 $0.91 5d 1 0.84mi
1660 S Wooten St Coolidge, AZ 3.0 2.5 1385 $1,500 $1.08 7d 1 0.91mi
1286 W Roosevelt Ave Coolidge, AZ 4.0 2.0 1604 $1,649 $1.03 22d 1 0.92mi
1824 S Wooten St Coolidge, AZ 3.0 2.5 1621 $1,575 $0.97 7d 1 0.94mi
203 S 16th St Coolidge, AZ 3.0 2.5 1389 $1,550 $1.12 0d 1 1.17mi
203 S 16th St Coolidge, AZ 3.0 2.5 1389 $1,550 $1.12 26d 1 1.17mi
1451 W Pinkley Ave Coolidge, AZ 3.0 2.0 1490 $1,600 $1.07 20d 1 1.17mi
1366 W Pinkley Way Coolidge, AZ 4.0 2.0 1907 $2,050 $1.07 23d 1 1.18mi
1605 W Central Ave Coolidge, AZ 4.0 2.0 1903 $1,749 $0.92 45d 1 1.22mi
1605 W Central Ave Coolidge, AZ 4.0 2.0 1903 $1,699 $0.89 0d 1 1.22mi
392 E Dirkley Ave Coolidge, AZ 4.0 2.5 1440 $1,700 $1.18 45d 1 1.24mi
1633 W Pinkley Ct Coolidge, AZ 4.0 2.0 1906 $1,800 $0.94 45d 1 1.27mi
1304 W Byrd Ave Coolidge, AZ 4.0 2.0 1775 $1,725 $0.97 22d 1 1.31mi
1304 W Byrd Ave Coolidge, AZ 4.0 2.0 1775 $1,725 $0.97 26d 1 1.31mi
1759 W Wilson Ave Coolidge, AZ 3.0 2.0 1268 $1,200 $0.95 26d 1 1.31mi
651 N 13th Pl Coolidge, AZ 4.0 2.5 1858 $2,300 $1.24 7d 1 1.35mi
816 W Mid Way St Coolidge, AZ 3.0 2.0 1448 $1,600 $1.10 26d 1 1.41mi
1019 W Hess Ave Coolidge, AZ 4.0 2.0 1590 $1,700 $1.07 45d 1 1.48mi

Listing history 29 events

  1. 2026-06-21
    days on market $249,000 Active 59 DOM
  2. 2026-06-18
    days on market $249,000 Active 56 DOM
  3. 2026-06-17
    days on market $249,000 Active 55 DOM
  4. 2026-06-16
    days on market $249,000 Active 54 DOM
  5. 2026-06-15
    days on market $249,000 Active 53 DOM
  6. 2026-06-13
    days on market $249,000 Active 51 DOM
  7. 2026-06-13
    days on market $249,000 Active 50 DOM
  8. 2026-06-09
    days on market $249,000 Active 47 DOM
  9. 2026-06-08
    days on market $249,000 Active 46 DOM
  10. 2026-06-07
    days on market $249,000 Active 45 DOM
  11. 2026-06-04
    days on market $249,000 Active 42 DOM
  12. 2026-06-03
    days on market $249,000 Active 41 DOM
  13. 2026-06-02
    days on market $249,000 Active 40 DOM
  14. 2026-06-01
    days on market $249,000 Active 39 DOM
  15. 2026-05-31
    days on market $249,000 Active 38 DOM
  16. 2026-04-23
    listed $273,000 Active 773-char remark
  17. 2025-04-08
    historical
  18. 2025-02-06
    price $320,000
  19. 2024-11-08
    listed $325,000 Active
  20. 2021-06-17
    soldstatus $265,000 Closed
    Show marketing remark (490 chars)

    No HOA! This beauty has 4 spacious bedrooms, open floor plan with a separate family room, vaulted ceilings, ceiling fans and blinds throughout. A big kitchen with tons of cabinet space and a walk in pantry. Home has gas heat and gas stub out for dryer and range. Tile flooring downstairs and in all the wet areas. Newly installed carpet in the upstairs. New A/C and hot water heater installed approx. 1 yr. ago. The backyard is huge, with a covered patio; make this your dream paradise!

