CashFlowRE
Sign in Sign up
43219 W Maricopa Ave
D+ Composite 47.37
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 +15.0/15.0
  • Cash flow +10.7/30.0
  • Appreciation +4.6/10.0
  • Livability +3.6/5.0
  • DSCR +3.1/10.0
  • Rent growth +2.9/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$380,000

43219 W Maricopa Ave · Maricopa, AZ 85138
5 bd · 3.0 ba · 4,146 sqft · SingleFamily public records · 30 Days on market
Built 2006 6,326 sqft lot Est $468k · 19% under $75/mo HOA · 3% of rent

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

Listing remarks MLS

Come view this beautiful 5 bedroom 3 bath home with a 3 car garage! There is a formal dining/living room area as soon as you enter the home. The large kitchen consists of granite counter, black appliances, walk in pantry, kitchen island, recessed lighting, and custom pull out drawers. There is a large bedroom and full bathroom downstairs. You can enjoy the huge loft area upstairs! The master bedroom has a large walk in closet, double sink vanity in bathroom, with separate shower and tub. Every bedroom has a walk in closet. There is ceiling fans throughout and diagonal tile in all the right places. The back yard has a covered patio, mature citrus trees, natural fire pit, built in bbq, and beautiful landscaping plus solar panels that cut the electricity on half.

Key facts

  • Oversized loft
  • Huge walk-in closets
  • Solar

Tags

NEW HVAC SYSTEMSSOLAROVERSIZED LOFTHUGE WALK-IN CLOSETSOPEN-CONCEPT LAYOUTUPGRADED KITCHEN

Property features AI

Finance

  • Financial info: FHA financing available (non-assumable)
  • HOA & community: HOA with quarterly fee of $224; HOA covers grounds maintenance; Community playground; Biking/walking path

Exterior

  • Parking: 3 covered parking spaces; 3 open parking spaces; 3-car garage with garage door opener
  • Utilities: City water; Public sewer
  • Home design: Single family residence; Fee simple ownership
  • Construction: Stucco and wood frame construction; Tile roof
  • Exterior features: Desert front and back landscaping; Automatic timer irrigation in front and back; Block fencing

Interior

  • Kitchen: Dishwasher; Built-in electric oven; Built-in microwave; Walk-in pantry; Kitchen island
  • Bedrooms: Up to 6 possible bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Granite counters; Double vanity; Full bathroom in the primary bedroom; Separate shower and tub; Kitchen island; Upstairs living area; Dual-pane windows; Solar panels

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 5-bed/3.0-bath single-family listed at $380k.

Deal economics

  • At list price, monthly cash flow is $-180 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $348k (8.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $291k (23.4% below list).
  • Recommended offer: $291k (23.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.7% in Maricopa — 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 72/100 on livability (#28 in AZ) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A-, crime B+; Watch: amenities F, commute F, health & safety F.
  • Maricopa Unified School District (4441) (town): math 20% / reading 29% proficiency, ranked #128 of 249 in AZ (top 51%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Maricopa Elementary School (math 23% / reading 28%, grade F, #631 of 1,109 statewide, top 57%, 733 students, 65% FRL); Maricopa Wells Middle School (math 13% / reading 23%, grade F, #143 of 218 statewide, top 66%, 934 students, 57% FRL); Maricopa High School (math 12% / reading 19%, grade F, #262 of 381 statewide, top 69%, 2,188 students, 46% FRL).
  • Market conditions: Rents rising (+1.8%/yr); 862 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($96k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-0.9%/yr); year-one equity from $3k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($374k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 18y 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 $279k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $291,051 (23.4% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.77%
Cap rate
5.73%
Cash-on-cash
-2.03%
DSCR
0.91
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$468,498
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
43232 W Magnolia Rd 0.03mi 5/3.0 4,147 (0%) 9mo $420,000 $101 91
19213 N Wilson St 0.28mi 5/3.0 4,157 (+0%) 6mo $400,000 $96 81
19363 N Toya St 0.34mi 5/3.0 4,157 (+0%) 4mo $457,000 $110 80
43363 W Wild Horse Trl 0.14mi 6/4.0 (+1) 3,900 (-6%) 1mo $490,000 $126 74
20139 N Bustos Way 0.38mi 5/3.0 3,956 (-5%) 1mo $565,000 $143 74
43459 W Maricopa Ave 0.14mi 5/2.5 3,735 (-10%) 2mo $415,000 $111 73
42978 W Magnolia Rd 0.15mi 6/4.0 (+1) 3,901 (-6%) 2mo $461,250 $118 73
43003 W Magnolia Rd 0.15mi 6/4.0 (+1) 3,902 (-6%) 7mo $442,500 $113 68
43546 W Blazen Trl 0.36mi 5/3.0 3,901 (-6%) 7mo $345,000 $88 68
42844 W Wild Horse Trl 0.26mi 6/3.5 (+1) 3,900 (-6%) 9mo $500,000 $128 63
42616 W Avella Dr 0.39mi 5/4.0 3,540 (-15%) 1mo $385,000 $109 53
42574 W Chimayo Dr 0.41mi 6/4.0 (+1) 3,540 (-15%) 0mo $405,000 $114 47

