CashFlowRE
Sign in Sign up
568 W Viola St
D Composite 43.11
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).

  • Cash flow +13.8/30.0
  • ARV discount +11.4/15.0
  • DSCR +4.2/10.0
  • Rent growth +3.7/5.0
  • 1% rule +3.2/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$240,000

568 W Viola St · Casa Grande, AZ 85122
2 bd · 2.0 ba · 1,384 sqft · SingleFamily public records · 160 Days on market
Built 2004 5,501 sqft lot Est $263k · 9% under $60/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A Golfers dream! Close to Dave White Golf Course and to the major highway! Fresh coat of paint on the interior of the home. A blank canvas to express your own creative style inside and out.

Key facts

  • Open floor plan
  • Backyard
  • Spacious patio

Tags

OPEN FLOOR PLANSTAINLESS STEEL APPLIANCESPRIVATE ENSUITE BATHROOMBACKYARDSPACIOUS PATIOLOW-MAINTENANCE LANDSCAPING

Property features AI

Finance

  • Other: Lot approximately 5,501 sq ft (assessor)
  • Financial info: Existing VA financing
  • HOA & community: Community association with $60 monthly fee; Association fee includes grounds maintenance

Exterior

  • Parking: Covered parking for 2 vehicles; 2-car garage with garage door opener and direct access
  • Utilities: City water and private water company; Public sewer
  • Home design: Single family residence; Fee simple ownership
  • Construction: Stucco and painted wood-frame construction; Tile roof
  • Exterior features: Block fencing; Gravel/stone front; Biking/walking path in community

Interior

  • Kitchen: Built-in microwave; Dishwasher
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: High-speed internet; No interior steps; Full bath in primary bedroom; Dual-pane windows
  • Laundry & utility: Washer/Dryer hookup only

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 2-bed/2.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $20 ($243/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $196k (18.3% below list).
  • Recommended offer: $196k (18.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.1% in Casa Grande — 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 58/100 on livability (#220 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D+, amenities F.
  • Casa Grande Union High School District (4453) (suburban): math 14% / reading 21% proficiency, ranked #193 of 249 in AZ (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Casa Grande Union High School (math 18% / reading 25%, grade F, #217 of 381 statewide, top 57%, 2,132 students, 52% FRL).
  • Market conditions: Rents rising fast (+4.6%/yr); 628 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($68k/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 160 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 18y ago; this cycle's ask is 7% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

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 $196,015 (18.3% below list)

Questions for the listing agent

  1. It's been on market 160 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  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
0.82%
Cap rate
6.39%
Cash-on-cash
0.36%
DSCR
1.02
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$262,960
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
669 W Silver Reef Ct 0.29mi 3/2.0 (+1) 1,384 (0%) 4mo $260,000 $188 78
592 W Gabrilla Ct 0.06mi 3/2.0 (+1) 1,569 (+13%) 2mo $310,000 $198 68
659 W Jahns Ct 0.23mi 3/2.0 (+1) 1,548 (+12%) 0mo $277,900 $180 64
718 W Ocotillo St 0.61mi 3/2.0 (+1) 1,368 (-1%) 3mo $260,000 $190 62
569 W Jardin Loop 0.51mi 3/2.0 (+1) 1,337 (-3%) 6mo $259,500 $194 61
1552 N Schultz Pl 0.58mi 3/2.0 (+1) 1,357 (-2%) 9mo $260,000 $192 57
667 W Jardin Dr 0.50mi 3/2.0 (+1) 1,516 (+10%) 2mo $260,000 $172 54
684 W Jardin Dr 0.54mi 3/2.0 (+1) 1,517 (+10%) 1mo $266,000 $175 53
445 E Providence Dr 0.72mi 3/2.0 (+1) 1,454 (+5%) 3mo $300,000 $206 50
692 W Jardin Dr 0.54mi 3/2.0 (+1) 1,524 (+10%) 6mo $262,000 $172 48
556 W Jardin Loop 0.54mi 3/2.0 (+1) 1,506 (+9%) 10mo $195,000 $129 47
405 E Providence Dr 0.66mi 3/2.0 (+1) 1,477 (+7%) 7mo $311,500 $211 47

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 · 4.6% rent growth · sell at horizon

5-year hold
IRR
-14.1%
Equity multiple
0.49×
Total profit
$-34,444
Equity at exit
$35,785
10-year hold
IRR
-3.1%
Equity multiple
0.78×
Total profit
$-14,945
Equity at exit
$20,751

Cash invested: $67,200 (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 85122

Home prices YoY
-22.4%
Rents YoY
4.6%
Active inventory
628
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,960 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$110 /mo · $1,316/yr
Insurance
$100
HOA
$60
Vacancy / Maint / Mgmt
$412
Net cashflow
$20

