CashFlowRE
Sign in Sign up
223 W 11th St
B- Composite 67.26
Why this score? — see what drove the B- 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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +6.0/10.0
  • Rent growth +3.7/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$190,000

223 W 11th St · Casa Grande, AZ 85122
3 bd · 2.5 ba · 1,595 sqft · SingleFamily public records · 23 Days on market
Built 1947 7,001 sqft lot Est $278k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Spacious corner-lot home in the heart of Casa Grande with plenty of room and potential! Situated on an oversized lot with low-maintenance desert landscaping, this property offers a functional layout, abundant natural light, and ample outdoor space. Major system updates include a roof replaced approximately 4 years ago, with the A/C and water heater updated approximately 6 years ago. The large lot provides room for RV parking, toys, entertaining, or future possibilities. Conveniently located near schools, parks, shopping, dining, and easy freeway access. Great opportunity for a homeowner or investor looking to make it their own.

Key facts

  • Major system updates
  • Corner-lot
  • Desert landscaping

Tags

CORNER-LOTOVERSIZED LOTDESERT LANDSCAPINGMAJOR SYSTEM UPDATESROOM FOR RV PARKING

Property features AI

Finance

  • Financial info: Conventional financing available
  • HOA & community: No association fees

Exterior

  • Parking: 2 open parking spaces
  • Utilities: City water; Public sewer
  • Home design: Single family residence; Fee simple ownership
  • Construction: Stucco and wood frame construction; Composition roof
  • Exterior features: Corner lot; Gravel/stone front

Interior

  • Bedrooms: 3 possible bedrooms
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central air conditioning; Heating present
  • Interior features: Full bathroom in the master bedroom; Laundry room inside the home
  • 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 3-bed/2.5-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $508 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $187k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 4.1% in Casa Grande — 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 58/100 on livability (#220 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D+, amenities F.
  • Casa Grande Union High School District (4453) (suburban): math 14% / reading 21% proficiency, ranked #193 of 249 in AZ (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Casa Grande Union High School (math 18% / reading 25%, grade F, #217 of 381 statewide, top 57%, 2,132 students, 52% FRL).
  • Market conditions: Rents rising fast (+4.6%/yr); 628 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($68k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.6% rent growth), your $53k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 26y 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 $92k; list at $190k implies a 106% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $187,150 (1.5% below list)

Questions for the listing agent

  1. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is D 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?
  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
1.10%
Cap rate
9.50%
Cash-on-cash
11.47%
DSCR
1.51
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$277,530
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
301 W 11th St 0.03mi 3/2.0 1,481 (-7%) 1mo $259,000 $175 84
1112 N Olive Ave 0.30mi 3/2.0 1,597 (+0%) 1mo $275,000 $172 82
1316 N Park Ave 0.19mi 3/2.0 1,539 (-4%) 2mo $239,000 $155 82
220 W 13th St 0.14mi 3/2.0 1,709 (+7%) 5mo $255,000 $149 76
1112 N Center Ave 0.16mi 4/2.0 (+1) 1,549 (-3%) 10mo $325,000 $210 73
220 E Ocotillo St 0.61mi 4/2.0 (+1) 1,623 (+2%) 6mo $324,900 $200 57
308 W 3rd Ave 0.65mi 4/2.0 (+1) 1,617 (+1%) 6mo $225,000 $139 55
721 W Ocotillo St 0.73mi 4/2.0 (+1) 1,562 (-2%) 1mo $295,000 $189 55
517 W 11th St 0.30mi 4/2.0 (+1) 1,425 (-11%) 10mo $209,000 $147 53
504 E Laurel Dr 0.53mi 4/2.0 (+1) 1,372 (-14%) 8mo $238,400 $174 39
718 W Ocotillo St 0.74mi 3/2.0 1,368 (-14%) 3mo $260,000 $190 37
305 N Morrison Ave 0.74mi 3/2.0 1,376 (-14%) 7mo $220,000 $160 35

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 · 4.6% rent growth · sell at horizon

