CashFlowRE
Sign in Sign up
127 N Mulberry St
D+ Composite 48.76
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.8/10.0
  • 1% rule +3.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$230,000

127 N Mulberry St · Florence, AZ 85132
3 bd · 2.0 ba · 1,232 sqft · SingleFamily public records · 31 Days on market
Built 2004 6,267 sqft lot Est $278k · 17% under ↓ 15% since listing

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

Listing remarks MLS

Hard to find 3 bedroom 2 bath home in Florence with a 2 car garage!! Popular open floor plan concept, featuring a full master bath. No HOA fees to deal with! Conveniently located near the Historical District of Florence.

Key facts

  • Tile flooring
  • Outdoor space
  • 6,267 sq ft lot

Tags

OUTDOOR SPACETILE FLOORINGSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Financial info: Current financing: VA
  • HOA & community: No association fees

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
  • Exterior features: Block fencing; Gravel/stone front yard; Grass in back yard; Composition roof

Interior

  • Kitchen: Refrigerator; Dishwasher
  • Bedrooms: 3 possible bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Eat-in kitchen; 3/4 bath in master bedroom; Solar panels

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 single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/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 $189k (17.6% below list).
  • Recommended offer: $189k (17.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 4.1% in Florence — 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 60/100 on livability (#187 in AZ) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Florence Unified School District (4437) (rural): math 16% / reading 24% proficiency, ranked #178 of 249 in AZ (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Florence K-8 (math 17% / reading 23%, grade F, #742 of 1,109 statewide, top 67%, 771 students, 56% FRL); Florence High School (math 8% / reading 12%, grade F, #343 of 381 statewide, top 93%, 796 students, 44% FRL).
  • Market conditions: Rents rising (+1.3%/yr); 737 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y ago; this cycle's ask has dropped $29k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $126k; list at $230k implies a 83% 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 $189,452 (17.6% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 18% 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. 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
0.82%
Cap rate
6.79%
Cash-on-cash
1.79%
DSCR
1.08
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$278,432
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
553 W 12th St 0.03mi 3/2.0 1,309 (+6%) 8mo $285,000 $218 82
324 W 11th St 0.14mi 3/2.0 1,205 (-2%) 13mo $272,512 $226 79
232 S Willow St 0.32mi 3/2.0 1,226 (-0%) 12mo $228,000 $186 74
212 S Ash St 0.24mi 3/2.0 1,150 (-7%) 10mo $263,575 $229 69
632 W 16th St 0.23mi 3/2.0 1,297 (+5%) 14mo $256,500 $198 69
633 N Pinal St 0.57mi 2/2.0 (-1) 1,214 (-2%) 1mo $230,000 $189 65
430 W Poston Cir 0.10mi 2/1.0 (-1) 1,057 (-14%) 3mo $175,000 $166 60
184 S Mulberry St 0.21mi 2/2.0 (-1) 1,061 (-14%) 10mo $250,000 $236 54
1041 W West Virginia Ave 0.67mi 3/2.0 1,244 (+1%) 16mo $316,900 $255 54
1066 W West Virginia Ave 0.67mi 3/2.0 1,244 (+1%) 18mo $312,900 $252 52
175 S Matilda St 0.61mi 3/2.0 1,080 (-12%) 1mo $243,000 $225 50
540 S Maricopa Rd 0.73mi 3/2.0 1,115 (-10%) 15mo $299,900 $269 38

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 · 1.27% rent growth · sell at horizon

5-year hold
IRR
-15.3%
Equity multiple
0.46×
Total profit
$-34,498
Equity at exit
$34,294
10-year hold
IRR
-9.6%
Equity multiple
0.45×
Total profit
$-35,387
Equity at exit
$19,886

Cash invested: $64,400 (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 85132

Home prices YoY
-5.2%
Rents YoY
1.3%
Active inventory
737
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,895 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$99 /mo · $1,187/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$398
Net cashflow
$96

Break-even live

Break-even rent $1,773
Max offer price $230,000
Occupancy floor 90%

Sensitivity live

Price -10% $226 -5% $161 +0% $96 +5% $31 +10% $-34
Rent -10% $-54 -5% $21 +0% $96 +5% $171 +10% $245
Rate -1.0pp $212 -0.5pp $154 base $96 +0.5pp $36 +1.0pp $-24

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
$57,500
Closing costs
$6,900
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
144 S Mulberry St Florence, AZ 3.0 2.0 1415 $1,495 $1.06 45d 1 0.15mi
479 W Geib Ave Florence, AZ 3.0 2.0 1154 $1,495 $1.30 0d 1 0.29mi

Listing history 30 events

  1. 2026-06-21
    days on market $230,000 Active 31 DOM
  2. 2026-06-18
    price $230,000 Active 28 DOM
  3. 2026-06-18
    days on market $245,000 Active 28 DOM
  4. 2026-06-17
    days on market $245,000 Active 27 DOM
  5. 2026-06-16
    days on market $245,000 Active 26 DOM
  6. 2026-06-15
    days on market $245,000 Active 25 DOM
  7. 2026-06-13
    days on market $245,000 Active 23 DOM
  8. 2026-06-13
    days on market $245,000 Active 22 DOM
  9. 2026-06-09
    days on market $245,000 Active 19 DOM
  10. 2026-06-08
    days on market $245,000 Active 18 DOM
  11. 2026-06-07
    days on market $245,000 Active 17 DOM
  12. 2026-06-04
    days on market $245,000 Active 14 DOM
  13. 2026-06-03
    days on market $245,000 Active 13 DOM
  14. 2026-06-02
    days on market $245,000 Active 12 DOM
  15. 2026-06-02
    price $245,000 Active 11 DOM
  16. 2026-06-01
    days on market $259,000 Active 11 DOM
  17. 2026-05-31
    days on market $259,000 Active 10 DOM
  18. 2026-05-20
    listed $259,000 Active
  19. 2018-01-31
    soldstatus $126,000 Closed 221-char remark
    Show marketing remark (221 chars)

