18216 N 5th Pl · 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 4/10 · Minor
- Est. fire insurance / yr
- $610 – $1,132
Heat risk 9/10 · Severe
- Hot days now (above 111°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 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 +11.5/15.0
- Cash flow +11.2/30.0
- Schools +3.8/10.0
- Livability +3.8/5.0
- DSCR +3.3/10.0
- Condition / age +2.5/5.0
- Rent growth +2.2/5.0
- 1% rule +2.1/10.0
- Appreciation +0.0/10.0
$250,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
GREAT OPEN FLOOR PLAN WITH 52 X 12 WEST FACING CARPORT/COVERED PATIO AND 38 X 12 EAST FACING COVERED PATIO.NEWER 16 X 12 WORKSHOP WITH LOFT AND ELECTRIC.12 X 8 METAL SHED & 4.5 X 5 WOODEN SHED.DOUBLE OVEN IN KITCHEN PLUS PANTRY AND BUILT-IN TABLE WITH CHAIRS.BUILT-IN CHINA CABINET IN DINING ROOM.DOUBLE CLOSETS IN BEDROOMS PLUS BUILT-IN DRAWERS DESK AREA IN HALLWAY BY KITCHEN & FMLY RM.9 X 7 INSIDE UTIIITY ROOM. 5 CEILING FANS WITH LIGHTS.DUAL PANE WINDOWS.GAS HEAT AND HOT WATER.TWO CITRUS TREES.PLENTY OF PARKING FOR R.V.'S,BOAT,TRAILOR,ECT.LOW MAINTAINCE YARD. NO FHA OR VA FINANCING AVAILABLE. CONVENTIONAL FINANCING ONLY !!!
Key facts
- Low-maintenance yard
- Open floor plan
- Covered patios
Tags
Property features AI
Finance
- Other: Lot size noted as 6,740 (source: assessor)
- HOA & community: Has association; $31 monthly fee covering grounds maintenance; Community pool; Community spa (heated); Community media room; Playground
Exterior
- Parking: 2 open parking spaces; 1 covered space; 1 carport space
- Utilities: Public sewer; City water
- Home design: Manufactured / mobile home; Fee simple ownership
- Construction: Steel siding and steel frame; Composition roof
- Exterior features: Shed(s); Gravel/stone front and back; City-maintained road; Storage
Interior
- Kitchen: Refrigerator; Dishwasher; Built-in electric oven
- Bedrooms: 2 possible bedrooms
- Flooring: Carpet; Linoleum
- Bathrooms: 2 full bathrooms
- Heating & cooling: Natural gas heating; Has cooling
- Interior features: High-speed internet; Eat-in kitchen; Separate shower and tub; Dual-pane windows; Storage
- Laundry & utility: Inside laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath manufactured listed at $250k.
Deal economics
- At list price, monthly cash flow is $-97 ($-1k/yr) — negative.
- To cash-flow at today's rent, offer at most $233k (6.9% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (29.0% below list).
- Recommended offer: $178k (29.0% below list) — sets the bar for 1% rule.
- Cap rate 5.8% 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.
- Paradise Valley Unified District (4241) (urban): math 39% / reading 46% proficiency, ranked #56 of 249 in AZ (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Cactus View Elementary School (math 23% / reading 28%, grade F, #631 of 1,109 statewide, top 57%, 562 students, 59% FRL); Vista Verde Middle School (math 13% / reading 26%, grade F, #134 of 218 statewide, top 63%, 544 students, 71% FRL); North Canyon High School (math 13% / reading 23%, grade F, #242 of 381 statewide, top 64%, 1,842 students, 55% FRL) — zoned schools average 62% FRL vs 29% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 21% at this address vs 42% district-wide (-22 pts) — the specific schools serving this property underperform the Paradise Valley Unified District (4241) average; the district grade overstates school quality for this exact location.
- Market conditions: Rents soft (-1.2%/yr); 286 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
- This rent runs 30% of the median local income ($70k/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 $8k 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 54 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 $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $120k; list at $250k implies a 108% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→18/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 54 days. Have you received any prior offers? Is the seller open to a 29% 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?
