CashFlowRE
Sign in Sign up
10701 N 99th Ave #186
B Composite 73.83
Why this score? — see what drove the B 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
  • ARV discount +11.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Schools +3.5/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$65,000

10701 N 99th Ave #186 · Peoria, AZ 85345
3 bd · 2.0 ba · 1,440 sqft · Manufactured · 15 Days on market
Built 1978 Fair condition $45/sqft · 9% below area Est $72k · 9% under ↓ 26% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lovely 3 Bedroom 2 bath ground set home. Vaulted ceilings, spacious living & formal dining room, built-in hutch. Inviting eat-in kitchen features upgraded cabinets, plentiful counter space & peninsula island. All appliances convey incl frig, washer/dryer. Newer H20 Concept water treatment system, HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. Newer vanities & toilets in both baths. Laminate wood & vinyl flooring throughout. Large fenced-in lot, deep 2 car carport + storage shed. Apollo Village is a pet friendly 55 + age restricted community. Park amenities incl heated community pool/spa. Clubhouse, fitness room, social events incl. Bingo! Park approval is required, lot rent is $891/mo. Near hospital/clinics, shopping, casino, sports arena.

Key facts

  • Cozy breakfast nook
  • Upgraded cabinetry
  • Peninsula island

Tags

SOARING VAULTED CEILINGSWELL-APPOINTED KITCHENUPGRADED CABINETRYABUNDANT COUNTER SPACEPENINSULA ISLANDCOZY BREAKFAST NOOK

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 manufactured listed at $65k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Recommended offer: $64k (1.5% below list) — sets the bar for market timing.
  • Cap rate 28.4% 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; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 37% 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 $449 of loan paydown is wiped out by about $2k 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 $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $64,025 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
3.20%
Cap rate
28.37%
Cash-on-cash
78.83%
DSCR
4.51
GRM
2.6

CMA / ARV

ARV (median comp)
$71,626
List price
$65,000
Delta
-9.25%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10701 N 99 Ave #209 0.03mi 3/2.0 1,440 (0%) 1mo $83,000 $58 97
11275 N 99th Ave #61 0.26mi 3/2.0 1,402 (-3%) 3mo $268,500 $192 81
11275 N 99th Ave #119 0.25mi 3/2.0 1,392 (-3%) 4mo $265,000 $190 79
10701 N 99th Ave #61 0.00mi 3/2.0 1,560 (+8%) 14mo $85,500 $55 74
10701 N 99th Ave #115 0.00mi 3/2.0 1,248 (-13%) 11mo $82,900 $66 69
11275 N 99th Ave #118 0.26mi 3/2.0 1,273 (-12%) 2mo $265,000 $208 67
11275 N 99th Ave #31 0.21mi 3/2.0 1,345 (-7%) 15mo $281,000 $209 66
10701 N 99th Ave #22 0.05mi 2/2.0 (-1) 1,624 (+13%) 7mo $55,000 $34 66
11275 N 99th Ave #14 0.30mi 4/2.0 (+1) 1,510 (+5%) 16mo $310,000 $205 60
10201 N 99th Ave #166 0.42mi 3/2.0 1,248 (-13%) 8mo $55,000 $44 51
11000 N 91st Ave #101 0.74mi 2/2.0 (-1) 1,350 (-6%) 10mo $120,000 $89 42
11000 N 91st Ave #19 0.74mi 3/2.0 1,600 (+11%) 10mo $125,000 $78 39

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
76.2%
Equity multiple
4.34×
Total profit
$60,776
Equity at exit
$9,692
10-year hold
IRR
79.2%
Equity multiple
8.26×
Total profit
$132,049
Equity at exit
$5,620

Cash invested: $18,200 (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 85345

Home prices YoY
-19.8%
Rents YoY
0.6%
Active inventory
333
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$2,082 high interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$1,196