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.89% appreciation · 1.78% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.61×
Total profit
$-41,704
Equity at exit
$93,780
10-year hold
IRR
-3.4%
Equity multiple
0.70×
Total profit
$-32,423
Equity at exit
$100,235

Cash invested: $106,400 (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 85138

Home prices YoY
-0.3%
Rents YoY
1.8%
Active inventory
862
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,911 high interval (Pro) →
Mortgage (P&I)
$1,993
Tax from tax record
$253 /mo · $3,035/yr
Insurance
$158
HOA
$75
Vacancy / Maint / Mgmt
$611
Net cashflow
$-180

Break-even live

Break-even rent $3,138
Max offer price $348,256
Occupancy floor

Sensitivity live

Price -10% $35 -5% $-72 +0% $-180 +5% $-287 +10% $-395
Rent -10% $-410 -5% $-295 +0% $-180 +5% $-65 +10% $50
Rate -1.0pp $12 -0.5pp $-83 base $-180 +0.5pp $-278 +1.0pp $-378

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
$95,000
Closing costs
$11,400
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
42735 W Arizona Ave Maricopa, AZ 5.0 3.0 3735 $2,495 $0.67 0d 1 0.35mi
19053 N Wilson St Unit 1545785P Maricopa, AZ 5.0 3.0 3239 $4,438 $1.37 18d 1 0.35mi
43558 W Oster Dr Maricopa, AZ 5.0 4.0 3508 $2,695 $0.77 25d 1 0.38mi
43589 W Cowpath Rd Maricopa, AZ 5.0 2.5 4157 $2,400 $0.58 6d 1 0.50mi
43608 W Caven Dr Maricopa, AZ 4.0 3.0 3508 $2,250 $0.64 23d 1 0.52mi
45063 W Jack Rabbit Trl Maricopa, AZ 4.0 2.5 3040 $2,269 $0.75 4d 1 1.25mi

HOA detail

Monthly dues
$75 · $900/yr
Likely covers
electriclandscaping

Listing history 37 events

  1. 2026-06-21
    days on market $380,000 Active 30 DOM
  2. 2026-06-18
    days on market $380,000 Active 27 DOM
  3. 2026-06-17
    days on market $380,000 Active 26 DOM
  4. 2026-06-16
    days on market $380,000 Active 25 DOM
  5. 2026-06-15
    days on market $380,000 Active 24 DOM
  6. 2026-06-13
    days on market $380,000 Active 22 DOM
  7. 2026-06-13
    days on market $380,000 Active 21 DOM
  8. 2026-06-09
    days on market $380,000 Active 18 DOM
  9. 2026-06-08
    days on market $380,000 Active 17 DOM
  10. 2026-06-07
    pricedays on market $380,000 Active 16 DOM
  11. 2026-06-04
    days on market $390,000 Active 13 DOM
  12. 2026-06-03
    days on market $390,000 Active 12 DOM
  13. 2026-06-02
    days on market $390,000 Active 11 DOM
  14. 2026-06-01
    days on market $390,000 Active 10 DOM
  15. 2026-05-31
    days on market $390,000 Active 9 DOM
  16. 2026-05-22
    listed $390,000 Active
  17. 2026-04-10
    historical
  18. 2026-02-21
    status Active
  19. 2026-02-20
    listed $460,000 Active
  20. 2026-02-20
    historical
  21. 2020-02-13
    soldstatus $279,000
  22. 2020-01-15
    soldstatus $279,000 Closed 770-char remark
    Show marketing remark (770 chars)

    Come view this beautiful 5 bedroom 3 bath home with a 3 car garage! There is a formal dining/living room area as soon as you enter the home. The large kitchen consists of granite counter, black appliances, walk in pantry, kitchen island, recessed lighting, and custom pull out drawers. There is a large bedroom and full bathroom downstairs. You can enjoy the huge loft area upstairs! The master bedroom has a large walk in closet, double sink vanity in bathroom, with separate shower and tub. Every bedroom has a walk in closet. There is ceiling fans throughout and diagonal tile in all the right places. The back yard has a covered patio, mature citrus trees, natural fire pit, built in bbq, and beautiful landscaping plus solar panels that cut the electricity on half.

