CashFlowRE
Sign in Sign up
151 E Patton Ave
D Composite 41.41
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).

  • ARV discount +14.7/15.0
  • Cash flow +11.5/30.0
  • DSCR +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.7/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$232,000

151 E Patton Ave · Coolidge, AZ 85128
3 bd · 2.5 ba · 1,640 sqft · SingleFamily public records · 73 Days on market
Built 2019 4,401 sqft lot $141/sqft · 16% below area Est $276k · 16% under $58/mo HOA · 3% of rent ↓ 57% since listing

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

Listing remarks MLS

Step into this inviting 3-bedroom, 2.5-bath home with a versatile loft and spacious backyard. The main level features an open living area that flows into the kitchen, plus a half bath and laundry room. Upstairs offers a primary suite with soaking tub, dual sinks, and walk-in closet, along with two additional bedrooms and a loft. Enjoy no rear neighbors and take in mountain, sunset, and city light views right from your window. The large backyard is ready for your vision, and solar panels help keep energy costs down. A great opportunity to add your personal touch!

Key facts

  • 4,401 sq ft lot
  • Garage
  • Built 2019

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 $232k.

Deal economics

  • At list price, monthly cash flow is $-75 ($-898/yr) — negative.
  • To cash-flow at today's rent, offer at most $219k (5.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (23.7% below list).
  • Recommended offer: $177k (23.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.5% in Coolidge — 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 57/100 on livability (#235 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Coolidge Unified District (4442) (town): math 8% / reading 14% proficiency, ranked #229 of 249 in AZ (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: West Elementary School (math 6% / reading 13%, grade F, #1,037 of 1,109 statewide, top 94%, 733 students, 74% FRL); Coolidge Jr. High School (math 7% / reading 11%, grade F, #200 of 218 statewide, top 93%, 362 students, 80% FRL); Coolidge High School (math 8% / reading 12%, grade F, #343 of 381 statewide, top 93%, 640 students, 68% FRL).
  • Market conditions: Rents flat; 271 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($65k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,030 (23.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.76%
Cap rate
5.91%
Cash-on-cash
-1.38%
DSCR
0.94
GRM
10.9

CMA / ARV

ARV (median comp)
$276,388
List price
$232,000
Delta
-16.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
131 E Douglas Ave 0.05mi 4/2.5 (+1) 1,801 (+10%) 7mo $250,900 $139 71
264 W Taylor Ave 0.35mi 4/2.0 (+1) 1,611 (-2%) 5mo $255,000 $158 70
152 E Dewey Ave 0.13mi 4/2.5 (+1) 1,801 (+10%) 5mo $273,000 $152 68
255 W Dewey Ave 0.29mi 4/2.5 (+1) 1,801 (+10%) 5mo $229,900 $128 61
197 E Douglas Ave 0.08mi 3/2.5 1,401 (-15%) 15mo $250,000 $178 60
610 W Douglas Ave 0.72mi 3/2.0 1,600 (-2%) 6mo $305,000 $191 55
1034 S 3rd St 0.66mi 2/2.0 (-1) 1,632 (-0%) 11mo $305,000 $187 52
147 W Taylor Ave 0.23mi 4/2.5 (+1) 1,801 (+10%) 22mo $295,000 $164 50
416 W Spruell Ave 0.55mi 3/2.0 1,521 (-7%) 18mo $193,000 $127 45
620 W Douglas Ave 0.74mi 3/2.0 1,542 (-6%) 12mo $275,000 $178 43

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 · 0.97% rent growth · sell at horizon

5-year hold
IRR
-20.7%
Equity multiple
0.29×
Total profit
$-45,958
Equity at exit
$34,592
10-year hold
IRR
-18.9%
Equity multiple
0.07×
Total profit
$-60,336
Equity at exit
$20,059

Cash invested: $64,960 (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 85128

