CashFlowRE
Sign in Sign up
18354 N Buckhorn Trl
D Composite 40.47
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 +13.6/15.0
  • Cash flow +7.6/30.0
  • Appreciation +4.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • 1% rule +1.7/10.0
  • DSCR +1.7/10.0

$299,900

18354 N Buckhorn Trl · Maricopa, AZ 85138
3 bd · 2.0 ba · 1,551 sqft · SingleFamily public records · 114 Days on market
Built 2022 5,176 sqft lot $193/sqft · 13% below area Est $347k · 14% under $75/mo HOA · 4% of rent

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

Listing remarks MLS

With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

Key facts

  • Walk-in shower
  • Spacious layout
  • Backyard views

Tags

FRESHLY PAINTED INTERIORSPACIOUS LAYOUTSTAINLESS STEEL APPLIANCESWALK-IN SHOWEROVERSIZED WALK-IN CLOSETBACKYARD VIEWS

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/2.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-360 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $236k (21.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (33.2% below list).
  • Recommended offer: $200k (33.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% 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: Saddleback Elementary School (math 24% / reading 33%, grade F, #580 of 1,109 statewide, top 53%, 795 students, 56% FRL); Maricopa Wells Middle School (math 13% / reading 23%, grade F, #143 of 218 statewide, top 66%, 934 students, 57% FRL).
  • Market conditions: Rents rising (+1.8%/yr); 862 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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).

Forward outlook

  • Local home prices are declining (-0.9%/yr); year-one equity from $2k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $29k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 8→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $200,382 (33.2% 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 114 days. Have you received any prior offers? Is the seller open to a 33% 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 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?
  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
0.67%
Cap rate
4.85%
Cash-on-cash
-5.14%
DSCR
0.77
GRM
12.5

CMA / ARV

ARV (median comp)
$346,738
List price
$299,900
Delta
-13.51%
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
18552 N Ibis Way 0.33mi 3/2.0 1,509 (-3%) 3mo $306,000 $203 78
44357 W Cypress Ln 0.56mi 3/2.0 1,573 (+1%) 1mo $310,000 $197 70
43871 W Cowpath Rd 0.50mi 3/2.0 1,509 (-3%) 3mo $260,000 $172 70
42812 W Martie Lynn Rd 0.45mi 3/2.0 1,508 (-3%) 6mo $299,999 $199 70
42758 W Camino DE Janos -- 0.55mi 3/2.0 1,533 (-1%) 4mo $275,000 $179 69
42549 W Monteverde Dr 0.62mi 3/2.0 1,560 (+1%) 2mo $323,000 $207 69
43909 W Arizona Ave 0.64mi 3/2.0 1,509 (-3%) 2mo $190,500 $126 64
43832 W Arizona Ave 0.64mi 4/2.0 (+1) 1,533 (-1%) 1mo $225,000 $147 62
42411 W Arvada Ln 0.73mi 3/2.0 1,561 (+1%) 5mo $315,000 $202 61
42521 W Monteverde Dr 0.63mi 2/2.0 (-1) 1,423 (-8%) 3mo $250,000 $176 49
42467 W Monteverde Dr 0.67mi 4/2.0 (+1) 1,675 (+8%) 2mo $315,000 $188 49
42514 W Almira Dr 0.74mi 4/2.0 (+1) 1,733 (+12%) 2mo $300,000 $173 39

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
-12.9%
Equity multiple
0.45×
Total profit
$-46,452
Equity at exit
$74,012
10-year hold
IRR
-7.2%
Equity multiple
0.36×
Total profit
$-53,880
Equity at exit
$79,107

Cash invested: $83,972 (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
12.5×

Monthly cashflow live

Estimated rent
$2,004 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$170 /mo · $2,041/yr
Insurance
$125
HOA
$75
Vacancy / Maint / Mgmt
$421
Net cashflow
$-360