- 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 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
- 0.71% ✗
- Cap rate
- 5.83%
- Cash-on-cash
- -1.67%
- DSCR
- 0.93
- GRM
- 11.7
CMA / ARV
- ARV (median comp)
- $274,340
- List price
- $250,000
- Delta
- -8.87%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 417 E Michigan Ave | 0.13mi | 2/2.0 | 1,249 (+0%) | 14mo | $307,000 | $246 | 82 |
| 233 E Villa Rita Dr | 0.24mi | 3/2.0 (+1) | 1,254 (+0%) | 3mo | $210,000 | $167 | 81 |
| 311 E Wagoner Rd | 0.18mi | 2/2.0 | 1,162 (-7%) | 1mo | $250,000 | $215 | 80 |
| 440 E Michigan Ave | 0.04mi | 2/2.0 | 1,153 (-8%) | 18mo | $285,000 | $247 | 71 |
| 314 E Villa Maria Dr | 0.15mi | 2/2.0 | 1,100 (-12%) | 5mo | $215,000 | $195 | 69 |
| 402 E Charleston Ave | 0.22mi | 2/2.0 | 1,162 (-7%) | 11mo | $279,000 | $240 | 69 |
| 18032 N 3rd Pl | 0.16mi | 2/2.0 | 1,344 (+8%) | 14mo | $300,000 | $223 | 68 |
| 33 E Libby St | 0.42mi | 3/2.0 (+1) | 1,233 (-1%) | 10mo | $335,000 | $272 | 65 |
| 19401 N 7st Lot 94 St #94 | 0.62mi | 3/2.0 (+1) | 1,200 (-4%) | 2mo | $84,500 | $70 | 58 |
| 19401 N 7th St #25 | 0.64mi | 3/2.0 (+1) | 1,200 (-4%) | 4mo | $70,000 | $58 | 56 |
| 17821 N 1st St | 0.43mi | 3/2.0 (+1) | 1,169 (-6%) | 16mo | $250,000 | $214 | 51 |
| 18051 N 1st St | 0.37mi | 3/2.0 (+1) | 1,384 (+11%) | 14mo | $308,000 | $223 | 48 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -22.0%
- Equity multiple
- 0.26×
- Total profit
- $-52,020
- Equity at exit
- $37,276
- IRR
- -24.1%
- Equity multiple
- -0.05×
- Total profit
- $-73,841
- Equity at exit
- $21,615
Cash invested: $70,000 (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 85022
- Rents YoY
- -1.2%
- Active inventory
- 286
- Price-to-rent
- 11.7×
Monthly cashflow live
- Estimated rent
- $1,776 high interval (Pro) →
- Mortgage (P&I)
- −$1,311
- Tax from tax record
- −$54 /mo · $644/yr
- Insurance
- −$104
- HOA
- −$31
- Vacancy / Maint / Mgmt
- −$373
- Net cashflow
- $-97
Break-even live
Sensitivity live
| Price | -10% $44 | -5% $-26 | +0% $-97 | +5% $-168 | +10% $-239 |
|---|---|---|---|---|---|
| Rent | -10% $-238 | -5% $-167 | +0% $-97 | +5% $-27 | +10% $43 |
| Rate | -1.0pp $29 | -0.5pp $-34 | base $-97 | +0.5pp $-162 | +1.0pp $-228 |
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
- $62,500
- Closing costs
- $7,500
- 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 |
|---|---|---|---|---|---|---|---|---|
| 726 E Villa Rita Dr Phoenix, AZ | 2.0 | 2.0 | 1088 | $2,000 | $1.84 | 20d | 1 | 0.14mi |
| 726 E Villa Rita Dr Phoenix, AZ | 2.0 | 2.0 | 1088 | $2,000 | $1.84 | 12d | 1 | 0.14mi |
| 18217 N 2nd Pl Phoenix, AZ | 2.0 | 1.0 | 833 | $1,300 | $1.56 | 18d | 1 | 0.22mi |
| 17625 N 7th St Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 925 | $1,369 | $1.48 | 0d | 6 | 0.35mi |
| 815 E Grovers Ave Phoenix, AZ | 1.0–2.0 | 1.0–2.5 | 1469 | $2,800 | $1.91 | 7d | 2 | 0.39mi |
| 18437 N 8th Pl Phoenix, AZ | 3.0 | 2.0 | 1355 | $1,980 | $1.46 | 7d | 1 | 0.40mi |
| 1032 E Villa Maria Dr Phoenix, AZ | 2.0 | 2.0 | 1097 | $1,850 | $1.69 | 21d | 1 | 0.49mi |