    Hard to find 3 bedroom 2 bath home in Florence with a 2 car garage!! Popular open floor plan concept, featuring a full master bath. No HOA fees to deal with! Conveniently located near the Historical District of Florence.

  20. 2018-01-31
    soldstatus $126,000
    Show marketing remark (221 chars)

    Hard to find 3 bedroom 2 bath home in Florence with a 2 car garage!! Popular open floor plan concept, featuring a full master bath. No HOA fees to deal with! Conveniently located near the Historical District of Florence.

  21. 2017-12-06
    historical Under Contract Accepting Backups 221-char remark
    Show marketing remark (221 chars)

    Hard to find 3 bedroom 2 bath home in Florence with a 2 car garage!! Popular open floor plan concept, featuring a full master bath. No HOA fees to deal with! Conveniently located near the Historical District of Florence.

  22. 2017-12-01
    listed $130,000 Active 221-char remark
    Show marketing remark (221 chars)

    Hard to find 3 bedroom 2 bath home in Florence with a 2 car garage!! Popular open floor plan concept, featuring a full master bath. No HOA fees to deal with! Conveniently located near the Historical District of Florence.

  23. 2005-10-06
    soldstatus $123,900
  24. 2005-09-08
    historical
  25. 2005-01-20
    listed $119,900
  26. 2004-07-01
    soldstatus $580,700
  27. 2003-06-27
    soldstatus $555,637
  28. 2000-11-17
    soldstatus $1,250,000
  29. 1999-12-30
    soldstatus $850,000
  30. 1998-11-13
    soldstatus $270,000

ⓘ 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
$1,187 · $99/mo
Projected year-2 tax
$1,518 · $126/mo
Expected delta
+$331/yr (+$28/mo · 27.9%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥112°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$22,734
− Mortgage interest
−$12,884
− Property taxes
−$1,187
− Insurance
−$1,150
− Repairs & maintenance
−$1,819
− Management
−$1,819
− Depreciation
−$6,691
Taxable loss
−$2,814
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$675
After-tax cash flow
$1,825/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
Florence Unified School District (4437)
NCES district ID
0402920
Math proficiency
16% ▼ -11.00%
Reading proficiency
24% ▼ -7.00%
Median HH income
$54,426
Composite
18.31/100
National rank
#8950
State rank
#178 of 249 in AZ

Livability — Florence

Score
60/100
State rank
#187
US rank
#19483

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, AZ
County
Pinal County · 399,947 people
City population
38,671
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
38,671
Household income
$79,000
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
102.0

Population outlook (Pinal County) Hauer SSP2

Today (2025)
437,574 people
By 2030
446,903 · +2.1%
By 2040
452,589 · +3.4%
By 2050
444,126 · +1.5%
By 2075
430,300 · -1.7%
By 2100
393,536 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 59% Hispanic / Latino 28% Two or more races 9% Black 7% Native American 3%
Hispanic origin (detail)
Mexican 23%
Common ancestry
Italian 5% Portuguese 2% Romanian 2%
Foreign-born
9% · Canada
Languages at home
79% English-only · Spanish 17% German/W. Germanic 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Pinal

2024 margin
Strong R (+22.1) · D 38.5% · R 60.6%
2008→2024 swing
-7.6pp toward R · 2008: -14.5pp · 2024: -22.1pp
All cycles
2024: R+22.1 2020: R+17.3 2016: R+19.3 2012: R+17.1 2008: R+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -12.75%
Current HPI
233.6644
Rent YoY
▲ 1.27%
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

-14.8% since first listed
15 events — show timeline
  • 2026-06-18 Price Changed $230,000 ARMLS
  • 2026-06-01 Price Changed $245,000 ARMLS
  • 2026-05-20 Listed $259,000 ARMLS
  • 2018-01-31 Sold (Public Records) $126,000 Public Records
  • 2018-01-31 Sold (MLS) $126,000 ARMLS
  • 2017-12-06 Contingent ARMLS
  • 2017-12-01 Listed $130,000 ARMLS
  • 2005-10-06 Sold (MLS) $123,900 ARMLS
  • 2005-09-08 Listing Removed ARMLS
  • 2005-01-20 Listed $119,900 ARMLS
  • 2004-07-01 Sold (Public Records) $580,700 Public Records
  • 2003-06-27 Sold (Public Records) $555,637 Public Records
  • 2000-11-17 Sold (Public Records) $1,250,000 Public Records
  • 1999-12-30 Sold (Public Records) $850,000 Public Records
  • 1998-11-13 Sold (Public Records) $270,000 Public Records

Property tax history

-0.4%/yr

Latest (2025): $1,187 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…