30248 W Wild Hazel Dr · Buckeye, AZ 85396

$367,790

4 bd · 2.0 ba · 1,649 sqft · Land · 45 Days on market

Built 2026 5,434 sqft lot $184/mo HOA · 7% of rent ↓ 5% since listing

---

Why this score? — see what drove the F 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 +7.5/15.0
• Cash flow +5.5/30.0
• Rent growth +3.4/5.0
• Livability +3.4/5.0
• Condition / age +2.5/5.0
• Schools +2.4/10.0
• 1% rule +1.7/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

Key facts

• Fitness center
• Community pool
• Community center

Tags

• COMMUNITY POOL
• COMMUNITY CENTER
• FITNESS CENTER
• BASKETBALL COURT
• EXCLUSIVE AMENITIES
• 12X24 TILE FLOORING

Property features AI

Finance

• HOA & community: Homeowners association with a monthly fee of $184; Community pool

Exterior

• Parking: 2 covered parking spaces; 2 open parking spaces; 2-car garage
• Utilities: City water; Public sewer
• Home design: Single family residence; Fee simple ownership
• Construction: Stucco and wood frame construction; Painted exterior
• Exterior features: Block fencing; Dirt back yard; Tile roof

Interior

• Kitchen: Refrigerator; Dishwasher; Garbage disposal; Built-in microwave; Non-laminate counters; Kitchen island; Pantry
• Bedrooms: Up to 4 bedrooms
• Bathrooms: 2 full bathrooms
• Heating & cooling: Natural gas heating; Central air conditioning; Programmable thermostat
• Interior features: High-speed internet; Double vanity in bath; Eat-in kitchen; Kitchen island; Pantry; Three-quarter master bath
• Laundry & utility: Interior laundry (energy star noted)

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath land listed at $368k.

Deal economics

• At list price, monthly cash flow is $-782 ($-9k/yr) — negative.
• To cash-flow at today's rent, offer at most $255k (30.8% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $246k (33.1% below list).
• Recommended offer: $246k (33.1% below list) — sets the bar for 1% rule.
• Cap rate 3.7% vs local median 3.1% in Buckeye — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 68/100 on livability (#53 in AZ) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
• Saddle Mountain Unified School District (4254) (rural): math 26% / reading 27% proficiency, ranked #117 of 249 in AZ (top 47%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Tartesso Elementary School (math 36% / reading 35%, grade F, #461 of 1,109 statewide, top 42%, 355 students, 43% FRL).
• Market conditions: Rents rising (+3.4%/yr); 950 active listings in the ZIP; 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 $3k of loan paydown is wiped out by about $11k 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 45 days — a 3% lower offer ($357k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Recommended offer $245,992 (33.1% 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 45 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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. 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?
7. 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.
8. 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.
9. 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: 0.67% ✗
• Cap rate: 3.74%
• Cash-on-cash: -9.12%
• DSCR: 0.59
• GRM: 12.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.41% rent growth · sell at horizon

5-year hold

• IRR: -32.0%
• Equity multiple: -0.05×
• Total profit: $-108,258
• Equity at exit: $54,839

10-year hold

• IRR: -34.0%
• Equity multiple: -0.49×
• Total profit: $-153,607
• Equity at exit: $31,800

Cash invested: $102,981 (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.

Methodology + full state rankings →

ZIP-level market 85396

• Home prices YoY: -18.8%
• Rents YoY: 3.4%
• Active inventory: 950
• Price-to-rent: 12.5×

Monthly cashflow live

• Estimated rent: $2,460 medium
• Mortgage (P&I): −$1,929
• Tax est. 1.5%: −$460 /mo · $5,517/yr
• Insurance: −$153
• HOA: −$184
• Vacancy / Maint / Mgmt: −$517
• Net cashflow: $-782

Break-even live

Break-even rent $3,450

Max offer price $254,580

Occupancy floor —

Sensitivity live

Price	-10% $-528	-5% $-655	+0% $-782	+5% $-909	+10% $-1,037
Rent	-10% $-977	-5% $-880	+0% $-782	+5% $-685	+10% $-588
Rate	-1.0pp $-597	-0.5pp $-689	base $-782	+0.5pp $-878	+1.0pp $-975

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: $91,948
• Closing costs: $11,034
• Reserves months: —
• Total cash needed: —