| 1032 E Villa Maria Dr Phoenix, AZ | 2.0 | 2.0 | 1097 | $1,850 | $1.69 | 9d | 1 | 0.49mi |
| 17617 N 9th St Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 956 | $1,513 | $1.58 | 0d | 39 | 0.55mi |
| 1130 E Grovers Ave Phoenix, AZ | 2.0 | 2.0 | 934 | $1,336 | $1.43 | 0d | 10 | 0.56mi |
| 1126 E Charleston Ave Phoenix, AZ | 3.0 | 2.0 | 1214 | $2,450 | $2.02 | 5d | 1 | 0.56mi |
| 1136 E Villa Rita Dr Phoenix, AZ | 2.0 | 2.0 | 1141 | $1,950 | $1.71 | 26d | 1 | 0.57mi |
| 314 E Hartford Ave Phoenix, AZ | 2.0 | 2.0 | 1320 | $2,195 | $1.66 | 26d | 1 | 0.57mi |
| 229 E Anderson Ave Phoenix, AZ | 2.0 | 2.0 | 1256 | $2,100 | $1.67 | 9d | 1 | 0.58mi |
| 17249 N 7th St Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 1082 | $1,538 | $1.42 | 0d | 50 | 0.59mi |
| 118 E Anderson Ave Phoenix, AZ | 2.0 | 2.0 | 1272 | $1,950 | $1.53 | 26d | 1 | 0.64mi |
| 17420 N 2nd Ave Phoenix, AZ | 3.0 | 2.0 | 1312 | $2,000 | $1.52 | 23d | 1 | 0.72mi |
| 10 E Bell Rd Phoenix, AZ | 2.0 | 1.0–2.0 | 658 | $1,427 | $2.17 | 0d | 35 | 0.74mi |
| 1100 E Bell Rd Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 987 | $1,824 | $1.85 | 0d | 22 | 0.81mi |
| 110 W Bell Rd Phoenix, AZ | 1.0 | 1.0 | 845 | $1,499 | $1.77 | 9d | 1 | 0.82mi |
| 110 W Bell Rd Unit 2 Phoenix, AZ | 2.0 | 2.0 | 980 | $1,649 | $1.68 | 26d | 1 | 0.84mi |
| 110 W Bell Rd Unit 12 Phoenix, AZ | 1.0 | 1.0 | 856 | $1,399 | $1.63 | 26d | 1 | 0.84mi |
| 110 W Bell Rd Unit 1 Phoenix, AZ | 1.0 | 1.0 | 739 | $1,299 | $1.76 | 26d | 1 | 0.84mi |
| 11 E Bell Rd Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 950 | $1,705 | $1.79 | 0d | 11 | 0.88mi |
| 220 W Bell Rd Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 1082 | $1,564 | $1.45 | 3d | 32 | 0.89mi |
| 19601 N 7th St Phoenix, AZ | 2.0–3.0 | 2.0–2.5 | 1000 | $1,295 | $1.29 | 7d | 3 | 0.92mi |
| 17646 N 6th Ave Phoenix, AZ | 3.0 | 2.0 | 1286 | $2,200 | $1.71 | 5d | 1 | 0.93mi |
| 17017 N 12th St Phoenix, AZ | 2.0 | 1.0–2.0 | 1069 | $1,547 | $1.45 | 0d | 9 | 0.93mi |
| 425 E Marco Polo Rd Phoenix, AZ | 3.0 | 2.0 | 1168 | $2,395 | $2.05 | 3d | 1 | 1.04mi |
| 1450 E Bell Rd Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 957 | $1,556 | $1.63 | 0d | 90 | 1.05mi |
| 16609 N 1st Ave Phoenix, AZ | 2.0 | 1.0 | 910 | $1,350 | $1.48 | 0d | 1 | 1.06mi |
| 18633 N 15th St Phoenix, AZ | 3.0 | 2.0 | 1240 | $2,249 | $1.81 | 9d | 1 | 1.07mi |
| 1420 E Topeka Dr Phoenix, AZ | 3.0 | 2.5 | 1464 | $2,215 | $1.51 | 9d | 1 | 1.07mi |
| 110 E Greenway Pkwy Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 968 | $1,640 | $1.69 | 0d | 8 | 1.08mi |
| 16875 N 12th St Unit 17 Phoenix, AZ | 3.0 | 2.5 | 1323 | $2,200 | $1.66 | 26d | 1 | 1.08mi |
| 16220 N 7th St Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 885 | $1,708 | $1.93 | 0d | 31 | 1.12mi |
| 19835 N 8th Pl Phoenix, AZ | 3.0 | 3.0 | 1320 | $2,300 | $1.74 | 9d | 1 | 1.13mi |
| 1506 E Wescott Dr Phoenix, AZ | 3.0 | 2.0 | 1136 | $2,045 | $1.80 | 7d | 1 | 1.15mi |
| 16601 N 12th St Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 1242 | $1,697 | $1.37 | 0d | 20 | 1.15mi |
