CashFlowRE
Sign in Sign up
6330 N Orange Blossom Ln
D Composite 40.39
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 +13.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.2/10.0
  • Livability +4.0/5.0
  • 1% rule +3.3/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$198,500

6330 N Orange Blossom Ln · Casas Adobes, AZ 85741
4 bd · 2.5 ba · 360 sqft · Manufactured public records · 3 Days on market
Built 1976 5,192 sqft lot $72/mo HOA · 4% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home is move-in ready. The floor plan includes 4BR/2.5BA with 1104 sq ft of living space. From the side entrance, you step into a compact , efficient kitchen that opens to a living area with four bedrooms located throughout the home. Located in the rear of the home is a spacious storage area , perfect for keeping extra belongings organized. The lot features a covered carport with more storage and an open space to create your own backyard. Come by today and see the potential this home offers. Prime location just minutes from shopping, restaurants and major freeway. Enjoy community amenities including a swimming pool, playground and clubhouse.

Key facts

  • New mailbox
  • Fencing
  • New shower fixtures

Tags

NEW WATER PLUMBINGNEW MINI-SPLIT SYSTEMNEW SHOWER FIXTURESCOATED ROOF WITH WARRANTYNEW MAILBOXFENCING

Property features AI

Finance

  • Other: Lot dimensions approximately 103' x 51' x 103' x 51'; Lot size ~5,192 sq ft; Zoned Pima County - TH; Road maintained by city; Directions: River Road and Orange Grove, East on Orange Grove, South on Orange Blossom to property
  • HOA & community: Homeowners association with quarterly fee ($72/month equivalent quarterly); Community clubhouse; Community pool; Community spa/hot tub; Blanket insurance policy and common area maintenance included in association fees

Exterior

  • Parking: Detached covered carport (1 covered space, 1 carport space)
  • Utilities: Public water; Sewer connected
  • Home design: Manufactured home; One story; Fronting east/west
  • Construction: Metal siding and siding exterior; Metal roof; Built on foundation compatible with manufactured homes
  • Exterior features: Chain link fencing; Paved street; Subdivided lot; East/West exposure; Has spa

Interior

  • Kitchen: Gas range; Microwave
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; 1 half bathroom (3 total bathrooms)
  • Heating & cooling: Heating present; Cooling present; Wall units; Window units
  • Interior features: Gas range; Microwave
  • Laundry & utility: Laundry closet

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 manufactured listed at $198k.

Deal economics

  • At list price, monthly cash flow is $20 ($237/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 $164k (17.3% below list).
  • Recommended offer: $164k (17.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.5% in Casas Adobes — 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 79/100 on livability (#8 in AZ, #2,353 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A, employment B+; Watch: amenities D.
  • Flowing Wells Unified District (4405) (suburban): math 23% / reading 30% proficiency, ranked #143 of 249 in AZ (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: J Robert Hendricks Elementary School (math 43% / reading 46%, grade F, #339 of 1,109 statewide, top 32%, 469 students, 61% FRL); Flowing Wells Junior High School (math 24% / reading 28%, grade F, #100 of 218 statewide, top 47%, 818 students, 74% FRL); Flowing Wells High School (math 22% / reading 24%, grade F, #208 of 381 statewide, top 55%, 1,694 students, 65% FRL) — zoned schools at 66% FRL track the district average.
  • Market conditions: Rents rising (+1.9%/yr); 92 active listings in the ZIP; solid renter incomes; 5,268 units permitted in Pima County in 2024 (996 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.
  • Pima County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 8y ago 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.
  • Current owner paid $134k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,091 (17.3% below list)

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.83%
Cap rate
6.41%
Cash-on-cash
0.43%
DSCR
1.02
GRM
10.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.88% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.41×
Total profit
$-32,773
Equity at exit
$29,597
10-year hold
IRR
-10.7%
Equity multiple
0.38×
Total profit
$-34,396
Equity at exit
$17,163

Cash invested: $55,580 (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 85741

Rents YoY
1.9%
Active inventory
92
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,641 medium interval (Pro) →
Mortgage (P&I)
$1,041
Tax from tax record
$81 /mo · $971/yr
Insurance
$83
HOA
$72
Vacancy / Maint / Mgmt
$345
Net cashflow
$20

Break-even live

Break-even rent $1,616
Max offer price $198,500
Occupancy floor 94%

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
$49,625
Closing costs
$5,955
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.