  23. 2019-11-27
    status Pending 770-char remark
    Show marketing remark (770 chars)

    Come view this beautiful 5 bedroom 3 bath home with a 3 car garage! There is a formal dining/living room area as soon as you enter the home. The large kitchen consists of granite counter, black appliances, walk in pantry, kitchen island, recessed lighting, and custom pull out drawers. There is a large bedroom and full bathroom downstairs. You can enjoy the huge loft area upstairs! The master bedroom has a large walk in closet, double sink vanity in bathroom, with separate shower and tub. Every bedroom has a walk in closet. There is ceiling fans throughout and diagonal tile in all the right places. The back yard has a covered patio, mature citrus trees, natural fire pit, built in bbq, and beautiful landscaping plus solar panels that cut the electricity on half.

  24. 2019-10-21
    listed $279,900 Active 770-char remark
    Show marketing remark (770 chars)

    Come view this beautiful 5 bedroom 3 bath home with a 3 car garage! There is a formal dining/living room area as soon as you enter the home. The large kitchen consists of granite counter, black appliances, walk in pantry, kitchen island, recessed lighting, and custom pull out drawers. There is a large bedroom and full bathroom downstairs. You can enjoy the huge loft area upstairs! The master bedroom has a large walk in closet, double sink vanity in bathroom, with separate shower and tub. Every bedroom has a walk in closet. There is ceiling fans throughout and diagonal tile in all the right places. The back yard has a covered patio, mature citrus trees, natural fire pit, built in bbq, and beautiful landscaping plus solar panels that cut the electricity on half.

  25. 2017-04-26
    soldstatus $230,000
  26. 2017-04-25
    soldstatus $230,000 Closed
  27. 2017-03-13
    status Pending
  28. 2017-03-10
    listed $220,000 Active
  29. 2016-09-28
    historical
  30. 2016-08-22
    price $239,900
  31. 2016-08-13
    price $249,800
  32. 2016-08-04
    price $249,900
  33. 2016-07-03
    price $259,900
  34. 2016-06-20
    price $269,900
  35. 2016-06-08
    listed $279,900 Active
  36. 2008-10-03
    historical
  37. 2008-09-09
    listed $168,000

ⓘ 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
$3,035 · $253/mo
Projected year-2 tax
$3,035 · $253/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥114°F today · 18 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
$34,926
− Mortgage interest
−$21,286
− Property taxes
−$3,035
− Insurance
−$1,900
− Repairs & maintenance
−$2,794
− Management
−$2,794
− HOA
−$900
− Depreciation
−$11,055
Taxable loss
−$8,837
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,121
After-tax cash flow
$-35/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
Maricopa Unified School District (4441)
NCES district ID
0404720
Math proficiency
20% ▼ -18.00%
Reading proficiency
29% ▼ -9.00%
Median HH income
$63,725
Composite
22.92/100
National rank
#7993
State rank
#128 of 249 in AZ

Livability — Maricopa

Score
72/100
State rank
#28
US rank
#5943

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maricopa, AZ
County
Pinal County · 399,947 people
City population
76,044
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
55,260
Household income
$95,867
Rent vs Own
17.7% rent · 82.3% own
Severe rent burden
432.0

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 0.69)
Race & ethnicity
White 45% Hispanic / Latino 30% Two or more races 17% Black 13% Native American 3% Asian 3% Pacific Islander 1%
Hispanic origin (detail)
Mexican 26% Puerto Rican 1%
Common ancestry
Lithuanian 2% Romanian 2% Italian 2%
Foreign-born
10% · Canada
Languages at home
79% English-only · Spanish 16% Other Asian/Pacific 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
▼ -0.89%
Current HPI
258.1461
Rent YoY
▲ 1.78%
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

+126.2% since first listed
23 events — show timeline
  • 2026-06-07 Price Changed $380,000 ARMLS
  • 2026-05-22 Listed $390,000 ARMLS
  • 2026-04-10 Listing Removed ARMLS
  • 2026-02-21 Relisted ARMLS
  • 2026-02-20 Listed $460,000 ARMLS
  • 2026-02-20 Listing Removed ARMLS
  • 2020-02-13 Sold (Public Records) $279,000 Public Records
  • 2020-01-15 Sold (MLS) $279,000 ARMLS
  • 2019-11-27 Pending ARMLS
  • 2019-10-21 Listed $279,900 ARMLS
  • 2017-04-26 Sold (Public Records) $230,000 Public Records
  • 2017-04-25 Sold (MLS) $230,000 ARMLS
  • 2017-03-13 Pending ARMLS
  • 2017-03-10 Listed $220,000 ARMLS
  • 2016-09-28 Listing Removed ARMLS
  • 2016-08-22 Price Changed $239,900 ARMLS
  • 2016-08-13 Price Changed $249,800 ARMLS
  • 2016-08-04 Price Changed $249,900 ARMLS
  • 2016-07-03 Price Changed $259,900 ARMLS
  • 2016-06-20 Price Changed $269,900 ARMLS
  • 2016-06-08 Listed $279,900 ARMLS
  • 2008-10-03 Listing Removed ARMLS
  • 2008-09-09 Listed $168,000 ARMLS

Property tax history

-0.5%/yr

Latest (2025): $3,035 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…