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 38%

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
$16,250
Closing costs
$1,950
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10822 N Balboa Dr Sun City, AZ 2.0 1.0 942 $3,000 $3.18 24d 1 0.33mi
10316 N 94th Ln Peoria, AZ 3.0 2.0 1352 $2,000 $1.48 24d 1 0.46mi
10022 W Lakeview Cir N Sun City, AZ 2.0 2.0 1575 $2,800 $1.78 24d 1 0.48mi
10110 N 97th Dr Unit A Peoria, AZ 2.0 1.5 1025 $1,500 $1.46 24d 1 0.50mi
9426 W Monroe St Peoria, AZ 3.0 3.5 1405 $1,800 $1.28 16d 1 0.55mi
10104 N 96th Dr Unit A Peoria, AZ 2.0 2.0 1072 $1,750 $1.63 24d 1 0.56mi
9626 W Mountain View Rd Unit A Peoria, AZ 2.0 2.0 1156 $1,500 $1.30 43d 1 0.69mi
9221 W Gary Rd Peoria, AZ 4.0 1.0 1300 $2,000 $1.54 43d 1 0.71mi
9427 W Ironwood Dr Peoria, AZ 4.0 2.0 1591 $1,944 $1.22 11d 1 0.77mi
9323 W Ironwood Dr Peoria, AZ 3.0 2.0 1306 $2,085 $1.60 43d 1 0.79mi
9323 W Ironwood Dr Peoria, AZ 3.0 2.0 1306 $1,985 $1.52 24d 1 0.79mi
11411 N 91st Ave Unit 134 Peoria, AZ 3.0 2.0 1310 $1,599 $1.22 43d 1 0.92mi
10350 W Camden Ave Sun City, AZ 2.0 2.0 1413 $2,850 $2.02 24d 1 0.95mi
10101 N 91st Ave #109 Peoria, AZ 2.0 2.5 1161 $1,395 $1.20 2d 1 1.01mi
8930 W Monroe St Peoria, AZ 3.0 2.0 1300 $1,899 $1.46 43d 2 1.04mi
8930 W Monroe St Peoria, AZ 3.0 2.0 1300 $2,099 $1.61 24d 1 1.04mi
9002 W Malapai Dr Peoria, AZ 3.0 2.0 1270 $2,040 $1.61 20d 1 1.06mi
9680 W Olive Ave Peoria, AZ 1.0–3.0 1.0–2.0 850 $1,880 $2.21 2d 9 1.07mi
8821 W Sahuaro Dr Peoria, AZ 3.0 2.0 1074 $1,595 $1.49 24d 1 1.15mi
8821 W Sahuaro Dr Peoria, AZ 3.0 2.0 1074 $1,595 $1.49 3d 1 1.15mi
12751 N Plaza Del Rio Blvd Peoria, AZ 1.0–2.0 1.0–2.0 1007 $1,890 $1.88 1d 10 1.19mi
9625 W Olive Ave Peoria, AZ 1.0–3.0 1.0–3.0 1485 $2,674 $1.80 5d 7 1.26mi
10319 W Oakmont Dr Sun City, AZ 2.0 2.0 1274 $2,900 $2.28 24d 1 1.26mi
10221 N 87th Ln Peoria, AZ 3.0 2.0 1232 $2,059 $1.67 43d 1 1.26mi
8834 W Purdue Ave Peoria, AZ 3.0 2.0 1319 $1,800 $1.36 3d 1 1.29mi
10729 W Sun City Blvd Sun City, AZ 3.0 2.0 1697 $3,500 $2.06 24d 1 1.35mi
8650 W Peoria Ave Peoria, AZ 1.0–2.0 1.0–2.0 836 $1,492 $1.78 2d 19 1.38mi
9607 N 88th Dr Peoria, AZ 4.0 2.0 1541 $1,989 $1.29 20d 1 1.38mi
8763 W Paradise Dr Peoria, AZ 3.0 2.0 1575 $1,800 $1.14 43d 1 1.43mi
8940 W Olive Ave Peoria, AZ 2.0 2.0 897 $1,400 $1.56 16d 1 1.44mi
8940 W Olive Ave Peoria, AZ 2.0 2.0 1446 $1,600 $1.11 43d 1 1.44mi
8782 W Shaw Butte Dr Peoria, AZ 3.0 2.0 1575 $2,200 $1.40 24d 1 1.45mi
8560 W Peoria Ave Peoria, AZ 2.0 1.0 888 $1,450 $1.63 1d 8 1.46mi
10846 N 109th Ave Sun City, AZ 3.0 2.0 1623 $3,500 $2.16 13d 1 1.49mi