HOA detail

• Monthly dues: $184 · $2,208/yr

Listing history 29 events

1. 2026-06-21
   days on market $367,790 Active 45 DOM
2. 2026-06-18
   days on market $367,790 Active 42 DOM
3. 2026-06-17
   days on market $367,790 Active 41 DOM
4. 2026-06-16
   days on market $367,790 Active 40 DOM
5. 2026-06-16
   price $367,790 Active 39 DOM
6. 2026-06-15
   days on market $366,790 Active 39 DOM
7. 2026-06-13
   days on market $366,790 Active 37 DOM
8. 2026-06-13
   days on market $366,790 Active 36 DOM
9. 2026-06-09
   days on market $366,790 Active 33 DOM
10. 2026-06-08
    pricedays on market $366,790 Active 32 DOM
11. 2026-06-07
    days on market $360,790 Active 31 DOM
12. 2026-06-04
    days on market $360,790 Active 28 DOM
13. 2026-06-03
    days on market $360,790 Active 27 DOM
14. 2026-06-02
    days on market $360,790 Active 26 DOM
15. 2026-06-02
    price $360,790 Active 25 DOM
16. 2026-06-01
    days on market $359,290 Active 25 DOM
17. 2026-05-31
    days on market $359,290 Active 24 DOM
18. 2026-05-07
    listed $359,290 Active
19. 2026-05-06
    price $359,290 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

20. 2026-05-06
    price $368,290 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

21. 2026-05-05
    price $359,290 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

22. 2026-05-04
    price $368,290 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

23. 2026-04-24
    price $367,290 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

24. 2026-04-23
    price $377,290 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

25. 2026-04-22
    status Active 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

26. 2026-04-22
    price $367,290 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

27. 2026-02-18
    soldstatus $1,009,530
28. 2025-11-12
    historical 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

29. 2025-11-04
    listed $377,990 Active 501-char remark

    Show marketing remark (501 chars)

    This new home features a modern and low-maintenance layout contained to a convenient single level. Three secondary bedrooms are located off the foyer, leading to a spacious and flexible open-concept floorplan that combines the kitchen, dining room and Great Room. A covered patio offers seamless outdoor entertainment and recreation off the main living area. The lavish owner's suite is tucked into a private corner at the back of the home, complete with an en-suite bathroom and roomy walk-in closet.

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

Taxation est. · year 1

• Rental income: $29,519
• − Mortgage interest: −$20,602
• − Property taxes: −$5,517
• − Insurance: −$1,839
• − Repairs & maintenance: −$2,362
• − Management: −$2,362
• − HOA: −$2,208
• − Depreciation: −$10,699
• Taxable loss: −$16,069
• Est. tax savings @ 24.0%: +$3,857
• After-tax cash flow: $-5,532/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: Saddle Mountain Unified School District (4254)
• NCES district ID: 0407170
• Math proficiency: 26% ▼ -17.00%
• Reading proficiency: 27% ▼ -8.00%
• Median HH income: $61,981
• Composite: 24.45/100
• National rank: #7666
• State rank: #117 of 249 in AZ

Livability — Buckeye

• Score: 68/100
• State rank: #53
• US rank: #9428

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Buckeye, AZ
• County: Maricopa County · 4,537,380 people
• City population: 117,540
• Metro: Phoenix-Mesa-Chandler, AZ
• Population (ZIP): 42,181
• Household income: $114,056
• Rent vs Own: 7.3% rent · 92.7% own
• Severe rent burden: 156.0

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: Diverse neighborhood (Simpson 0.56)
• Race & ethnicity: White 59% Hispanic / Latino 31% Two or more races 18% Black 4% Asian 2% Native American 1%
• Hispanic origin (detail): Mexican 25%
• Common ancestry: Slovak 4% Portuguese 2% Italian 2%
• Foreign-born: 8% · Canada, Vietnam
• Languages at home: 85% English-only · Spanish 12% German/W. Germanic 1% Other Indo-European 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: ▼ -56.97%
• Current HPI: 246.4705
• Rent YoY: ▲ 3.41%
• 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

-4.9% since first listed

12 events — show timeline

• 2026-05-07 Listed $359,290 ARMLS
• 2026-05-06 Price Changed $359,290 Zillow
• 2026-05-06 Price Changed $368,290 Zillow
• 2026-05-05 Price Changed $359,290 Zillow
• 2026-05-04 Price Changed $368,290 Zillow
• 2026-04-24 Price Changed $367,290 Zillow
• 2026-04-23 Price Changed $377,290 Zillow
• 2026-04-22 Relisted — Zillow
• 2026-04-22 Price Changed $367,290 Zillow
• 2026-02-18 Sold (Public Records) $1,009,530 Public Records
• 2025-11-12 Delisted — Zillow
• 2025-11-04 Listed $377,990 Zillow