5-year hold
IRR
2.4%
Equity multiple
1.09×
Total profit
$4,926
Equity at exit
$28,330
10-year hold
IRR
13.3%
Equity multiple
2.13×
Total profit
$60,133
Equity at exit
$16,428

Cash invested: $53,200 (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 85122

Home prices YoY
-22.4%
Rents YoY
4.6%
Active inventory
628
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,085 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$63 /mo · $758/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$438
Net cashflow
$508

Break-even live

Break-even rent $1,441
Max offer price $190,000
Occupancy floor 71%

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
$47,500
Closing costs
$5,700
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
541 W Melrose Dr Casa Grande, AZ 3.0 2.0 1101 $1,600 $1.45 24d 1 0.53mi
1584 N Wood St Casa Grande, AZ 4.0 2.0 1928 $1,800 $0.93 14d 1 0.78mi
919 N Gilbert Ave Casa Grande, AZ 3.0 2.0 1630 $1,975 $1.21 5d 1 0.79mi
801 E 2nd St Casa Grande, AZ 3.0 2.0 1200 $1,650 $1.38 24d 1 0.82mi
1640 N Cameron St Unit 1640 Casa Grande, AZ 3.0 2.5 1577 $3,250 $2.06 24d 1 0.90mi
920 E 4th St Casa Grande, AZ 3.0 2.0 1073 $1,295 $1.21 3d 1 0.91mi
1640 N Cameron St Casa Grande, AZ 3.0 2.0 1577 $3,250 $2.06 23d 1 0.91mi
1640 N Cameron St Casa Grande, AZ 3.0 2.0 1577 $3,250 $2.06 21d 1 0.91mi
1642 N Cameron St Casa Grande, AZ 3.0 2.5 1577 $3,250 $2.06 24d 1 0.91mi
1131 E Trinity Pl Casa Grande, AZ 4.0 2.5 1600 $1,650 $1.03 24d 1 1.03mi
1013 E Doan St Casa Grande, AZ 4.0 2.0 1120 $1,700 $1.52 24d 1 1.15mi
928 N Pueblo Dr Casa Grande, AZ 3.0 2.0 1300 $1,550 $1.19 24d 1 1.21mi
846 N Pueblo Dr #138 Casa Grande, AZ 3.0 2.0 1324 $1,700 $1.28 14d 1 1.21mi
75 S Trekell Rd Casa Grande, AZ 2.0–3.0 2.0 1035 $1,750 $1.69 1d 18 1.29mi
1620 N Trekell Rd Casa Grande, AZ 1.0–3.0 1.0–2.5 1090 $2,640 $2.42 1d 1 1.29mi
1025 N Menze St Casa Grande, AZ 3.0 1.5 1301 $1,695 $1.30 12d 1 1.32mi
1007 N Menze St Casa Grande, AZ 4.0 2.0 1539 $1,580 $1.03 5d 1 1.32mi
1858 N Center Ave Casa Grande, AZ 2.0 2.0 1146 $1,500 $1.31 24d 1 1.36mi
1846 N Princeton Ave Casa Grande, AZ 4.0 2.0 1786 $1,750 $0.98 4d 1 1.42mi
767 W Barrus Dr Casa Grande, AZ 3.0 2.0 1463 $1,695 $1.16 24d 1 1.43mi
1775 N Terrace Cir Casa Grande, AZ 3.0 2.0 1628 $1,699 $1.04 14d 1 1.44mi

