7810 W Peoria Ave #85 · Peoria, AZ 85345

$117,000

3 bd · 2.0 ba · 1,248 sqft · Manufactured · 107 Days on market

Built 1985 Good condition $94/sqft · 43% above area Est $82k · 43% over ↓ 6% since listing

---

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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Condition / age +4.0/5.0
• Livability +3.8/5.0
• Schools +3.5/10.0
• Rent growth +2.7/5.0
• ARV discount +0.0/15.0
• Appreciation +0.0/10.0

Listing remarks MLS

This charming Updated 3-bedroom, 2-bath mobile home in the All Ages Suncrest MHP is the one! Fully Updated in 2024. You're greeted by a welcoming front porch, perfect for enjoying morning coffee. Inside, you'll find an appealing open layout with vaulted ceilings, a soothing palette, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with granite counters, white shaker cabinets, a subway tile backsplash, and stainless steel appliances for a delightful cooking experience. The main bedroom features soft carpeting, a closet with mirrored doors that enhance the sense of space, and a private bathroom with dual sinks. Unwind in the backyard, which offers a shed for additional storage. Don't miss out on this one!

Key facts

• Front porch
• Open layout
• Granite counters

Tags

• FRONT PORCH
• OPEN LAYOUT
• GRANITE COUNTERS
• WHITE SHAKER CABINETS
• SUBWAY TILE BACKSPLASH
• STAINLESS STEEL APPLIANCES

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $117k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $693 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $117k).
• Recommended offer: $106k (9.0% below list) — sets the bar for market timing.
• Cap rate 13.4% vs local median 3.3% in Peoria — 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 (#14 in AZ, #3,603 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, commute A, employment A; Watch: cost of living C-, amenities D, health & safety 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 flat; 333 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
• This rent runs 34% of the median local income ($67k/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 $809 of loan paydown is wiped out by about $4k 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.
• At projected returns (-3.0% appreciation + 0.6% rent growth), your $33k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

• It's been on market 107 days — a 9% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 2y 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→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $106,470 (9.0% below list)

Questions for the listing agent

1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
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: 1.62% ✓
• Cap rate: 13.40%
• Cash-on-cash: 25.39%
• DSCR: 2.13
• GRM: 5.1

CMA / ARV

• ARV (median comp): $81,867
• List price: $117,000
• Delta: 42.92%
• Verdict: OVERPRICED
• Comps: 11 within 1.0 mi

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
7810 W Peoria Ave #36	0.00mi	3/2.0	1,344 (+8%)	19mo	$125,000	$93	71
10955 N 79th Ave #106	0.19mi	3/2.0	1,342 (+8%)	22mo	$140,000	$104	60
10955 N 79th Ave #149	0.19mi	2/2.0 (-1)	1,152 (-8%)	20mo	$87,500	$76	57
7344 W Peoria Ave #4	0.54mi	2/2.0 (-1)	1,344 (+8%)	11mo	$32,500	$24	48
7302 W Peoria` Ave #77	0.58mi	3/2.0	1,428 (+14%)	22mo	$149,000	$104	31

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 · 0.62% rent growth · sell at horizon

5-year hold

• IRR: 16.2%
• Equity multiple: 1.63×
• Total profit: $20,775
• Equity at exit: $17,445

10-year hold

• IRR: 23.0%
• Equity multiple: 2.76×
• Total profit: $57,662
• Equity at exit: $10,116

Cash invested: $32,760 (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.

Methodology + full state rankings →

ZIP-level market 85345

• Home prices YoY: -19.8%
• Rents YoY: 0.6%
• Active inventory: 333
• Price-to-rent: 5.1×

Monthly cashflow live

• Estimated rent: $1,901 high
• Mortgage (P&I): −$614
• Tax est. 1.5%: −$146 /mo · $1,755/yr
• Insurance: −$49
• HOA: −$0
• Vacancy / Maint / Mgmt: −$399
• Net cashflow: $693

