CashFlowRE
Sign in Sign up
6934 W Greenway Rd
C+ Composite 64.5
Why this score? — see what drove the C+ 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 +24.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.0/10.0
  • Livability +3.8/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$167,500

6934 W Greenway Rd · Glendale, AZ 85381
3 bd · 1.5 ba · 720 sqft · Manufactured public records · 32 Days on market
Built 1972 9,131 sqft lot $233/sqft · 30% below area Est $241k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fixer upper. Endless possibilities. Fix and rent/sell the mobile home that is there, bring a new mobile home in or you are able to build in that community.

Key facts

  • 9,131 sq ft lot
  • Built 1972
  • Listed 31 days

Property features AI

Finance

  • Other: Lot size approximately 9,131 sq ft
  • Financial info: Private financing
  • HOA & community: No association fees

Exterior

  • Utilities: City water; Public sewer
  • Home design: Manufactured/Mobile home; Fee simple ownership
  • Construction: Board & batten siding; Wood frame construction; Composition roof
  • Exterior features: Dirt front yard; Dirt back yard; Block fencing

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 3 possible bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom (2 total bathrooms)
  • Heating & cooling: Window/Wall unit cooling; No heating system
  • Interior features: Eat-in kitchen
  • Laundry & utility: No laundry hookups

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/1.5-bath manufactured listed at $168k.

Deal economics

  • At list price, monthly cash flow is $344 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $168k).
  • Recommended offer: $162k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 3.5% in Glendale — 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 76/100 on livability (#12 in AZ, #3,235 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, amenities B; Watch: health & safety D+, crime F.
  • Peoria Unified School District (4237) (suburban): math 36% / reading 42% proficiency, ranked #64 of 249 in AZ (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.8%/yr); 113 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 36,011 units permitted in Maricopa County in 2024 (12,801 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 $5k 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 32 days — a 3% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $140k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,475 (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 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.00%
Cap rate
8.75%
Cash-on-cash
8.79%
DSCR
1.39
GRM
8.3

CMA / ARV

ARV (median comp)
$240,752
List price
$167,500
Delta
-30.43%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7002 W Karen Lee Ln 0.11mi 2/1.0 (-1) 673 (-6%) 17mo $242,000 $360 63

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
-6.1%
Equity multiple
0.78×
Total profit
$-10,253
Equity at exit
$24,975
10-year hold
IRR
-0.0%
Equity multiple
1.00×
Total profit
$-78
Equity at exit
$14,482

Cash invested: $46,900 (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 85381

Home prices YoY
-20.6%
Rents YoY
-0.8%
Active inventory
113
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,677 high interval (Pro) →
Mortgage (P&I)
$878
Tax from tax record
$33 /mo · $398/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$344

Break-even live

Break-even rent $1,242
Max offer price $167,500
Occupancy floor 75%

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
$41,875
Closing costs
$5,025
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16601 N 75th Ave Peoria, AZ 1.0–3.0 1.0–2.0 1042 $2,378 $2.28 2d 24 0.89mi
6451 W Bell Rd Glendale, AZ 2.0 1.0–2.0 630 $1,285 $2.04 1d 107 1.10mi
5959 W Greenway Rd Glendale, AZ 1.0–2.0 1.0–2.0 735 $1,357 $1.85 1d 10 1.18mi
15050 N 59th Ave Glendale, AZ 1.0–2.0 1.0–2.0 775 $1,499 $1.93 1d 7 1.22mi
15010 N 59th Ave Glendale, AZ 1.0–2.0 1.0–2.0 637 $1,445 $2.27 2d 13 1.27mi

Listing history 12 events

  1. 2026-06-09
    days on market $167,500 Active 32 DOM
  2. 2026-06-08
    days on market $167,500 Active 31 DOM
  3. 2026-06-07
    days on market $167,500 Active 30 DOM
  4. 2026-06-04
    days on market $167,500 Active 27 DOM
  5. 2026-06-03
    days on market $167,500 Active 26 DOM
  6. 2026-06-02
    days on market $167,500 Active 25 DOM
  7. 2026-06-01
    days on market $167,500 Active 24 DOM
  8. 2026-05-31
    days on market $167,500 Active 23 DOM
  9. 2026-05-08
    listed $167,500 Active 155-char remark
  10. 2026-04-17
    soldstatus $85,000
  11. 1989-04-28
    soldstatus $45,000
  12. 1976-12-13
    soldstatus $5,000

ⓘ 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
$398 · $33/mo
Projected year-2 tax
$1,106 · $92/mo
Expected delta
+$707/yr (+$59/mo · 177.4%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥112°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$20,127
− Mortgage interest
−$9,383
− Property taxes
−$398
− Insurance
−$838
− Repairs & maintenance
−$1,610
− Management
−$1,610
− Depreciation
−$4,873
Taxable income
$1,415
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$340
After-tax cash flow
$3,784/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
Peoria Unified School District (4237)
NCES district ID
0406250
Math proficiency
36% ▼ -14.00%
Reading proficiency
42% ▼ -8.00%
Median HH income
$60,171
Composite
34.62/100
National rank
#5152
State rank
#64 of 249 in AZ

Livability — Glendale

Score
76/100
State rank
#12
US rank
#3235

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glendale, AZ
County
Maricopa County · 4,537,380 people
City population
294,586
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
27,650
Household income
$96,746
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
1114.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 21% Two or more races 11% Asian 3% Black 2%
Hispanic origin (detail)
Mexican 17% Puerto Rican 2%
Common ancestry
Lithuanian 4% Slovak 3% Iranian 2%
Foreign-born
7% · Canada, Vietnam, China
Languages at home
89% English-only · Spanish 7% Vietnamese 1% Chinese 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
▼ -74.78%
Current HPI
288.2663
Rent YoY
▼ -0.80%
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

+2700.0% since first listed
6 events — show timeline
  • 2026-06-11 Sold (Public Records) $140,000 Public Records
  • 2026-06-11 Listing Removed ARMLS
  • 2026-05-08 Listed $167,500 ARMLS
  • 2026-04-17 Sold (Public Records) $85,000 Public Records
  • 1989-04-28 Sold (Public Records) $45,000 Public Records
  • 1976-12-13 Sold (Public Records) $5,000 Public Records

Property tax history

-2.1%/yr

Latest (2025): $398 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…