Break-even live

Break-even rent $1,934
Max offer price $240,000
Occupancy floor 94%

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
$60,000
Closing costs
$7,200
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
767 W Barrus Dr Casa Grande, AZ 3.0 2.0 1463 $1,695 $1.16 24d 1 0.38mi
645 W Jardin Dr Casa Grande, AZ 3.0 2.0 1309 $1,650 $1.26 24d 1 0.50mi
736 W Palo Verde Dr Casa Grande, AZ 3.0 2.0 1810 $3,550 $1.96 24d 1 0.54mi
1858 N Center Ave Casa Grande, AZ 2.0 2.0 1146 $1,500 $1.31 24d 1 0.59mi
803 W Jardin Dr Casa Grande, AZ 3.0 2.0 1491 $1,725 $1.16 4d 1 0.62mi
520 W Casa Mirage Ct Casa Grande, AZ 3.0 2.0 1536 $1,600 $1.04 4d 1 0.67mi
541 W Melrose Dr Casa Grande, AZ 3.0 2.0 1101 $1,600 $1.45 24d 1 0.67mi
776 W Fairlane Ct Casa Grande, AZ 3.0 2.0 1489 $3,200 $2.15 24d 1 0.81mi
2094 N Sweetwater Dr Casa Grande, AZ 3.0 2.0 1266 $1,700 $1.34 24d 1 0.87mi
1640 N Cameron St Unit 1640 Casa Grande, AZ 3.0 2.5 1577 $3,250 $2.06 24d 1 0.89mi
1640 N Cameron St Casa Grande, AZ 3.0 2.0 1577 $3,250 $2.06 22d 1 0.89mi
1640 N Cameron St Casa Grande, AZ 3.0 2.0 1577 $3,250 $2.06 24d 1 0.89mi
1642 N Cameron St Casa Grande, AZ 3.0 2.5 1577 $3,250 $2.06 24d 1 0.90mi
845 W Crooked Stick Dr Casa Grande, AZ 3.0 2.0 1601 $2,000 $1.25 24d 1 0.92mi
1641 N Kadota Ave Casa Grande, AZ 1.0–2.0 1.0–2.0 750 $1,100 $1.47 1d 3 0.98mi
1564 N Morrison Ave Casa Grande, AZ 2.0–3.0 2.0 871 $864 $0.99 1d 20 1.07mi
1113 W Corinthian Cir Casa Grande, AZ 3.0 2.0 981 $1,395 $1.42 15d 1 1.08mi
1775 N Terrace Cir Casa Grande, AZ 3.0 2.0 1628 $1,699 $1.04 15d 1 1.20mi
1010 N Park Ave Casa Grande, AZ 2.0 1.0 920 $1,100 $1.20 12d 1 1.21mi
1926 N Avenida de Palmas Casa Grande, AZ 2.0 2.0 1106 $1,199 $1.08 22d 3 1.23mi
1620 N Trekell Rd Casa Grande, AZ 1.0–3.0 1.0–2.5 1090 $2,165 $1.99 1d 1 1.39mi
1936 N Trekell Rd Casa Grande, AZ 1.0–4.0 1.0–2.0 1033 $1,492 $1.44 2d 29 1.44mi
1161 E O'Neil Dr Casa Grande, AZ 2.0–4.0 2.0 1144 $1,295 $1.13 3d 12 1.48mi

HOA detail

Monthly dues
$60 · $720/yr

Listing history 36 events

  1. 2026-06-18
    days on market $240,000 Active 160 DOM
  2. 2026-06-17
    days on market $240,000 Active 159 DOM
  3. 2026-06-16
    days on market $240,000 Active 158 DOM
  4. 2026-06-15
    days on market $240,000 Active 157 DOM
  5. 2026-06-13
    days on market $240,000 Active 155 DOM
  6. 2026-06-13
    days on market $240,000 Active 154 DOM
  7. 2026-06-09
    days on market $240,000 Active 151 DOM
  8. 2026-06-08
    days on market $240,000 Active 150 DOM
  9. 2026-06-07
    days on market $240,000 Active 149 DOM
  10. 2026-06-04
    days on market $240,000 Active 146 DOM
  11. 2026-06-03
    days on market $240,000 Active 145 DOM
  12. 2026-06-02
    days on market $240,000 Active 144 DOM
  13. 2026-06-01
    days on market $240,000 Active 143 DOM
  14. 2026-05-31
    days on market $240,000 Active 142 DOM
  15. 2026-03-17
    price $240,000
  16. 2026-01-09
    listed $225,000 Active
  17. 2024-08-19
    historical
  18. 2024-05-06
    listed $316,000 Active
  19. 2022-11-18
    soldstatus $299,900 Closed 190-char remark
    Show marketing remark (190 chars)

    A Golfers dream! Close to Dave White Golf Course and to the major highway! Fresh coat of paint on the interior of the home. A blank canvas to express your own creative style inside and out.

  20. 2022-11-18
    soldstatus $299,900
    Show marketing remark (190 chars)

    A Golfers dream! Close to Dave White Golf Course and to the major highway! Fresh coat of paint on the interior of the home. A blank canvas to express your own creative style inside and out.