Break-even live

Break-even rent $1,023

Max offer price $117,000

Occupancy floor 59%

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: $29,250
• Closing costs: $3,510
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
7914 W Mescal St Peoria, AZ	3.0	2.0	1296	$1,700	$1.31	4d	1	0.36mi
9903 N 77th Ave Peoria, AZ	3.0	2.0	1446	$1,895	$1.31	4d	1	0.46mi
11014 N 81st Ave Peoria, AZ	3.0	3.0	1133	$1,699	$1.50	5d	1	0.49mi
11600 N 75th Ave Peoria, AZ	2.0	2.0	814	$1,325	$1.63	2d	4	0.62mi
8280 W Madison St Peoria, AZ	2.0	2.0	800	$1,400	$1.75	43d	1	0.68mi
7951 W Whitney Dr Peoria, AZ	2.0–4.0	2.0–2.5	1411	$2,540	$1.80	1d	30	0.68mi
11110 N 82nd Ln Peoria, AZ	3.0	2.0	1350	$1,899	$1.41	24d	1	0.69mi
8311 W Edwards St Peoria, AZ	3.0	2.0	1242	$2,100	$1.69	24d	1	0.74mi
9914 N 73rd Ave Peoria, AZ	3.0	1.5	1312	$1,716	$1.31	43d	1	0.74mi
11807 N 76th Ave Peoria, AZ	3.0	2.0	1228	$1,995	$1.62	43d	1	0.75mi
8165 W Whitney Dr Peoria, AZ	1.0–2.0	1.0–2.0	911	$2,223	$2.44	1d	229	0.77mi
11851 N 76th Dr Peoria, AZ	3.0	2.0	1266	$1,899	$1.50	5d	1	0.80mi
9592 N 82nd Ave Peoria, AZ	3.0	2.5	1401	$1,775	$1.27	15d	1	0.89mi
10860 N 85th Ave Unit 87 Peoria, AZ	2.0	1.0	780	$1,149	$1.47	5d	1	0.99mi
10860 N 85th Ave Peoria, AZ	2.0	1.0	780	$1,225	$1.57	43d	1	1.00mi
10860 N 85th Ave Peoria, AZ	1.0–2.0	1.0	630	$1,350	$2.14	3d	1	1.00mi
6960 W Peoria Ave #90 Peoria, AZ	2.0	1.0	704	$1,320	$1.88	24d	1	1.00mi
7102 W Palo Verde Ave Peoria, AZ	3.0	2.0	1360	$2,000	$1.47	43d	1	1.02mi
8560 W Peoria Ave Peoria, AZ	2.0	1.0	888	$1,450	$1.63	1d	8	1.02mi
7102 W Carol Ave Peoria, AZ	3.0	2.0	1288	$1,970	$1.53	5d	1	1.09mi
8650 W Peoria Ave Peoria, AZ	1.0–2.0	1.0–2.0	836	$1,492	$1.78	2d	19	1.11mi
9201 N 83rd Ave Peoria, AZ	1.0–3.0	1.0–2.0	981	$1,975	$2.01	2d	29	1.11mi
7027 W Palo Verde Ave Peoria, AZ	3.0	2.0	1500	$1,999	$1.33	43d	1	1.12mi
6826 W Cholla St Peoria, AZ	4.0	2.0	1440	$1,869	$1.30	43d	1	1.24mi
10221 N 87th Ln Peoria, AZ	3.0	2.0	1232	$2,059	$1.67	43d	1	1.29mi
9190 N 83rd Ave Peoria, AZ	1.0–2.0	1.0–2.0	821	$2,203	$2.68	15d	10	1.29mi
8551 W Carol Ave Peoria, AZ	3.0	2.0	1323	$2,135	$1.61	11d	1	1.30mi
7040 W Olive Ave #12 Peoria, AZ	2.0	2.0	900	$1,445	$1.61	24d	1	1.32mi
8821 W Sahuaro Dr Peoria, AZ	3.0	2.0	1074	$1,595	$1.49	2d	1	1.33mi
8821 W Sahuaro Dr Peoria, AZ	3.0	2.0	1074	$1,595	$1.49	24d	1	1.33mi
12480 N 83rd Dr Peoria, AZ	3.0	2.0	1410	$1,895	$1.34	2d	1	1.35mi
7040 W Olive Ave Peoria, AZ	2.0	2.0	953	$1,465	$1.54	5d	1	1.37mi
8563 W Mission Ln Peoria, AZ	3.0	2.0	1323	$1,950	$1.47	24d	1	1.40mi
10013 N 66th Ln Glendale, AZ	3.0	2.0	1063	$1,999	$1.88	24d	1	1.43mi
8630 W Shaw Butte Dr Peoria, AZ	3.0	2.0	1284	$1,951	$1.52	12d	1	1.43mi
8610 W Eva St Peoria, AZ	3.0	2.0	1208	$2,035	$1.68	22d	1	1.47mi
8610 W Eva St Peoria, AZ	3.0	2.0	1208	$1,985	$1.64	4d	1	1.47mi
9350 N 67th Ave Unit B1 Glendale, AZ	2.0	1.0	842	$1,070	$1.27	24d	1	1.49mi
9350 N 67th Ave Unit B2 Glendale, AZ	2.0	2.0	970	$1,250	$1.29	43d	1	1.49mi
6605 W Mescal St Glendale, AZ	3.0	2.0	1369	$1,895	$1.38	5d	1	1.50mi