Listing history 25 events

  1. 2026-06-18
    days on market $65,000 Active 15 DOM
  2. 2026-06-17
    days on market $65,000 Active 14 DOM
  3. 2026-06-16
    days on market $65,000 Active 13 DOM
  4. 2026-06-15
    days on market $65,000 Active 12 DOM
  5. 2026-06-13
    days on market $65,000 Active 10 DOM
  6. 2026-06-13
    days on market $65,000 Active 9 DOM
  7. 2026-06-09
    days on market $65,000 Active 6 DOM
  8. 2026-06-08
    days on market $65,000 Active 5 DOM
  9. 2026-06-07
    days on market $65,000 Active 4 DOM
  10. 2026-06-04
    remarks 687-char remark
  11. 2026-06-04
    days on marketlisting id $65,000 Active 1 DOM
  12. 2026-06-01
    days on market $65,000 Active 92 DOM
  13. 2026-05-31
    days on market $65,000 Active 91 DOM
  14. 2026-04-08
    price $65,000 816-char remark
    Show marketing remark (816 chars)

    Lovely 3 Bedroom 2 bath ground set home. Vaulted ceilings, spacious living & formal dining room, built-in hutch. Inviting eat-in kitchen features upgraded cabinets, plentiful counter space & peninsula island. All appliances convey incl frig, washer/dryer. Newer H20 Concept water treatment system, HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. Newer vanities & toilets in both baths. Laminate wood & vinyl flooring throughout. Large fenced-in lot, deep 2 car carport + storage shed. Apollo Village is a pet friendly 55 + age restricted community. Park amenities incl heated community pool/spa. Clubhouse, fitness room, social events incl. Bingo! Park approval is required, lot rent is $891/mo. Near hospital/clinics, shopping, casino, sports arena.

  15. 2026-03-01
    listed $70,000 Active 816-char remark
    Show marketing remark (816 chars)

    Lovely 3 Bedroom 2 bath ground set home. Vaulted ceilings, spacious living & formal dining room, built-in hutch. Inviting eat-in kitchen features upgraded cabinets, plentiful counter space & peninsula island. All appliances convey incl frig, washer/dryer. Newer H20 Concept water treatment system, HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. Newer vanities & toilets in both baths. Laminate wood & vinyl flooring throughout. Large fenced-in lot, deep 2 car carport + storage shed. Apollo Village is a pet friendly 55 + age restricted community. Park amenities incl heated community pool/spa. Clubhouse, fitness room, social events incl. Bingo! Park approval is required, lot rent is $891/mo. Near hospital/clinics, shopping, casino, sports arena.

  16. 2024-12-18
    soldstatus $71,500 Closed 810-char remark
    Show marketing remark (810 chars)

    Lovely 3 bedroom 2 bath, ground set home, vaulted. Spacious living room, formal dining/hutch. Inviting kitchen with upgraded cabinets, much countertop space, peninsula island & cozy eat-in area. All appliances convey incl. frig, washer/dryer. New H20 Concept water treatment system, Newer HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. New vanities & toilets in both baths. New laminate wood flooring in kitchen & hallway. Large fenced-in lot, 2 car carport + storage shed. Apollo Village is a pet friendly 55+ age restricted community. Park amenities incl. heated community pool/spa, clubhouse, fitness room, year round social events. Park lease approval is required. Lot rent is $807/Mo. Near Loop 101, shopping, hospital/clinics, casino, sports arena