Home prices YoY
-7.9%
Rents YoY
1.0%
Active inventory
271
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,770 high interval (Pro) →
Mortgage (P&I)
$1,217
Tax from tax record
$102 /mo · $1,225/yr
Insurance
$97
HOA
$58
Vacancy / Maint / Mgmt
$372
Net cashflow
$-75

Break-even live

Break-even rent $1,865
Max offer price $218,779
Occupancy floor 99%

Sensitivity live

Price -10% $56 -5% $-9 +0% $-75 +5% $-141 +10% $-206
Rent -10% $-215 -5% $-145 +0% $-75 +5% $-5 +10% $65
Rate -1.0pp $42 -0.5pp $-16 base $-75 +0.5pp $-135 +1.0pp $-196

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
$58,000
Closing costs
$6,960
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
131 E Patton Ave Coolidge, AZ 4.0 2.0 1221 $2,200 $1.80 46d 1 0.06mi
1824 S Wooten St Coolidge, AZ 3.0 2.5 1621 $1,575 $0.97 7d 1 0.12mi
1660 S Wooten St Coolidge, AZ 3.0 2.5 1385 $1,500 $1.08 7d 1 0.19mi
144 W Douglas Ave Coolidge, AZ 4.0 2.0 1801 $1,639 $0.91 6d 1 0.20mi
227 W Douglas Ave Coolidge, AZ 3.0 2.0 1202 $1,595 $1.33 46d 1 0.25mi
232 W Elm Ave Unit B Coolidge, AZ 4.0 2.5 1452 $1,350 $0.93 46d 1 0.85mi
144 W Lincoln Ave Coolidge, AZ 3.0 2.0 1125 $1,299 $1.15 1d 1 0.96mi
144 W Lincoln Ave Coolidge, AZ 3.0 2.0 1125 $1,299 $1.15 6d 1 0.96mi
611 W Verde Ln Coolidge, AZ 3.0 2.0 1681 $1,395 $0.83 46d 1 0.99mi
392 E Dirkley Ave Coolidge, AZ 4.0 2.5 1440 $1,700 $1.18 46d 1 1.09mi
1505 S Navajo Ln Coolidge, AZ 3.0 2.5 1743 $1,700 $0.98 46d 1 1.10mi
313 E Central Ave Coolidge, AZ 2.0 2.0 1393 $1,200 $0.86 46d 1 1.24mi
1081 W Palo Verde Ave Coolidge, AZ 4.0 2.0 1517 $1,750 $1.15 7d 1 1.45mi

HOA detail

Monthly dues
$58 · $696/yr

Listing history 35 events

  1. 2026-06-22
    days on market $232,000 Active 73 DOM
  2. 2026-06-21
    days on market $232,000 Active 72 DOM
  3. 2026-06-18
    days on market $232,000 Active 69 DOM
  4. 2026-06-17
    days on market $232,000 Active 68 DOM
  5. 2026-06-16
    days on market $232,000 Active 67 DOM
  6. 2026-06-15
    days on market $232,000 Active 66 DOM
  7. 2026-06-13
    pricedays on market $232,000 Active 64 DOM
  8. 2026-06-13
    days on market $234,000 Active 63 DOM
  9. 2026-06-09
    days on market $234,000 Active 60 DOM
  10. 2026-06-08
    days on market $234,000 Active 59 DOM
  11. 2026-06-07
    days on market $234,000 Active 58 DOM
  12. 2026-06-04
    days on market $234,000 Active 55 DOM
  13. 2026-06-03
    days on market $234,000 Active 54 DOM
  14. 2026-06-02
    days on market $234,000 Active 53 DOM
  15. 2026-06-01
    days on market $234,000 Active 52 DOM
  16. 2026-05-31
    days on market $234,000 Active 51 DOM
  17. 2026-05-15
    price $234,000 568-char remark
    Show marketing remark (568 chars)

    Step into this inviting 3-bedroom, 2.5-bath home with a versatile loft and spacious backyard. The main level features an open living area that flows into the kitchen, plus a half bath and laundry room. Upstairs offers a primary suite with soaking tub, dual sinks, and walk-in closet, along with two additional bedrooms and a loft. Enjoy no rear neighbors and take in mountain, sunset, and city light views right from your window. The large backyard is ready for your vision, and solar panels help keep energy costs down. A great opportunity to add your personal touch!