Break-even live

Break-even rent $2,459
Max offer price $236,346
Occupancy floor

Sensitivity live

Price -10% $-190 -5% $-275 +0% $-360 +5% $-445 +10% $-530
Rent -10% $-518 -5% $-439 +0% $-360 +5% $-281 +10% $-201
Rate -1.0pp $-209 -0.5pp $-283 base $-360 +0.5pp $-437 +1.0pp $-517

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
$74,975
Closing costs
$8,997
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18283 N Presley Ln Maricopa, AZ 3.0 2.5 2156 $2,000 $0.93 26d 1 0.11mi
43760 W Cypress Ln Maricopa, AZ 4.0 2.0 2142 $2,000 $0.93 45d 1 0.20mi
43814 W Cypress Ln Maricopa, AZ 4.0 2.0 2170 $2,095 $0.97 45d 1 0.23mi
43361 W Elizabeth Ave Maricopa, AZ 3.0 2.0 1509 $1,795 $1.19 25d 1 0.27mi
43205 W Jeremy St Maricopa, AZ 3.0 2.0 1699 $1,800 $1.06 0d 1 0.43mi
42725 W Martie Lynn Rd Maricopa, AZ 3.0 2.0 1509 $2,015 $1.34 26d 1 0.48mi
43811 W Elizabeth Ave Maricopa, AZ 3.0 2.0 1509 $1,550 $1.03 0d 1 0.54mi
43269 W Arizona Ave Maricopa, AZ 4.0 2.0 1533 $1,695 $1.11 45d 1 0.62mi
42495 W Monteverde Dr Maricopa, AZ 3.0 2.0 1484 $2,500 $1.68 45d 1 0.65mi
44170 W Honeycutt Ave Maricopa, AZ 1.0–3.0 1.0–2.0 913 $1,450 $1.59 0d 1 0.79mi
42584 W Maricopa-Casa Grande Hwy Maricopa, AZ 2.0–4.0 1.0–2.0 1140 $1,723 $1.51 0d 60 0.84mi
18184 N Calacera St Maricopa, AZ 3.0 2.0 1603 $1,795 $1.12 18d 1 0.88mi
44900 W Bowlin Rd Maricopa, AZ 1.0–3.0 1.0–2.0 1015 $2,320 $2.28 0d 1 0.89mi
42381 W Mira Ct Maricopa, AZ 3.0 2.0 1584 $1,795 $1.13 45d 1 0.90mi
42381 W Mira Ct Maricopa, AZ 3.0 2.0 1584 $1,795 $1.13 26d 1 0.90mi
19165 N Ventana Ln Maricopa, AZ 3.0 2.0 1440 $1,650 $1.15 26d 1 0.91mi
44928 W Zion Rd Maricopa, AZ 3.0 2.5 1875 $1,950 $1.04 45d 1 0.92mi
42275 W Calle St Maricopa, AZ 4.0 3.0 1807 $2,050 $1.13 5d 1 0.94mi
42275 W Calle St Maricopa, AZ 4.0 3.0 1807 $2,050 $1.13 45d 1 0.94mi
43223 W Neely Dr Maricopa, AZ 4.0 2.0 2223 $2,900 $1.30 18d 1 0.94mi
19680 N Ortman Cir Maricopa, AZ 3.0 2.0 1975 $1,700 $0.86 4d 1 0.95mi
42246 W Balsa Dr Maricopa, AZ 3.0 2.0 1585 $1,679 $1.06 45d 1 0.99mi
43368 W Palmen Dr Maricopa, AZ 4.0 2.5 2200 $1,889 $0.86 45d 1 1.01mi
45129 W Desert Cedars Ln Maricopa, AZ 4.0 2.0 1753 $1,875 $1.07 7d 1 1.03mi
44000 W Palo Olmo Rd Maricopa, AZ 3.0 2.0 1853 $1,850 $1.00 45d 1 1.04mi
44290 W Neely Dr Maricopa, AZ 3.0 2.0 1604 $1,795 $1.12 0d 1 1.07mi
42826 W Darter Dr Maricopa, AZ 2.0 2.0 1596 $1,875 $1.17 26d 1 1.14mi
44124 W Palo Cedro Rd Maricopa, AZ 3.0 2.0 1619 $1,595 $0.99 45d 1 1.17mi
45310 W Norris Rd Maricopa, AZ 3.0 2.0 1385 $1,649 $1.19 26d 1 1.21mi
45310 W Norris Rd Maricopa, AZ 3.0 2.0 1385 $1,539 $1.11 3d 1 1.21mi
17447 N Marina Ave Maricopa, AZ 3.0 2.0 1397 $1,595 $1.14 26d 1 1.23mi
45462 W Tulip Ln Maricopa, AZ 3.0 2.0 1391 $1,750 $1.26 45d 1 1.26mi
45539 W Sky Ln Maricopa, AZ 4.0 2.0 1831 $1,909 $1.04 4d 1 1.29mi
45556 W Tucker Rd Maricopa, AZ 4.0 2.0 2152 $1,795 $0.83 45d 1 1.29mi
41342 W Capistrano Dr Maricopa, AZ 3.0 2.5 2201 $1,800 $0.82 7d 1 1.35mi
19488 N Falcon Ln Maricopa, AZ 4.0 3.0 1836 $2,300 $1.25 13d 1 1.35mi
19696 N Madison Dr Maricopa, AZ 4.0 2.5 2219 $3,400 $1.53 26d 1 1.35mi
43332 W Griffis Dr Maricopa, AZ 4.0 2.0 2235 $4,200 $1.88 45d 1 1.37mi
43849 W Kramer Ln Maricopa, AZ 4.0 2.0 1870 $1,895 $1.01 19d 1 1.38mi
41932 W Manderas Ln Maricopa, AZ 4.0 2.0 1553 $1,850 $1.19 26d 1 1.38mi