Listing history 29 events

1. 2026-06-18
   days on market $117,000 Active 107 DOM
2. 2026-06-17
   days on market $117,000 Active 106 DOM
3. 2026-06-16
   days on market $117,000 Active 105 DOM
4. 2026-06-15
   days on market $117,000 Active 104 DOM
5. 2026-06-13
   days on market $117,000 Active 102 DOM
6. 2026-06-13
   days on market $117,000 Active 101 DOM
7. 2026-06-09
   days on market $117,000 Active 98 DOM
8. 2026-06-08
   days on market $117,000 Active 97 DOM
9. 2026-06-07
   days on market $117,000 Active 96 DOM
10. 2026-06-04
    days on market $117,000 Active 93 DOM
11. 2026-06-03
    days on market $117,000 Active 92 DOM
12. 2026-06-02
    days on market $117,000 Active 91 DOM
13. 2026-06-02
    price $117,000 Active 90 DOM
14. 2026-06-01
    days on market $118,000 Active 90 DOM
15. 2026-05-31
    days on market $118,000 Active 89 DOM
16. 2026-05-02
    price $118,000 736-char remark

    Show marketing remark (736 chars)

    This charming Updated 3-bedroom, 2-bath mobile home in the All Ages Suncrest MHP is the one! Fully Updated in 2024. You're greeted by a welcoming front porch, perfect for enjoying morning coffee. Inside, you'll find an appealing open layout with vaulted ceilings, a soothing palette, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with granite counters, white shaker cabinets, a subway tile backsplash, and stainless steel appliances for a delightful cooking experience. The main bedroom features soft carpeting, a closet with mirrored doors that enhance the sense of space, and a private bathroom with dual sinks. Unwind in the backyard, which offers a shed for additional storage. Don't miss out on this one!

17. 2026-03-21
    price $119,000 736-char remark

    Show marketing remark (736 chars)

    This charming Updated 3-bedroom, 2-bath mobile home in the All Ages Suncrest MHP is the one! Fully Updated in 2024. You're greeted by a welcoming front porch, perfect for enjoying morning coffee. Inside, you'll find an appealing open layout with vaulted ceilings, a soothing palette, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with granite counters, white shaker cabinets, a subway tile backsplash, and stainless steel appliances for a delightful cooking experience. The main bedroom features soft carpeting, a closet with mirrored doors that enhance the sense of space, and a private bathroom with dual sinks. Unwind in the backyard, which offers a shed for additional storage. Don't miss out on this one!

18. 2026-03-02
    listed $121,999 Active 736-char remark

    Show marketing remark (736 chars)

    This charming Updated 3-bedroom, 2-bath mobile home in the All Ages Suncrest MHP is the one! Fully Updated in 2024. You're greeted by a welcoming front porch, perfect for enjoying morning coffee. Inside, you'll find an appealing open layout with vaulted ceilings, a soothing palette, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with granite counters, white shaker cabinets, a subway tile backsplash, and stainless steel appliances for a delightful cooking experience. The main bedroom features soft carpeting, a closet with mirrored doors that enhance the sense of space, and a private bathroom with dual sinks. Unwind in the backyard, which offers a shed for additional storage. Don't miss out on this one!