| 1510 E Taro Ln Phoenix, AZ | 3.0 | 2.0 | 1136 | $2,149 | $1.89 | 26d | 1 | 1.18mi |
HOA detail
- Monthly dues
- $31 · $372/yr
- Likely covers
- watergaselectric
Listing history 30 events
-
2026-06-21days on market $250,000 Active 54 DOM
-
2026-06-18days on market $250,000 Active 51 DOM
-
2026-06-17days on market $250,000 Active 50 DOM
-
2026-06-16days on market $250,000 Active 49 DOM
-
2026-06-15days on market $250,000 Active 48 DOM
-
2026-06-13days on market $250,000 Active 46 DOM
-
2026-06-13days on market $250,000 Active 45 DOM
-
2026-06-09days on market $250,000 Active 42 DOM
-
2026-06-08days on market $250,000 Active 41 DOM
-
2026-06-07days on market $250,000 Active 40 DOM
-
2026-06-04days on market $250,000 Active 37 DOM
-
2026-06-03days on market $250,000 Active 36 DOM
-
2026-06-02days on market $250,000 Active 35 DOM
-
2026-06-01days on market $250,000 Active 34 DOM
-
2026-05-31days on market $250,000 Active 33 DOM
-
2026-04-28$270,000 Active 799-char remark
-
2011-07-18historical
-
2010-07-19$125,000 Active
-
2007-05-31soldstatus $120,000
Show marketing remark (640 chars)
GREAT OPEN FLOOR PLAN WITH 52 X 12 WEST FACING CARPORT/COVERED PATIO AND 38 X 12 EAST FACING COVERED PATIO.NEWER 16 X 12 WORKSHOP WITH LOFT AND ELECTRIC.12 X 8 METAL SHED & 4.5 X 5 WOODEN SHED.DOUBLE OVEN IN KITCHEN PLUS PANTRY AND BUILT-IN TABLE WITH CHAIRS.BUILT-IN CHINA CABINET IN DINING ROOM.DOUBLE CLOSETS IN BEDROOMS PLUS BUILT-IN DRAWERS DESK AREA IN HALLWAY BY KITCHEN & FMLY RM.9 X 7 INSIDE UTIIITY ROOM. 5 CEILING FANS WITH LIGHTS.DUAL PANE WINDOWS.GAS HEAT AND HOT WATER.TWO CITRUS TREES.PLENTY OF PARKING FOR R.V.'S,BOAT,TRAILOR,ECT.LOW MAINTAINCE YARD. NO FHA OR VA FINANCING AVAILABLE. CONVENTIONAL FINANCING ONLY !!!
-
2007-05-31soldstatus $120,000
Show marketing remark (640 chars)
GREAT OPEN FLOOR PLAN WITH 52 X 12 WEST FACING CARPORT/COVERED PATIO AND 38 X 12 EAST FACING COVERED PATIO.NEWER 16 X 12 WORKSHOP WITH LOFT AND ELECTRIC.12 X 8 METAL SHED & 4.5 X 5 WOODEN SHED.DOUBLE OVEN IN KITCHEN PLUS PANTRY AND BUILT-IN TABLE WITH CHAIRS.BUILT-IN CHINA CABINET IN DINING ROOM.DOUBLE CLOSETS IN BEDROOMS PLUS BUILT-IN DRAWERS DESK AREA IN HALLWAY BY KITCHEN & FMLY RM.9 X 7 INSIDE UTIIITY ROOM. 5 CEILING FANS WITH LIGHTS.DUAL PANE WINDOWS.GAS HEAT AND HOT WATER.TWO CITRUS TREES.PLENTY OF PARKING FOR R.V.'S,BOAT,TRAILOR,ECT.LOW MAINTAINCE YARD. NO FHA OR VA FINANCING AVAILABLE. CONVENTIONAL FINANCING ONLY !!!
-
2007-05-23historical
Show marketing remark (640 chars)
GREAT OPEN FLOOR PLAN WITH 52 X 12 WEST FACING CARPORT/COVERED PATIO AND 38 X 12 EAST FACING COVERED PATIO.NEWER 16 X 12 WORKSHOP WITH LOFT AND ELECTRIC.12 X 8 METAL SHED & 4.5 X 5 WOODEN SHED.DOUBLE OVEN IN KITCHEN PLUS PANTRY AND BUILT-IN TABLE WITH CHAIRS.BUILT-IN CHINA CABINET IN DINING ROOM.DOUBLE CLOSETS IN BEDROOMS PLUS BUILT-IN DRAWERS DESK AREA IN HALLWAY BY KITCHEN & FMLY RM.9 X 7 INSIDE UTIIITY ROOM. 5 CEILING FANS WITH LIGHTS.DUAL PANE WINDOWS.GAS HEAT AND HOT WATER.TWO CITRUS TREES.PLENTY OF PARKING FOR R.V.'S,BOAT,TRAILOR,ECT.LOW MAINTAINCE YARD. NO FHA OR VA FINANCING AVAILABLE. CONVENTIONAL FINANCING ONLY !!!