HOA detail

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

Listing history 32 events

  1. 2026-06-21
    days on market $299,900 Active 114 DOM
  2. 2026-06-18
    days on market $299,900 Active 111 DOM
  3. 2026-06-17
    days on market $299,900 Active 110 DOM
  4. 2026-06-16
    days on market $299,900 Active 109 DOM
  5. 2026-06-15
    days on market $299,900 Active 108 DOM
  6. 2026-06-13
    days on market $299,900 Active 106 DOM
  7. 2026-06-13
    days on market $299,900 Active 105 DOM
  8. 2026-06-10
    pricestatus $299,900 Active 102 DOM
  9. 2026-05-04
    status Pending 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  10. 2026-05-04
    price $306,000 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  11. 2026-04-22
    price $299,900 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  12. 2026-04-08
    price $304,900 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  13. 2026-03-25
    price $307,900 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  14. 2026-03-12
    price $309,900 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  15. 2026-02-26
    price $314,000 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  16. 2026-02-12
    price $319,000 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  17. 2026-02-04
    price $324,000 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  18. 2026-01-22
    listed $329,000 Active 744-char remark
    Show marketing remark (744 chars)

    With a freshly painted interior this single story move in ready home looks and feels BRAND NEW. This home is especially clean and has a spacious layout with 3 bedrooms, window shades, fans in every room and 2 full bathrooms. The kitchen comes equipped with stainless steel appliances and the laundry room includes a washer/dryer as well as a refrigerator. The primary bedroom is bright and roomy, featuring a large en-suite bathroom with a walk-in shower and an oversized walk-in closet. Enjoy relaxing views from the backyard with a view fence overlooking a lush green park. Best of all this home is located within walking distance of Copper Sky Recreation Center with access to pools, fitness center, and a variety of recreational activities.

  19. 2025-12-12
    historical $1,650
  20. 2025-10-30
    price $1,650
  21. 2025-08-19
    price $1,750
  22. 2025-08-15
    listed $1,800
  23. 2025-08-15
    historical $1,800
  24. 2025-08-12
    price $1,800
  25. 2025-06-05
    listed $1,850
  26. 2023-04-12
    soldstatus $302,090 Closed 332-char remark
    Show marketing remark (332 chars)

    Available for sale today with a closing of escrow within 30 days. This Verbena floor plan is a single story with 3 bedrooms and an actual dining area. This home has the grey interior color scheme with a two-tone exterior and front yard landscaping included. Very close to Copper Sky Community Center, grocery stores and restaurants.