HOA detail

Monthly dues
$72 · $864/yr
Likely covers
pool

Listing history 4 events

  1. 2026-06-18
    days on market $198,500 Active 3 DOM
  2. 2026-06-17
    days on market $198,500 Active 2 DOM
  3. 2026-06-15
    remarks 699-char remark
  4. 2026-06-15
    listed $198,500 Active 1 DOM

ⓘ 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
$971 · $81/mo
Projected year-2 tax
$1,310 · $109/mo
Expected delta
+$339/yr (+$28/mo · 34.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥107°F today · 16 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
$19,691
− Mortgage interest
−$11,119
− Property taxes
−$971
− Insurance
−$992
− Repairs & maintenance
−$1,575
− Management
−$1,575
− HOA
−$864
− Depreciation
−$5,775
Taxable loss
−$3,181
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$763
After-tax cash flow
$1,000/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
Flowing Wells Unified District (4405)
NCES district ID
0403010
Math proficiency
23% ▼ -19.00%
Reading proficiency
30% ▼ -14.00%
Median HH income
$33,361
Composite
21.69/100
National rank
#8271
State rank
#143 of 249 in AZ

Livability — Casas Adobes

Score
79/100
State rank
#8
US rank
#2353

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Casas Adobes, AZ
County
Pima County · 1,012,107 people
City population
67,940
Metro
Tucson, AZ
Population (ZIP)
33,679
Household income
$76,271
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
1242.0

Population outlook (Pima County) Hauer SSP2

Today (2025)
1,066,056 people
By 2030
1,086,684 · +1.9%
By 2040
1,117,160 · +4.8%
By 2050
1,149,778 · +7.9%
By 2075
1,271,480 · +19.3%
By 2100
1,321,160 · +23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Hispanic / Latino 31% Two or more races 21% Asian 5% Black 3% Native American 2%
Hispanic origin (detail)
Mexican 26% Puerto Rican 2%
Common ancestry
Italian 3% Romanian 3% Slovak 2%
Foreign-born
10% · Canada, China, Jamaica
Languages at home
81% English-only · Spanish 14% Chinese 1% Vietnamese 1%

Political lean MEDSL · Pima

2024 margin
D (+15.2) · D 57.0% · R 41.8% · Other 1.2%
2008→2024 swing
+9.1pp toward D · 2008: 6.1pp · 2024: 15.2pp
All cycles
2024: D+15.2 2020: D+18.7 2016: D+13.5 2012: D+5.8 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -254.77%
Current HPI
275.8273
Rent YoY
▲ 1.88%
Metro
Tucson, AZ
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+148.1% since first listed
29 events — show timeline
  • 2026-06-15 Listed $198,500 MLSSAZ
  • 2026-01-23 Sold (Public Records) $130,340 Public Records
  • 2026-01-23 Sold (MLS) $134,340 MLSSAZ
  • 2026-01-12 Pending MLSSAZ
  • 2025-12-26 Contingent MLSSAZ
  • 2025-11-06 Price Changed $145,000 MLSSAZ
  • 2025-10-26 Listed $175,000 MLSSAZ
  • 2025-04-02 Pending MLSSAZ
  • 2025-04-01 Sold (MLS) $105,000 MLSSAZ
  • 2025-02-24 Contingent MLSSAZ
  • 2025-02-20 Price Changed $115,000 MLSSAZ
  • 2024-11-23 Price Changed $122,000 MLSSAZ
  • 2024-10-14 Listed $125,000 MLSSAZ
  • 2018-11-30 Sold (Public Records) $61,500 Public Records
  • 2018-11-30 Sold (MLS) $61,500 MLSSAZ
  • 2018-11-28 Pending MLSSAZ
  • 2018-11-09 Listed $69,900 MLSSAZ
  • 2018-11-08 Listing Removed MLSSAZ
  • 2018-10-26 Price Changed $69,900 MLSSAZ
  • 2018-09-10 Price Changed $43,900 MLSSAZ
  • 2018-07-16 Listed $38,900 MLSSAZ
  • 2018-06-29 Sold (MLS) $20,500 MLSSAZ
  • 2018-06-21 Pending MLSSAZ
  • 2018-06-13 Price Changed $29,900 MLSSAZ
  • 2018-05-20 Listed $40,000 MLSSAZ
  • 1980-03-26 Sold (Public Records) $28,000 Public Records
  • 1979-03-01 Sold (Public Records) $16,000 Public Records
  • 1978-12-01 Sold (Public Records) $61,200 Public Records
  • 1977-12-01 Sold (Public Records) $80,000 Public Records

Property tax history

+2.7%/yr

Latest (2025): $971 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…