  21. 2021-06-17
    soldstatus $265,000
    Show marketing remark (490 chars)

    No HOA! This beauty has 4 spacious bedrooms, open floor plan with a separate family room, vaulted ceilings, ceiling fans and blinds throughout. A big kitchen with tons of cabinet space and a walk in pantry. Home has gas heat and gas stub out for dryer and range. Tile flooring downstairs and in all the wet areas. Newly installed carpet in the upstairs. New A/C and hot water heater installed approx. 1 yr. ago. The backyard is huge, with a covered patio; make this your dream paradise!

  22. 2021-05-12
    status Pending
    Show marketing remark (490 chars)

    No HOA! This beauty has 4 spacious bedrooms, open floor plan with a separate family room, vaulted ceilings, ceiling fans and blinds throughout. A big kitchen with tons of cabinet space and a walk in pantry. Home has gas heat and gas stub out for dryer and range. Tile flooring downstairs and in all the wet areas. Newly installed carpet in the upstairs. New A/C and hot water heater installed approx. 1 yr. ago. The backyard is huge, with a covered patio; make this your dream paradise!

  23. 2021-05-07
    listed $260,000 Active
    Show marketing remark (490 chars)

    No HOA! This beauty has 4 spacious bedrooms, open floor plan with a separate family room, vaulted ceilings, ceiling fans and blinds throughout. A big kitchen with tons of cabinet space and a walk in pantry. Home has gas heat and gas stub out for dryer and range. Tile flooring downstairs and in all the wet areas. Newly installed carpet in the upstairs. New A/C and hot water heater installed approx. 1 yr. ago. The backyard is huge, with a covered patio; make this your dream paradise!

  24. 2013-11-29
    soldstatus $112,000 Closed
  25. 2013-11-27
    soldstatus $112,000
  26. 2013-10-17
    status Pending
  27. 2013-10-02
    listed $114,900 Active
  28. 2006-03-21
    historical
  29. 2006-03-14
    listed $245,000

ⓘ 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
$1,045 · $87/mo
Projected year-2 tax
$1,643 · $137/mo
Expected delta
+$598/yr (+$50/mo · 57.2%)

ⓘ 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 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥113°F today · 20 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
$22,100
− Mortgage interest
−$13,948
− Property taxes
−$1,045
− Insurance
−$1,245
− Repairs & maintenance
−$1,768
− Management
−$1,768
− Depreciation
−$7,244
Taxable loss
−$4,918
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,180
After-tax cash flow
$679/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
Coolidge Unified District (4442)
NCES district ID
0402320
Math proficiency
8% ▼ -6.00%
Reading proficiency
14% ▼ -2.00%
Median HH income
$49,182
Composite
10.35/100
National rank
#9787
State rank
#229 of 249 in AZ

Livability — Coolidge

Score
57/100
State rank
#235
US rank
#22344

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coolidge, AZ
County
Pinal County · 399,947 people
City population
19,487
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
19,487
Household income
$65,477
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
264.0

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 0.64)
Race & ethnicity
Hispanic / Latino 52% White 29% Two or more races 22% Native American 17% Black 4%
Hispanic origin (detail)
Mexican 49%
Common ancestry
Lithuanian 1% Portuguese 1% Serbian 1%
Foreign-born
9% · Canada
Languages at home
71% English-only · Spanish 25% Other Indo-European 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
▼ -23.95%
Current HPI
280.3422
Rent YoY
▲ 0.97%
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

+1.6% since first listed
15 events — show timeline
  • 2026-05-28 Price Changed $249,000 ARMLS
  • 2026-04-23 Listed $273,000 ARMLS
  • 2025-04-08 Listing Removed ARMLS
  • 2025-02-06 Price Changed $320,000 ARMLS
  • 2024-11-08 Listed $325,000 ARMLS
  • 2021-06-17 Sold (Public Records) $265,000 Public Records
  • 2021-06-17 Sold (MLS) $265,000 ARMLS
  • 2021-05-12 Pending ARMLS
  • 2021-05-07 Listed $260,000 ARMLS
  • 2013-11-29 Sold (MLS) $112,000 ARMLS
  • 2013-11-27 Sold (Public Records) $112,000 Public Records
  • 2013-10-17 Pending ARMLS
  • 2013-10-02 Listed $114,900 ARMLS
  • 2006-03-21 Listing Removed ARMLS
  • 2006-03-14 Listed $245,000 ARMLS

Property tax history

-1.1%/yr

Latest (2025): $1,045 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…