  27. 2023-03-14
    status Pending 332-char remark
    Show marketing remark (332 chars)

    Available for sale today with a closing of escrow within 30 days. This Verbena floor plan is a single story with 3 bedrooms and an actual dining area. This home has the grey interior color scheme with a two-tone exterior and front yard landscaping included. Very close to Copper Sky Community Center, grocery stores and restaurants.

  28. 2023-03-02
    price $319,990 332-char remark
    Show marketing remark (332 chars)

    Available for sale today with a closing of escrow within 30 days. This Verbena floor plan is a single story with 3 bedrooms and an actual dining area. This home has the grey interior color scheme with a two-tone exterior and front yard landscaping included. Very close to Copper Sky Community Center, grocery stores and restaurants.

  29. 2023-01-17
    price $324,990 332-char remark
    Show marketing remark (332 chars)

    Available for sale today with a closing of escrow within 30 days. This Verbena floor plan is a single story with 3 bedrooms and an actual dining area. This home has the grey interior color scheme with a two-tone exterior and front yard landscaping included. Very close to Copper Sky Community Center, grocery stores and restaurants.

  30. 2022-12-28
    listed $334,990 Active 332-char remark
    Show marketing remark (332 chars)

    Available for sale today with a closing of escrow within 30 days. This Verbena floor plan is a single story with 3 bedrooms and an actual dining area. This home has the grey interior color scheme with a two-tone exterior and front yard landscaping included. Very close to Copper Sky Community Center, grocery stores and restaurants.

  31. 2021-05-05
    soldstatus $2,150,000
  32. 2012-07-02
    soldstatus $4,600,000

ⓘ 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
$2,041 · $170/mo
Projected year-2 tax
$2,041 · $170/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 4/10 Moderate FEMA zone X · 22% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 8 d/yr ≥114°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$24,046
− Mortgage interest
−$16,799
− Property taxes
−$2,041
− Insurance
−$1,500
− Repairs & maintenance
−$1,924
− Management
−$1,924
− HOA
−$900
− Depreciation
−$8,724
Taxable loss
−$9,766
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,344
After-tax cash flow
$-1,973/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

-93.3% since first listed
24 events — show timeline
  • 2026-05-04 Pending ARMLS
  • 2026-05-04 Price Changed $306,000 ARMLS
  • 2026-04-22 Price Changed $299,900 ARMLS
  • 2026-04-08 Price Changed $304,900 ARMLS
  • 2026-03-25 Price Changed $307,900 ARMLS
  • 2026-03-12 Price Changed $309,900 ARMLS
  • 2026-02-26 Price Changed $314,000 ARMLS
  • 2026-02-12 Price Changed $319,000 ARMLS
  • 2026-02-04 Price Changed $324,000 ARMLS
  • 2026-01-22 Listed $329,000 ARMLS
  • 2025-12-12 Rental Removed $1,650 ARMLS
  • 2025-10-30 Price Changed $1,650 ARMLS
  • 2025-08-19 Price Changed $1,750 ARMLS
  • 2025-08-15 Listed for Rent $1,800 ARMLS
  • 2025-08-15 Rental Removed $1,800 TENANTTURNER2
  • 2025-08-12 Price Changed $1,800 TENANTTURNER2
  • 2025-06-05 Listed for Rent $1,850 TENANTTURNER2
  • 2023-04-12 Sold (MLS) $302,090 ARMLS
  • 2023-03-14 Pending ARMLS
  • 2023-03-02 Price Changed $319,990 ARMLS
  • 2023-01-17 Price Changed $324,990 ARMLS
  • 2022-12-28 Listed $334,990 ARMLS
  • 2021-05-05 Sold (Public Records) $2,150,000 Public Records
  • 2012-07-02 Sold (Public Records) $4,600,000 Public Records

Property tax history

+44.4%/yr

Latest (2025): $2,041 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…