CashFlowRE
Sign in Sign up
43 Iron Ore Dr
F Composite 29.87
Why this score? — see what drove the F 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 +9.6/15.0
  • Cash flow +5.5/30.0
  • Condition / age +3.8/5.0
  • Livability +3.3/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.9/5.0
  • Appreciation +2.5/10.0
  • Schools +1.7/10.0
  • DSCR +0.0/10.0
  • Manufactured-home adj. -2.6

$130,000

43 Iron Ore Dr · Apache Junction, AZ 85119
1 bd · 1.0 ba · 600 sqft · Manufactured · 168 Days on market
Manufactured home Built 1990 Good condition 1,671 sqft lot $217/sqft · at area comps Est $136k · at est. $227/mo HOA · 21% of rent

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

Listing remarks

Step onto the spacious front deck where incredible Superstition Mountain views welcome you & set the tone for this beautifully maintained home, featuring upgraded trex decking, comfortable outdoor seating space, & convenient storage below. Enter inside to a bright & inviting living area enhanced by updated ceiling fans, upgraded light fixtures, abundant natural light from a solar tube, & updated blinds throughout including vertical blinds on the patio slider.

Key facts

  • Bright living area
  • Open kitchen
  • Updated ceiling fans

Tags

SUPERSTITION MOUNTAIN VIEWSUPGRADED TREX DECKINGBRIGHT LIVING AREAUPDATED CEILING FANSABUNDANT NATURAL LIGHTOPEN KITCHEN

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath manufactured listed at $130k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-278 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $90k (31.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $107k (17.5% below list).
  • Recommended offer: $90k (31.0% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 66/100 on livability (#70 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Apache Junction Unified District (4443) (suburban): math 15% / reading 20% proficiency, ranked #195 of 249 in AZ (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Desert Vista Elementary School (math 18% / reading 23%, grade F, #729 of 1,109 statewide, top 67%, 536 students, 50% FRL); Cactus Canyon Junior High (math 14% / reading 19%, grade F, #151 of 218 statewide, top 70%, 702 students, 50% FRL); Apache Junction High School (math 12% / reading 17%, grade F, #267 of 381 statewide, top 72%, 999 students, 48% FRL) — zoned schools at 49% FRL track the district average.
  • Market conditions: Rents rising (+1.6%/yr); 428 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($72k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 168 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 21% of rent.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,704 (31.0% 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 168 days. Have you received any prior offers? Is the seller open to a 31% 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 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
3.72%
Cash-on-cash
-9.18%
DSCR
0.59
GRM
10.1

CMA / ARV

ARV (median comp)
$136,301
List price
$130,000
Delta
-4.62%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
219 S Motherlode Dr 0.08mi 1/1.5 575 (-4%) 4mo $79,000 $137 84
795 S Cinnabar Dr 0.18mi 1/1.5 600 (0%) 16mo $170,000 $283 76
794 S Cinnabar Dr #794 0.21mi 1/1.0 650 (+8%) 3mo $99,000 $152 74
957 Oxide Dr 0.14mi 1/1.5 650 (+8%) 7mo $161,000 $248 71
121 S Kaoline Dr 0.05mi 1/1.8 650 (+8%) 16mo $148,000 $228 68
587 S Jaspar Dr #587 0.35mi 1/2.0 650 (+8%) 6mo $129,000 $198 61
457 S Jaspar Dr 0.30mi 1/1.5 675 (+12%) 3mo $118,000 $175 61
420 Ironstone Dr 0.27mi 1/1.0 650 (+8%) 16mo $124,900 $192 60
663 Gypsum Dr 0.27mi 1/1.0 682 (+14%) 6mo $120,000 $176 59
840 S Aquamarine Dr 0.20mi 1/1.5 675 (+12%) 17mo $167,000 $247 54
559 Rock Hound Dr 0.25mi 2/2.0 (+1) 550 (-8%) 21mo $170,000 $309 48

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 · 1.57% rent growth · sell at horizon