  18. 2026-04-25
    price $235,000 568-char remark
    Show marketing remark (568 chars)

    Step into this inviting 3-bedroom, 2.5-bath home with a versatile loft and spacious backyard. The main level features an open living area that flows into the kitchen, plus a half bath and laundry room. Upstairs offers a primary suite with soaking tub, dual sinks, and walk-in closet, along with two additional bedrooms and a loft. Enjoy no rear neighbors and take in mountain, sunset, and city light views right from your window. The large backyard is ready for your vision, and solar panels help keep energy costs down. A great opportunity to add your personal touch!

  19. 2026-04-04
    listed $240,000 Active 568-char remark
    Show marketing remark (568 chars)

    Step into this inviting 3-bedroom, 2.5-bath home with a versatile loft and spacious backyard. The main level features an open living area that flows into the kitchen, plus a half bath and laundry room. Upstairs offers a primary suite with soaking tub, dual sinks, and walk-in closet, along with two additional bedrooms and a loft. Enjoy no rear neighbors and take in mountain, sunset, and city light views right from your window. The large backyard is ready for your vision, and solar panels help keep energy costs down. A great opportunity to add your personal touch!

  20. 2024-12-31
    soldstatus $240,000 Closed 575-char remark
    Show marketing remark (575 chars)

    Priced to sell! This 3 bed 2.5 bath home features a loft, large backyard and beautiful views! Downstairs find a spacious living room that opens to the kitchen, half bathroom, and laundry room. Upstairs you'll find the primary suite with large tub, dual sinks and walk-in closet along with 2 other bedrooms and loft. You'll love the view out back of the mountains and cotton fields! The backyard is large and ready for your imagination. Save money on electric with the already installed solar panels! Needs just a little TLC to make it like new! More photos coming soon!

  21. 2024-12-31
    soldstatus $240,000
    Show marketing remark (575 chars)

    Priced to sell! This 3 bed 2.5 bath home features a loft, large backyard and beautiful views! Downstairs find a spacious living room that opens to the kitchen, half bathroom, and laundry room. Upstairs you'll find the primary suite with large tub, dual sinks and walk-in closet along with 2 other bedrooms and loft. You'll love the view out back of the mountains and cotton fields! The backyard is large and ready for your imagination. Save money on electric with the already installed solar panels! Needs just a little TLC to make it like new! More photos coming soon!

  22. 2024-12-16
    status Pending 575-char remark
    Show marketing remark (575 chars)

    Priced to sell! This 3 bed 2.5 bath home features a loft, large backyard and beautiful views! Downstairs find a spacious living room that opens to the kitchen, half bathroom, and laundry room. Upstairs you'll find the primary suite with large tub, dual sinks and walk-in closet along with 2 other bedrooms and loft. You'll love the view out back of the mountains and cotton fields! The backyard is large and ready for your imagination. Save money on electric with the already installed solar panels! Needs just a little TLC to make it like new! More photos coming soon!

  23. 2024-12-01
    historical Under Contract Accepting Backups 575-char remark
    Show marketing remark (575 chars)

    Priced to sell! This 3 bed 2.5 bath home features a loft, large backyard and beautiful views! Downstairs find a spacious living room that opens to the kitchen, half bathroom, and laundry room. Upstairs you'll find the primary suite with large tub, dual sinks and walk-in closet along with 2 other bedrooms and loft. You'll love the view out back of the mountains and cotton fields! The backyard is large and ready for your imagination. Save money on electric with the already installed solar panels! Needs just a little TLC to make it like new! More photos coming soon!