  21. 2022-10-14
    historical Under Contract Accepting Backups 190-char remark
    Show marketing remark (190 chars)

    A Golfers dream! Close to Dave White Golf Course and to the major highway! Fresh coat of paint on the interior of the home. A blank canvas to express your own creative style inside and out.

  22. 2022-10-04
    price $299,900 190-char remark
    Show marketing remark (190 chars)

    A Golfers dream! Close to Dave White Golf Course and to the major highway! Fresh coat of paint on the interior of the home. A blank canvas to express your own creative style inside and out.

  23. 2022-09-21
    price $315,000 190-char remark
    Show marketing remark (190 chars)

    A Golfers dream! Close to Dave White Golf Course and to the major highway! Fresh coat of paint on the interior of the home. A blank canvas to express your own creative style inside and out.

  24. 2022-09-13
    listed $324,900 Active 190-char remark
    Show marketing remark (190 chars)

    A Golfers dream! Close to Dave White Golf Course and to the major highway! Fresh coat of paint on the interior of the home. A blank canvas to express your own creative style inside and out.

  25. 2019-08-02
    soldstatus $174,900 Closed
  26. 2019-08-02
    soldstatus $174,900
  27. 2019-06-16
    historical Under Contract Accepting Backups
  28. 2019-06-05
    listed $174,900 Active
  29. 2017-07-14
    soldstatus $130,000 Closed
  30. 2017-07-14
    soldstatus $130,100
  31. 2017-07-08
    status Pending
  32. 2017-06-30
    historical Under Contract Accepting Backups
  33. 2017-06-30
    listed $135,000 Active
  34. 2008-06-23
    soldstatus $107,900
  35. 2008-05-09
    historical
  36. 2008-04-29
    listed $107,900

ⓘ 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
$1,316 · $110/mo
Projected year-2 tax
$1,584 · $132/mo
Expected delta
+$268/yr (+$22/mo · 20.4%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥113°F today · 18 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
$23,522
− Mortgage interest
−$13,444
− Property taxes
−$1,316
− Insurance
−$1,200
− Repairs & maintenance
−$1,882
− Management
−$1,882
− HOA
−$720
− Depreciation
−$6,982
Taxable loss
−$3,903
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$937
After-tax cash flow
$1,180/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
Casa Grande Union High School District (4453)
NCES district ID
0401740
Math proficiency
14% ▼ -15.00%
Reading proficiency
21% ▼ -10.00%
Median HH income
$45,373
Composite
15.38/100
National rank
#9319
State rank
#193 of 249 in AZ

Livability — Casa Grande

Score
58/100
State rank
#220
US rank
#21534

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Casa Grande, AZ
County
Pinal County · 399,947 people
City population
69,701
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
61,624
Household income
$68,443
Rent vs Own
28.6% rent · 71.4% own
Severe rent burden
1250.0

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 0.63)
Race & ethnicity
Hispanic / Latino 44% White 42% Two or more races 21% Black 4% Native American 4% Asian 1%
Hispanic origin (detail)
Mexican 40%
Common ancestry
Lithuanian 1% Slovak 1% Portuguese 1%
Foreign-born
12% · Canada
Languages at home
75% English-only · Spanish 23% Tagalog/Filipino 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
▼ -67.32%
Current HPI
233.148
Rent YoY
▲ 4.60%
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

+122.4% since first listed
22 events — show timeline
  • 2026-03-17 Price Changed $240,000 ARMLS
  • 2026-01-09 Listed $225,000 ARMLS
  • 2024-08-19 Listing Removed ARMLS
  • 2024-05-06 Listed $316,000 ARMLS
  • 2022-11-18 Sold (Public Records) $299,900 Public Records
  • 2022-11-18 Sold (MLS) $299,900 ARMLS
  • 2022-10-14 Contingent ARMLS
  • 2022-10-04 Price Changed $299,900 ARMLS
  • 2022-09-21 Price Changed $315,000 ARMLS
  • 2022-09-13 Listed $324,900 ARMLS
  • 2019-08-02 Sold (Public Records) $174,900 Public Records
  • 2019-08-02 Sold (MLS) $174,900 ARMLS
  • 2019-06-16 Contingent ARMLS
  • 2019-06-05 Listed $174,900 ARMLS
  • 2017-07-14 Sold (Public Records) $130,100 Public Records
  • 2017-07-14 Sold (MLS) $130,000 ARMLS
  • 2017-07-08 Pending ARMLS
  • 2017-06-30 Contingent ARMLS
  • 2017-06-30 Listed $135,000 ARMLS
  • 2008-06-23 Sold (MLS) $107,900 ARMLS
  • 2008-05-09 Listing Removed ARMLS
  • 2008-04-29 Listed $107,900 ARMLS

Property tax history

-0.5%/yr

Latest (2025): $1,316 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…