5-year hold
IRR
-34.6%
Equity multiple
-0.10×
Total profit
$-40,167
Equity at exit
$19,383
10-year hold
IRR
-57.5%
Equity multiple
-0.74×
Total profit
$-63,246
Equity at exit
$11,240

Cash invested: $36,400 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
11 active · 3 under contract
Months of supply
5.1 mo (20%/mo absorbed)
Median asking
$129,900 ($205/sqft)
Median days on market
254 d
This list price
55% of active listings are priced below it
ARV vs active asking
+11.0% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 85119

Home prices YoY
-33.5%
Rents YoY
1.6%
Active inventory
428
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,072 medium interval (Pro) →
Mortgage (P&I)
$682
Tax est. 1.5%
$162 /mo · $1,950/yr
Insurance
$54
HOA
$227
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$-278

Break-even live

Break-even rent $1,425
Max offer price $89,704
Occupancy floor

Sensitivity live

Price -10% $-189 -5% $-234 +0% $-278 +5% $-323 +10% $-368
Rent -10% $-363 -5% $-321 +0% $-278 +5% $-236 +10% $-194
Rate -1.0pp $-213 -0.5pp $-245 base $-278 +0.5pp $-312 +1.0pp $-346

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
$32,500
Closing costs
$3,900
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3710 S Goldfield Rd Apache Junction, AZ 1.0 1.0 375 $2,100 $5.60 23d 1 0.27mi

Property features AI

Finance

HOA & community
Association with quarterly feeAssociation fee includes sewer, water, trash, street and grounds maintenanceNo visible trucks/trailers/RVs/boats allowedGated community with guarded entry and securityCommunity pool and heated spaCommunity media roomCommunity laundryTennis courtsBiking/walking pathsFitness center

Exterior

Parking
1 covered parking space1 carport space
Security
Security guard
Utilities
Private water companyPublic sewer (connected)
Home design
Manufactured/mobile homeFee simple ownershipMountain views
Construction
Aluminum sidingWood frame constructionComposition roof
Exterior features
StorageShed(s)East/West exposureDesert front and desert backPrivate maintained roadAsphalt road surface

Interior

Kitchen
Built-in microwaveRefrigeratorDisposal
Bedrooms
1 possible bedroom
Flooring
CarpetLaminate
Bathrooms
1 full bathroom
Heating & cooling
Electric heatingCentral airCeiling fan(s)
Interior features
High-speed internetDouble vanityFurnished (see remarks)Full bathroom in master bedroomSolar tubes

