CashFlowRE
Sign in Sign up
3709 N Florence Blvd
B- Composite 68.1
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 +26.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.2/10.0
  • 1% rule +6.9/10.0
  • 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

$139,900

3709 N Florence Blvd · Florence, AZ 85132
2 bd · 2.0 ba · 1,464 sqft · Manufactured public records · 32 Days on market
Built 1979 10,000 sqft lot $96/sqft · 22% below area Est $220k · 36% under $101/mo HOA · 6% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special, Great opportunity in the Florence Gardens 55+ community on a spacious 10,000 sq ft lot with garage. This property offers a chance to update and customize to your own style, making it ideal for a buyer looking to create value. The layout and lot size provide a strong foundation for improvements and renovation.

Key facts

  • Spacious lot
  • 0.23 acre lot
  • Garage

Tags

FLORENCE GARDENS COMMUNITYSPACIOUS LOT

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 $140k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 4.2% 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: schools F, amenities F, commute 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.
  • Market conditions: Rents rising (+1.3%/yr); 714 active listings in the ZIP; 1 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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $85k; list at $140k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 5→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $135,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. 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.
  7. 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.
  8. 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
1.19%
Cap rate
9.58%
Cash-on-cash
11.73%
DSCR
1.52
GRM
7.0

CMA / ARV

ARV (median comp)
$220,288
List price
$139,900
Delta
-36.49%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3703 N Colorado Ave 0.07mi 3/2.0 (+1) 1,570 (+7%) 0mo $265,000 $169 79
3716 N Montana Ave 0.31mi 3/2.0 (+1) 1,457 (-0%) 3mo $150,000 $103 77
806 E Pennsylvania Ave 0.39mi 3/2.0 (+1) 1,457 (-0%) 0mo $174,900 $120 76
3809 N Kansas Ave 0.43mi 2/2.0 1,501 (+2%) 2mo $198,500 $132 74
812 E Lancaster Cir 0.44mi 3/2.0 (+1) 1,457 (-0%) 4mo $260,000 $178 70
3822 N Iowa Ave 0.54mi 2/2.0 1,429 (-2%) 2mo $280,000 $196 69
800 E Mississippi St 0.03mi 3/2.0 (+1) 1,260 (-14%) 3mo $210,000 $167 68
813 E Pennsylvania Ave 0.37mi 3/2.0 (+1) 1,569 (+7%) 4mo $180,000 $115 63
3926 N Florence Blvd 0.51mi 2/2.0 1,561 (+7%) 3mo $255,000 $163 62
808 E Pennsylvania Ave 0.39mi 2/2.0 1,249 (-15%) 2mo $196,500 $157 56
3914 N Florence Blvd 0.44mi 2/2.0 1,248 (-15%) 0mo $205,000 $164 54
3731 N Kansas Ave 0.42mi 3/2.0 (+1) 1,249 (-15%) 2mo $195,000 $156 49

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
-0.8%
Equity multiple
0.97×
Total profit
$-1,129
Equity at exit
$20,860
10-year hold
IRR
7.0%
Equity multiple
1.49×
Total profit
$19,126
Equity at exit
$12,096

Cash invested: $39,172 (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
714
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,670 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$43 /mo · $519/yr
Insurance
$58
HOA
$101
Vacancy / Maint / Mgmt
$351
Net cashflow
$383

Break-even live

Break-even rent $1,185
Max offer price $139,900
Occupancy floor 72%

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
$34,975
Closing costs
$4,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3611 N Michigan Ave Florence, AZ 2.0 1.5 1441 $1,600 $1.11 44d 1 0.37mi

HOA detail

Monthly dues
$101 · $1,212/yr

Listing history 6 events

  1. 2026-05-11
    status Pending 331-char remark
    Show marketing remark (331 chars)

    Investor special, Great opportunity in the Florence Gardens 55+ community on a spacious 10,000 sq ft lot with garage. This property offers a chance to update and customize to your own style, making it ideal for a buyer looking to create value. The layout and lot size provide a strong foundation for improvements and renovation.

  2. 2026-05-06
    price $139,900 331-char remark
    Show marketing remark (331 chars)

    Investor special, Great opportunity in the Florence Gardens 55+ community on a spacious 10,000 sq ft lot with garage. This property offers a chance to update and customize to your own style, making it ideal for a buyer looking to create value. The layout and lot size provide a strong foundation for improvements and renovation.

  3. 2026-04-09
    listed $149,000 Active 331-char remark
    Show marketing remark (331 chars)

    Investor special, Great opportunity in the Florence Gardens 55+ community on a spacious 10,000 sq ft lot with garage. This property offers a chance to update and customize to your own style, making it ideal for a buyer looking to create value. The layout and lot size provide a strong foundation for improvements and renovation.

  4. 2002-05-17
    soldstatus $85,000
  5. 2002-05-17
    soldstatus $85,000
  6. 1998-03-02
    soldstatus $77,500

ⓘ 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
$519 · $43/mo
Projected year-2 tax
$923 · $77/mo
Expected delta
+$405/yr (+$34/mo · 78.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 5 d/yr ≥112°F today · 14 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
$20,038
− Mortgage interest
−$7,837
− Property taxes
−$519
− Insurance
−$700
− Repairs & maintenance
−$1,603
− Management
−$1,603
− HOA
−$1,212
− Depreciation
−$4,070
Taxable income
$2,495
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$599
After-tax cash flow
$3,997/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

+80.5% since first listed
6 events — show timeline
  • 2026-05-11 Pending ARMLS
  • 2026-05-06 Price Changed $139,900 ARMLS
  • 2026-04-09 Listed $149,000 ARMLS
  • 2002-05-17 Sold (Public Records) $85,000 Public Records
  • 2002-05-17 Sold (Public Records) $85,000 Public Records
  • 1998-03-02 Sold (Public Records) $77,500 Public Records

Property tax history

-2.9%/yr

Latest (2025): $519 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…