19. 2026-01-27
    historical
20. 2026-01-08
    price $125,800
21. 2025-10-01
    price $126,000
22. 2025-10-01
    price $12,600
23. 2025-08-26
    price $129,000
24. 2025-07-29
    listed $130,000 Active
25. 2024-05-02
    soldstatus $125,000 Closed
26. 2024-05-01
    status Pending
27. 2024-04-29
    soldstatus $125,000 Closed
28. 2024-03-29
    historical Under Contract Accepting Backups
29. 2024-03-21
    listed $125,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥113°F today · 17 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

Taxation est. · year 1

• Rental income: $22,812
• − Mortgage interest: −$6,554
• − Property taxes: −$1,755
• − Insurance: −$585
• − Repairs & maintenance: −$1,825
• − Management: −$1,825
• − Depreciation: −$3,404
• Taxable income: $6,865
• Est. tax owed @ 24.0%: −$1,647
• After-tax cash flow: $6,671/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.

Condition & rehab AI · 13 photos

Good 80/100 Cosmetic rehab

This updated mobile home is in good condition with fresh paint and well-maintained landscaping. It has a good curb appeal and is ready for a new owner.

Value-add opportunities

• Both Painting the exterior walls — Fresh paint can enhance curb appeal and property value.
• Both Landscaping improvements — Well-maintained landscaping can increase both resale and rental value.
• Resale Kitchen appliances — Upgrading to more modern or energy-efficient appliances can attract more buyers.
• Resale Bathroom fixtures — Upgrading to more modern or energy-efficient fixtures can attract more buyers.
• Resale Flooring — Replacing worn-out flooring with more modern or energy-efficient options can attract more buyers.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the exterior walls — Fresh paint can enhance curb appeal and property value. ↑
• Both Landscaping improvements — Well-maintained landscaping can increase both resale and rental value. ↑
• Resale Kitchen appliances — Upgrading to more modern or energy-efficient appliances can attract more buyers. ↑
• Resale Bathroom fixtures — Upgrading to more modern or energy-efficient fixtures can attract more buyers. ↑
• Resale Flooring — Replacing worn-out flooring with more modern or energy-efficient options can attract more buyers. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Peoria

• Score: 76/100
• State rank: #14
• US rank: #3603

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Peoria, AZ
• County: Maricopa County · 4,537,380 people
• City population: 206,687
• Metro: Phoenix-Mesa-Chandler, AZ
• Population (ZIP): 60,918
• Household income: $67,380
• Rent vs Own: 33.5% rent · 66.5% own
• Severe rent burden: 1879.0

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: Diverse neighborhood (Simpson 0.62)
• Race & ethnicity: White 51% Hispanic / Latino 34% Two or more races 14% Black 5% Asian 4% Native American 2%
• Hispanic origin (detail): Mexican 29%
• Common ancestry: Romanian 2% Italian 2% Slovak 1%
• Foreign-born: 13% · Canada, Vietnam
• Languages at home: 76% English-only · Spanish 18% Other Indo-European 1% Vietnamese 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: ▼ -80.77%
• Current HPI: 328.1069
• Rent YoY: ▲ 0.62%
• 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
▸Technology	2	$13B
▸Mining / Metals	1	$23B
▸Environmental Services	1	$16B
▸Metals / Steel	1	$14B
▸Technology Distribution	1	$9B
▸Homebuilding	1	$8B

Price history

-5.6% since first listed

14 events — show timeline

• 2026-05-02 Price Changed $118,000 ARMLS
• 2026-03-21 Price Changed $119,000 ARMLS
• 2026-03-02 Listed $121,999 ARMLS
• 2026-01-27 Listing Removed — ARMLS
• 2026-01-08 Price Changed $125,800 ARMLS
• 2025-10-01 Price Changed $126,000 ARMLS
• 2025-10-01 Price Changed $12,600 ARMLS
• 2025-08-26 Price Changed $129,000 ARMLS
• 2025-07-29 Listed $130,000 ARMLS
• 2024-05-02 Sold (MLS) $125,000 ARMLS
• 2024-05-01 Pending — ARMLS
• 2024-04-29 Sold (MLS) $125,000 ARMLS
• 2024-03-29 Contingent — ARMLS
• 2024-03-21 Listed $125,000 ARMLS