Listing history 32 events

  1. 2026-06-08
    statusdays on market $190,000 Pending 23 DOM
  2. 2026-06-07
    days on market $190,000 Active 22 DOM
  3. 2026-06-04
    days on market $190,000 Active 19 DOM
  4. 2026-06-03
    days on market $190,000 Active 18 DOM
  5. 2026-06-02
    days on market $190,000 Active 17 DOM
  6. 2026-06-01
    days on market $190,000 Active 16 DOM
  7. 2026-05-31
    days on market $190,000 Active 15 DOM
  8. 2026-05-22
    status Active
  9. 2026-05-18
    status Pending
  10. 2026-05-05
    listed $190,000 Active
  11. 2026-04-27
    historical
  12. 2026-04-27
    historical
  13. 2026-04-07
    price $211,000
  14. 2026-04-07
    price $211,000
  15. 2026-04-01
    status Active
  16. 2026-04-01
    status Active
  17. 2026-04-01
    historical
  18. 2026-04-01
    historical
  19. 2026-03-25
    price $220,000
  20. 2026-03-25
    price $220,000
  21. 2026-03-06
    price $227,700
  22. 2026-03-06
    listed $227,700 Active
  23. 2026-03-02
    price $237,000
  24. 2026-02-19
    listed $240,000 Active
  25. 2008-09-08
    historical
  26. 2008-03-07
    listed $135,000
  27. 2003-08-22
    soldstatus $92,300
  28. 2001-01-02
    soldstatus $87,000
  29. 2000-12-05
    soldstatus $87,000
  30. 2000-10-16
    historical
  31. 2000-07-10
    listed $87,000
  32. 1999-05-20
    soldstatus $88,000

ⓘ 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
$758 · $63/mo
Projected year-2 tax
$1,254 · $104/mo
Expected delta
+$496/yr (+$41/mo · 65.5%)

ⓘ 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 ≥113°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$25,019
− Mortgage interest
−$10,643
− Property taxes
−$758
− Insurance
−$950
− Repairs & maintenance
−$2,002
− Management
−$2,002
− Depreciation
−$5,527
Taxable income
$3,138
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$753
After-tax cash flow
$5,348/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
Casa Grande Union High School District (4453)
NCES district ID
0401740
Math proficiency
14% ▼ -15.00%
Reading proficiency
21% ▼ -10.00%
Median HH income
$45,373
Composite
15.38/100
National rank
#9319
State rank
#193 of 249 in AZ

Livability — Casa Grande

Score
58/100
State rank
#220
US rank
#21534

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Casa Grande, AZ
County
Pinal County · 399,947 people
City population
69,701
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
61,624
Household income
$68,443
Rent vs Own
28.6% rent · 71.4% own
Severe rent burden
1250.0

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 0.63)
Race & ethnicity
Hispanic / Latino 44% White 42% Two or more races 21% Black 4% Native American 4% Asian 1%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Lithuanian 1% Slovak 1% Portuguese 1%
Foreign-born
12% · Canada
Languages at home
75% English-only · Spanish 23% Tagalog/Filipino 1% Other Indo-European 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
▼ -67.32%
Current HPI
233.148
Rent YoY
▲ 4.60%
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

+115.9% since first listed
25 events — show timeline
  • 2026-05-22 Relisted ARMLS
  • 2026-05-18 Pending ARMLS
  • 2026-05-05 Listed $190,000 ARMLS
  • 2026-04-27 Listing Removed MLSSAZ
  • 2026-04-27 Listing Removed ARMLS
  • 2026-04-07 Price Changed $211,000 MLSSAZ
  • 2026-04-07 Price Changed $211,000 ARMLS
  • 2026-04-01 Relisted ARMLS
  • 2026-04-01 Relisted MLSSAZ
  • 2026-04-01 Listing Removed MLSSAZ
  • 2026-04-01 Listing Removed ARMLS
  • 2026-03-25 Price Changed $220,000 MLSSAZ
  • 2026-03-25 Price Changed $220,000 ARMLS
  • 2026-03-06 Price Changed $227,700 ARMLS
  • 2026-03-06 Listed $227,700 MLSSAZ
  • 2026-03-02 Price Changed $237,000 ARMLS
  • 2026-02-19 Listed $240,000 ARMLS
  • 2008-09-08 Listing Removed ARMLS
  • 2008-03-07 Listed $135,000 ARMLS
  • 2003-08-22 Sold (Public Records) $92,300 Public Records
  • 2001-01-02 Sold (MLS) $87,000 ARMLS
  • 2000-12-05 Sold (Public Records) $87,000 Public Records
  • 2000-10-16 Listing Removed ARMLS
  • 2000-07-10 Listed $87,000 ARMLS
  • 1999-05-20 Sold (Public Records) $88,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $758 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…