CashFlowRE
Sign in Sign up
6891 E US Highway 70 --
D Composite 40.85
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).

  • Cash flow +13.4/30.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • DSCR +4.0/10.0
  • 1% rule +3.8/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

6891 E US Highway 70 -- · San Jose, AZ 85546
3 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 40 Days on market
Built 2008 0.43 ac lot

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

Listing remarks

Room to park it all and priced to move! This well-maintained 3 bed, 2 bath home sits on 0.43 acres with plenty of space for vehicles, trailers, and recreational toys. Built in 2008, it features a functional split floor plan, spacious living, kitchen, and dining areas, plus an indoor laundry room. Major updates include a new AC unit in 2024 and a roof approximately 8 years old. The block fenced yard adds usability and flexibility. Ideally located on the Morenci commute route and just minutes from Safford. Whether you're looking for a primary residence, first home, or investment opportunity, this property offers strong potential. Seller is easy to work with and motivated.

Key facts

  • New ac unit
  • Split floor plan
  • Indoor laundry room

Tags

SPLIT FLOOR PLANINDOOR LAUNDRY ROOMNEW AC UNITFULLY FENCED BACKYARDCARPORT INCLUDED

Property features AI

Finance

  • Financial info: FHA financing available
  • HOA & community: No association fees

Exterior

  • Parking: 2 covered parking spaces; 2 carport spaces
  • Utilities: City water; Septic tank sewer
  • Home design: Modular/Pre-Fab property; Fee simple ownership
  • Construction: Vinyl siding construction; Composition roof
  • Exterior features: Vinyl siding; See remarks for additional exterior details; Block fencing; Composition roof; Gravel/stone front yard; Gravel/stone backyard

Interior

  • Bedrooms: Up to 3 possible bedrooms; Master bedroom
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Has heating
  • Interior features: Full bath in the master bedroom; Washer/dryer hookup only
  • Laundry & utility: Washer/dryer hook-up

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/2.0-bath manufactured listed at $210k.

Deal economics

  • At list price, monthly cash flow is $4 ($45/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (12.3% below list).
  • Recommended offer: $184k (12.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#211 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: employment C-, crime F, amenities F.
  • Solomon Elementary District (4222) (town): math 40% / reading 55% proficiency, ranked #146 of 501 in AZ (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Solomon Elementary School (math 27% / reading 32%, grade F, #548 of 1,109 statewide, top 51%, 197 students, 57% FRL).
  • Zoned-school proficiency averages 30% at this address vs 48% district-wide (-18 pts) — the specific schools serving this property underperform the Solomon Elementary District (4222) average; the district grade overstates school quality for this exact location.
  • Market conditions: 61 active listings in the ZIP; 137 units permitted in Graham County in 2024 (0 in 5+ unit buildings).

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.
  • Graham County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $100k; list at $210k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,175 (12.3% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.88%
Cap rate
6.31%
Cash-on-cash
0.08%
DSCR
1.00
GRM
9.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-16.2%
Equity multiple
0.43×
Total profit
$-33,764
Equity at exit
$31,312
10-year hold
IRR
-7.8%
Equity multiple
0.51×
Total profit
$-28,983
Equity at exit
$18,157

Cash invested: $58,800 (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 85546

Home prices YoY
-17.1%
Active inventory
61
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,842 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax est. 1.5%
$262 /mo · $3,150/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$4

Break-even live

Break-even rent $1,837
Max offer price $210,000
Occupancy floor 95%

Sensitivity live

Price -10% $149 -5% $76 +0% $4 +5% $-69 +10% $-141
Rent -10% $-142 -5% $-69 +0% $4 +5% $76 +10% $149
Rate -1.0pp $109 -0.5pp $57 base $4 +0.5pp $-51 +1.0pp $-106

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
$52,500
Closing costs
$6,300
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 4 events

  1. 2026-05-20
    status Pending
  2. 2026-04-17
    price $210,000
  3. 2026-03-16
    listed $220,000 Active
  4. 2018-11-02
    soldstatus $100,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥102°F today · 19 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
$22,101
− Mortgage interest
−$11,763
− Property taxes
−$3,150
− Insurance
−$1,050
− Repairs & maintenance
−$1,768
− Management
−$1,768
− Depreciation
−$6,109
Taxable loss
−$3,508
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$842
After-tax cash flow
$886/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
Solomon Elementary District (4222)
NCES district ID
0407860
Math proficiency
40% ▼ -5.00%
Reading proficiency
55% ▲ 10.00%
Median HH income
$46,338
Composite
42.45/100
National rank
#6889
State rank
#146 of 501 in AZ

Livability — San Jose

Score
58/100
State rank
#211
US rank
#21091

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Jose, AZ
Population (ZIP)
20,735

Population outlook (Graham County) Hauer SSP2

Today (2025)
38,473 people
By 2030
38,805 · +0.9%
By 2040
39,728 · +3.3%
By 2050
41,005 · +6.6%
By 2075
43,529 · +13.1%
By 2100
42,097 · +9.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (52%)
Race & ethnicity
White 52% Hispanic / Latino 43% Two or more races 17% Native American 2% Black 2% Pacific Islander 1%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Lithuanian 2% German 1% Scottish 1%
Foreign-born
3% · Canada
Languages at home
82% English-only · Spanish 16%

Political lean MEDSL · Graham

2024 margin
Solid R (+48.1) · D 25.5% · R 73.6%
2008→2024 swing
-7.4pp toward R · 2008: -40.7pp · 2024: -48.1pp
All cycles
2024: R+48.1 2020: R+44.8 2016: R+39.6 2012: R+37.7 2008: R+40.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -62.86%
Current HPI
303.9835
Rent YoY
Metro
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+110.0% since first listed
4 events — show timeline
  • 2026-05-20 Pending ARMLS
  • 2026-04-17 Price Changed $210,000 ARMLS
  • 2026-03-16 Listed $220,000 ARMLS
  • 2018-11-02 Sold (Public Records) $100,000 Public Records

Property tax history

-3.8%/yr

Latest (2025): $340 · +17.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…