Listing history 50 events

  1. 2026-08-08
    days on market $130,000 Active 168 DOM
  2. 2026-08-06
    days on market $130,000 Active 166 DOM
  3. 2026-08-05
    days on market $130,000 Active 165 DOM
  4. 2026-08-04
    days on market $130,000 Active 164 DOM
  5. 2026-08-03
    days on market $130,000 Active 163 DOM
  6. 2026-07-31
    days on market $130,000 Active 160 DOM
  7. 2026-07-30
    days on market $130,000 Active 159 DOM
  8. 2026-07-30
    days on market $130,000 Active 158 DOM
  9. 2026-07-28
    days on market $130,000 Active 157 DOM
  10. 2026-07-26
    days on market $130,000 Active 155 DOM
  11. 2026-07-24
    days on market $130,000 Active 153 DOM
  12. 2026-07-23
    days on market $130,000 Active 152 DOM
  13. 2026-07-22
    days on market $130,000 Active 151 DOM
  14. 2026-07-21
    days on market $130,000 Active 150 DOM
  15. 2026-07-20
    days on market $130,000 Active 149 DOM
  16. 2026-07-18
    days on market $130,000 Active 147 DOM
  17. 2026-07-18
    days on market $130,000 Active 146 DOM
  18. 2026-07-16
    days on market $130,000 Active 145 DOM
  19. 2026-07-15
    days on market $130,000 Active 144 DOM
  20. 2026-07-14
    days on market $130,000 Active 143 DOM
  21. 2026-07-13
    days on market $130,000 Active 142 DOM
  22. 2026-07-13
    days on market $130,000 Active 141 DOM
  23. 2026-07-11
    days on market $130,000 Active 140 DOM
  24. 2026-07-10
    days on market $130,000 Active 139 DOM
  25. 2026-07-09
    days on market $130,000 Active 138 DOM
  26. 2026-07-07
    days on market $130,000 Active 136 DOM
  27. 2026-07-06
    days on market $130,000 Active 135 DOM
  28. 2026-07-06
    days on market $130,000 Active 134 DOM
  29. 2026-07-05
    days on market $130,000 Active 133 DOM
  30. 2026-07-03
    days on market $130,000 Active 132 DOM
  31. 2026-07-02
    days on market $130,000 Active 131 DOM
  32. 2026-07-01
    days on market $130,000 Active 130 DOM
  33. 2026-06-30
    days on market $130,000 Active 129 DOM
  34. 2026-06-29
    days on market $130,000 Active 128 DOM
  35. 2026-06-28
    days on market $130,000 Active 127 DOM
  36. 2026-06-27
    days on market $130,000 Active 126 DOM
  37. 2026-06-26
    days on market $130,000 Active 125 DOM
  38. 2026-06-24
    days on market $130,000 Active 123 DOM
  39. 2026-06-22
    days on market $130,000 Active 121 DOM
  40. 2026-06-21
    days on market $130,000 Active 120 DOM
  41. 2026-06-18
    days on market $130,000 Active 117 DOM
  42. 2026-06-17
    days on market $130,000 Active 116 DOM
  43. 2026-06-16
    days on market $130,000 Active 115 DOM
  44. 2026-06-15
    days on market $130,000 Active 114 DOM
  45. 2026-06-13
    days on market $130,000 Active 112 DOM
  46. 2026-06-09
    days on market $130,000 Active 108 DOM
  47. 2026-06-08
    days on market $130,000 Active 107 DOM
  48. 2026-06-07
    days on market $130,000 Active 106 DOM
  49. 2026-06-04
    days on market $130,000 Active 103 DOM
  50. 2026-06-03
    days on market $130,000 Active 102 DOM

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥111°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$12,865
− Mortgage interest
−$7,282
− Property taxes
−$1,950
− Insurance
−$650
− Repairs & maintenance
−$1,029
− Management
−$1,029
− HOA
−$2,724
− Depreciation
−$3,782
Taxable loss
−$5,581
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,340
After-tax cash flow
$-2,002/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 · 14 photos

Good 75/100 Cosmetic rehab Est. rehab $3,000–$9,000 screening

This well-maintained mobile home is move-in ready with updated features and a good condition score. Minor updates to the solar tube and blinds would further enhance its resale and rental value.

Value-add opportunities

  • Resale Replace solar tube — Improves natural light and enhances the home's appeal
  • Resale Update blinds throughout — Enhances the home's curb appeal and interior aesthetics

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 17/100

Zoned Schools

Elementary Desert Vista Elementary School F AZ #729/1,109 Nat'l #33,158/41,679 Middle Cactus Canyon Junior High F AZ #151/218 Nat'l #12,406/14,009 High Apache Junction High School F AZ #267/381 Nat'l #15,534/17,239

Schools (NCES district)

District
Apache Junction Unified District (4443)
NCES district ID
0400790
Math proficiency
15% ▼ -17.00%
Reading proficiency
20% ▼ -13.00%
Median HH income
$44,930
Composite
15.34/100
National rank
#9325
State rank
#195 of 249 in AZ
C Composite livability gradescore 66/100

Livability — Apache Junction

Score
66/100
State rank
#70
US rank
#11242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Apache Junction, AZ
County
Pinal County · 437,574 people
City population
56,611
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
25,420
Household income
$71,585
Rent vs Own
20.1% rent · 79.9% own
Severe rent burden
12% of renters

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
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 19% Two or more races 12% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Slovak 5% Portuguese 3% Lithuanian 3%
Foreign-born
8% · Canada
Languages at home
87% English-only · Spanish 11%

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

Price history

1 event — show timeline
  • 2026-02-21 Listed $130,000 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…