CashFlowRE
Sign in Sign up
18216 N 5th Pl
D Composite 40.26
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

18216 N 5th Pl · Phoenix, AZ 85022
2 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 54 Days on market
Built 1980 6,740 sqft lot $200/sqft · 8% below area Est $274k · 9% under $31/mo HOA · 2% of rent

🖨 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

OPEN FLOOR PLANCOVERED PATIOSTWO SHEDSELECTRICITYINTERIOR UTILITY ROOMLOW-MAINTENANCE YARD

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

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 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.
Recommended offer $177,550 (29.0% 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 54 days. Have you received any prior offers? Is the seller open to a 29% 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. 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?
  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
0.71%
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

5-year hold
IRR
-22.0%
Equity multiple
0.26×
Total profit
$-52,020
Equity at exit
$37,276
10-year hold
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
5-day pay-or-quit; AZ courts known for speed; no state rent control; cities preempted by state law.

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

Break-even rent $1,899
Max offer price $232,823
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $250,000 Active 54 DOM
  2. 2026-06-18
    days on market $250,000 Active 51 DOM
  3. 2026-06-17
    days on market $250,000 Active 50 DOM
  4. 2026-06-16
    days on market $250,000 Active 49 DOM
  5. 2026-06-15
    days on market $250,000 Active 48 DOM
  6. 2026-06-13
    days on market $250,000 Active 46 DOM
  7. 2026-06-13
    days on market $250,000 Active 45 DOM
  8. 2026-06-09
    days on market $250,000 Active 42 DOM
  9. 2026-06-08
    days on market $250,000 Active 41 DOM
  10. 2026-06-07
    days on market $250,000 Active 40 DOM
  11. 2026-06-04
    days on market $250,000 Active 37 DOM
  12. 2026-06-03
    days on market $250,000 Active 36 DOM
  13. 2026-06-02
    days on market $250,000 Active 35 DOM
  14. 2026-06-01
    days on market $250,000 Active 34 DOM
  15. 2026-05-31
    days on market $250,000 Active 33 DOM
  16. 2026-04-28
    listed $270,000 Active 799-char remark
  17. 2011-07-18
    historical
  18. 2010-07-19
    listed $125,000 Active
  19. 2007-05-31
    soldstatus $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 !!!

  20. 2007-05-31
    soldstatus $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 !!!

  21. 2007-05-23
    historical
    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 !!!

  22. 2007-03-02
    listed $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 !!!

  23. 2006-08-18
    soldstatus $119,000
  24. 2006-08-18
    soldstatus $117,000
  25. 2006-07-06
    historical
  26. 2006-06-26
    listed $119,900
  27. 2006-06-24
    historical
  28. 2006-06-23
    listed $119,900
  29. 1994-06-29
    soldstatus $47,900
  30. 1979-12-03
    soldstatus $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
combined federal + state — saved on this device
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

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

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
47.7% rent · 52.3% 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

Price history

+1711.6% since first listed
16 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%/yr

Latest (2025): $644 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…