  17. 2024-12-17
    listed Under Contract Accepting Backups 810-char remark
    Show marketing remark (810 chars)

    Lovely 3 bedroom 2 bath, ground set home, vaulted. Spacious living room, formal dining/hutch. Inviting kitchen with upgraded cabinets, much countertop space, peninsula island & cozy eat-in area. All appliances convey incl. frig, washer/dryer. New H20 Concept water treatment system, Newer HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. New vanities & toilets in both baths. New laminate wood flooring in kitchen & hallway. Large fenced-in lot, 2 car carport + storage shed. Apollo Village is a pet friendly 55+ age restricted community. Park amenities incl. heated community pool/spa, clubhouse, fitness room, year round social events. Park lease approval is required. Lot rent is $807/Mo. Near Loop 101, shopping, hospital/clinics, casino, sports arena

  18. 2024-12-16
    soldstatus $71,500 Closed 810-char remark
    Show marketing remark (810 chars)

    Lovely 3 bedroom 2 bath, ground set home, vaulted. Spacious living room, formal dining/hutch. Inviting kitchen with upgraded cabinets, much countertop space, peninsula island & cozy eat-in area. All appliances convey incl. frig, washer/dryer. New H20 Concept water treatment system, Newer HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. New vanities & toilets in both baths. New laminate wood flooring in kitchen & hallway. Large fenced-in lot, 2 car carport + storage shed. Apollo Village is a pet friendly 55+ age restricted community. Park amenities incl. heated community pool/spa, clubhouse, fitness room, year round social events. Park lease approval is required. Lot rent is $807/Mo. Near Loop 101, shopping, hospital/clinics, casino, sports arena

  19. 2024-11-18
    status Pending 810-char remark
    Show marketing remark (810 chars)

    Lovely 3 bedroom 2 bath, ground set home, vaulted. Spacious living room, formal dining/hutch. Inviting kitchen with upgraded cabinets, much countertop space, peninsula island & cozy eat-in area. All appliances convey incl. frig, washer/dryer. New H20 Concept water treatment system, Newer HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. New vanities & toilets in both baths. New laminate wood flooring in kitchen & hallway. Large fenced-in lot, 2 car carport + storage shed. Apollo Village is a pet friendly 55+ age restricted community. Park amenities incl. heated community pool/spa, clubhouse, fitness room, year round social events. Park lease approval is required. Lot rent is $807/Mo. Near Loop 101, shopping, hospital/clinics, casino, sports arena

  20. 2024-11-10
    price $71,500 810-char remark
    Show marketing remark (810 chars)

    Lovely 3 bedroom 2 bath, ground set home, vaulted. Spacious living room, formal dining/hutch. Inviting kitchen with upgraded cabinets, much countertop space, peninsula island & cozy eat-in area. All appliances convey incl. frig, washer/dryer. New H20 Concept water treatment system, Newer HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. New vanities & toilets in both baths. New laminate wood flooring in kitchen & hallway. Large fenced-in lot, 2 car carport + storage shed. Apollo Village is a pet friendly 55+ age restricted community. Park amenities incl. heated community pool/spa, clubhouse, fitness room, year round social events. Park lease approval is required. Lot rent is $807/Mo. Near Loop 101, shopping, hospital/clinics, casino, sports arena

  21. 2024-10-21
    price $73,000 810-char remark
    Show marketing remark (810 chars)

    Lovely 3 bedroom 2 bath, ground set home, vaulted. Spacious living room, formal dining/hutch. Inviting kitchen with upgraded cabinets, much countertop space, peninsula island & cozy eat-in area. All appliances convey incl. frig, washer/dryer. New H20 Concept water treatment system, Newer HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. New vanities & toilets in both baths. New laminate wood flooring in kitchen & hallway. Large fenced-in lot, 2 car carport + storage shed. Apollo Village is a pet friendly 55+ age restricted community. Park amenities incl. heated community pool/spa, clubhouse, fitness room, year round social events. Park lease approval is required. Lot rent is $807/Mo. Near Loop 101, shopping, hospital/clinics, casino, sports arena