  24. 2024-11-21
    listed $230,000 Active 575-char remark
    Show marketing remark (575 chars)

    Priced to sell! This 3 bed 2.5 bath home features a loft, large backyard and beautiful views! Downstairs find a spacious living room that opens to the kitchen, half bathroom, and laundry room. Upstairs you'll find the primary suite with large tub, dual sinks and walk-in closet along with 2 other bedrooms and loft. You'll love the view out back of the mountains and cotton fields! The backyard is large and ready for your imagination. Save money on electric with the already installed solar panels! Needs just a little TLC to make it like new! More photos coming soon!

  25. 2020-04-17
    soldstatus $152,990 Closed
  26. 2020-03-25
    status Pending
  27. 2020-01-10
    price $152,990
  28. 2019-12-15
    price $156,990
  29. 2019-11-15
    price $154,990
  30. 2019-04-05
    listed $156,990 Active
  31. 2019-03-27
    soldstatus $1,999,999
  32. 2019-03-26
    soldstatus $1,999,999
  33. 2018-10-18
    soldstatus $2,195,000
  34. 2013-01-30
    soldstatus $2,000,000
  35. 2011-06-09
    soldstatus $550,000

ⓘ 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
$1,225 · $102/mo
Projected year-2 tax
$1,531 · $128/mo
Expected delta
+$306/yr (+$26/mo · 25.0%)

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

Climate risk First Street

  • 🌊 Flood 2/10 Low FEMA zone X (unshaded) · 7% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥113°F today · 20 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
$21,244
− Mortgage interest
−$12,996
− Property taxes
−$1,225
− Insurance
−$1,160
− Repairs & maintenance
−$1,699
− Management
−$1,699
− HOA
−$696
− Depreciation
−$6,749
Taxable loss
−$4,981
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,195
After-tax cash flow
$297/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
Coolidge Unified District (4442)
NCES district ID
0402320
Math proficiency
8% ▼ -6.00%
Reading proficiency
14% ▼ -2.00%
Median HH income
$49,182
Composite
10.35/100
National rank
#9787
State rank
#229 of 249 in AZ

Livability — Coolidge

Score
57/100
State rank
#235
US rank
#22344

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coolidge, AZ
County
Pinal County · 399,947 people
City population
19,487
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
19,487
Household income
$65,477
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
264.0

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 0.64)
Race & ethnicity
Hispanic / Latino 52% White 29% Two or more races 22% Native American 17% Black 4%
Hispanic origin (detail)
Mexican 49%
Common ancestry
Lithuanian 1% Portuguese 1% Serbian 1%
Foreign-born
9% · Canada
Languages at home
71% English-only · Spanish 25% 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
▼ -23.95%
Current HPI
280.3422
Rent YoY
▲ 0.97%
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

-57.5% since first listed
19 events — show timeline
  • 2026-05-15 Price Changed $234,000 ARMLS
  • 2026-04-25 Price Changed $235,000 ARMLS
  • 2026-04-04 Listed $240,000 ARMLS
  • 2024-12-31 Sold (Public Records) $240,000 Public Records
  • 2024-12-31 Sold (MLS) $240,000 ARMLS
  • 2024-12-16 Pending ARMLS
  • 2024-12-01 Contingent ARMLS
  • 2024-11-21 Listed $230,000 ARMLS
  • 2020-04-17 Sold (MLS) $152,990 ARMLS
  • 2020-03-25 Pending ARMLS
  • 2020-01-10 Price Changed $152,990 ARMLS
  • 2019-12-15 Price Changed $156,990 ARMLS
  • 2019-11-15 Price Changed $154,990 ARMLS
  • 2019-04-05 Listed $156,990 ARMLS
  • 2019-03-27 Sold (Public Records) $1,999,999 Public Records
  • 2019-03-26 Sold (Public Records) $1,999,999 Public Records
  • 2018-10-18 Sold (Public Records) $2,195,000 Public Records
  • 2013-01-30 Sold (Public Records) $2,000,000 Public Records
  • 2011-06-09 Sold (Public Records) $550,000 Public Records

Property tax history

+34.4%/yr

Latest (2025): $1,225 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…