-
2007-03-02$124,900
Show marketing remark (640 chars)
GREAT OPEN FLOOR PLAN WITH 52 X 12 WEST FACING CARPORT/COVERED PATIO AND 38 X 12 EAST FACING COVERED PATIO.NEWER 16 X 12 WORKSHOP WITH LOFT AND ELECTRIC.12 X 8 METAL SHED & 4.5 X 5 WOODEN SHED.DOUBLE OVEN IN KITCHEN PLUS PANTRY AND BUILT-IN TABLE WITH CHAIRS.BUILT-IN CHINA CABINET IN DINING ROOM.DOUBLE CLOSETS IN BEDROOMS PLUS BUILT-IN DRAWERS DESK AREA IN HALLWAY BY KITCHEN & FMLY RM.9 X 7 INSIDE UTIIITY ROOM. 5 CEILING FANS WITH LIGHTS.DUAL PANE WINDOWS.GAS HEAT AND HOT WATER.TWO CITRUS TREES.PLENTY OF PARKING FOR R.V.'S,BOAT,TRAILOR,ECT.LOW MAINTAINCE YARD. NO FHA OR VA FINANCING AVAILABLE. CONVENTIONAL FINANCING ONLY !!!
-
2006-08-18soldstatus $119,000
-
2006-08-18soldstatus $117,000
-
2006-07-06historical
-
2006-06-26$119,900
-
2006-06-24historical
-
2006-06-23$119,900
-
1994-06-29soldstatus $47,900
-
1979-12-03soldstatus $13,800
ⓘ 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
- $644 · $54/mo
- Projected year-2 tax
- $1,650 · $138/mo
- Expected delta
- +$1,006/yr (+$84/mo · 156.1%)
ⓘ 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 4/10 Moderate
- Heat 9/10 Extreme 7 d/yr ≥111°F today · 18 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
- $21,306
- − Mortgage interest
- −$14,004
- − Property taxes
- −$644
- − Insurance
- −$1,250
- − Repairs & maintenance
- −$1,704
- − Management
- −$1,704
- − HOA
- −$372
- − Depreciation
- −$7,273
- Taxable loss
- −$5,646
- Est. tax savings @ 24.0%
- +$1,355
- After-tax cash flow
- $188/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
- Paradise Valley Unified District (4241)
- NCES district ID
- 0405930
- Math proficiency
- 39% ▼ -11.00%
- Reading proficiency
- 46% ▼ -7.00%
- Median HH income
- $64,106
- Composite
- 37.89/100
- National rank
- #4316
- State rank
- #56 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)
- 53,811
- Household income
- $69,927
- Rent vs Own
- Severe rent burden
- 2976.0
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 0.59)
- Race & ethnicity
- White 59% Hispanic / Latino 22% Two or more races 11% Black 10% Asian 3% Native American 3%
- Hispanic origin (detail)
- Mexican 18%
- Common ancestry
- Romanian 3% Lithuanian 2% Italian 1%
- Foreign-born
- 14% · Canada, China, Vietnam
- Languages at home
- 79% English-only · Spanish 13% Other Indo-European 2% Russian/Polish/Slavic 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
- ▼ -329.75%
- Current HPI
- 313.5085
- Rent YoY
- ▼ -1.21%
- 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
+1711.6% since first listed16 events — show timeline
- 2026-05-19 Price Changed $250,000 ARMLS
- 2026-04-28 Listed $270,000 ARMLS
- 2011-07-18 Listing Removed — ARMLS
- 2010-07-19 Listed $125,000 ARMLS
- 2007-05-31 Sold (Public Records) $120,000 Public Records
- 2007-05-31 Sold (MLS) $120,000 ARMLS
- 2007-05-23 Listing Removed — ARMLS
- 2007-03-02 Listed $124,900 ARMLS
- 2006-08-18 Sold (Public Records) $117,000 Public Records
- 2006-08-18 Sold (MLS) $119,000 ARMLS
- 2006-07-06 Listing Removed — ARMLS
- 2006-06-26 Listed $119,900 ARMLS
- 2006-06-24 Listing Removed — ARMLS
- 2006-06-23 Listed $119,900 ARMLS
- 1994-06-29 Sold (Public Records) $47,900 Public Records
- 1979-12-03 Sold (Public Records) $13,800 Public Records
Property tax history
-0.4%/yrLatest (2025): $644 · +2.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…