  22. 2024-10-05
    price $75,000 810-char remark
    Show marketing remark (810 chars)

    Lovely 3 bedroom 2 bath, ground set home, vaulted. Spacious living room, formal dining/hutch. Inviting kitchen with upgraded cabinets, much countertop space, peninsula island & cozy eat-in area. All appliances convey incl. frig, washer/dryer. New H20 Concept water treatment system, Newer HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. New vanities & toilets in both baths. New laminate wood flooring in kitchen & hallway. Large fenced-in lot, 2 car carport + storage shed. Apollo Village is a pet friendly 55+ age restricted community. Park amenities incl. heated community pool/spa, clubhouse, fitness room, year round social events. Park lease approval is required. Lot rent is $807/Mo. Near Loop 101, shopping, hospital/clinics, casino, sports arena

  23. 2024-09-28
    listed $77,700 Active 810-char remark
    Show marketing remark (810 chars)

    Lovely 3 bedroom 2 bath, ground set home, vaulted. Spacious living room, formal dining/hutch. Inviting kitchen with upgraded cabinets, much countertop space, peninsula island & cozy eat-in area. All appliances convey incl. frig, washer/dryer. New H20 Concept water treatment system, Newer HVAC system [June 2022] Roof top solar panels. Master bath has garden tub/walk-in shower. New vanities & toilets in both baths. New laminate wood flooring in kitchen & hallway. Large fenced-in lot, 2 car carport + storage shed. Apollo Village is a pet friendly 55+ age restricted community. Park amenities incl. heated community pool/spa, clubhouse, fitness room, year round social events. Park lease approval is required. Lot rent is $807/Mo. Near Loop 101, shopping, hospital/clinics, casino, sports arena

  24. 2024-01-15
    historical
  25. 2023-12-20
    listed $87,900 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 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
$24,984
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$1,999
− Management
−$1,999
− Depreciation
−$1,891
Taxable income
$14,155
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,397
After-tax cash flow
$10,950/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 · 12 photos

Fair 45/100 Moderate rehab

This home requires moderate renovations to improve its exterior and interior condition, enhancing its resale and rental value.

Repairs flagged

  • Major exterior siding — Severe weathering and peeling
  • Major exterior paint — Significant wear and tear
  • Major interior paint — Significant wear and tear
  • Major flooring — Worn carpet in living areas

Value-add opportunities

  • Resale Paint exterior — Enhances curb appeal and property value
  • Resale Replace carpet — Fresh carpet improves living space aesthetics
  • Resale Paint interior walls — Fresh paint enhances interior aesthetics and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Severe weathering and peeling Major $15,000–50,000
exterior paint · Significant wear and tear Major $15,000–50,000
interior paint · Significant wear and tear Major $15,000–50,000
flooring · Worn carpet in living areas Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Resale Paint exterior — Enhances curb appeal and property value
  • Resale Replace carpet — Fresh carpet improves living space aesthetics
  • Resale Paint interior walls — Fresh paint enhances interior aesthetics and value

ⓘ 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

Price history

-26.1% since first listed
12 events — show timeline
  • 2026-04-08 Price Changed $65,000 ARMLS
  • 2026-03-01 Listed $70,000 ARMLS
  • 2024-12-18 Sold (MLS) $71,500 ARMLS
  • 2024-12-17 Listed ARMLS
  • 2024-12-16 Sold (MLS) $71,500 ARMLS
  • 2024-11-18 Pending ARMLS
  • 2024-11-10 Price Changed $71,500 ARMLS
  • 2024-10-21 Price Changed $73,000 ARMLS
  • 2024-10-05 Price Changed $75,000 ARMLS
  • 2024-09-28 Listed $77,700 ARMLS
  • 2024-01-15 Listing Removed ARMLS
  • 2023-12-20 Listed $87,900 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…