CashFlowRE
Sign in Sign up
10201 N 99th Ave #165
B- Composite 67.23
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Schools +3.5/10.0
  • ARV discount +3.3/15.0
  • Rent growth +2.7/5.0
  • Appreciation +0.0/10.0

$89,000

10201 N 99th Ave #165 · Peoria, AZ 85345
2 bd · 2.0 ba · 1,296 sqft · Manufactured · 161 Days on market
Built 1972 Good condition $69/sqft · 9% above area Est $81k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ON LEASED LAND: Dont miss out on this absolutely stunning complete remodel. 2 bedroom 2 bath split floor plan. Both bedrooms have their own bath and walk in closets. Bathrooms have a stunning walk in shower. Kitchen has been fully updated with brand new cabinets, stunning granite counter tops, roomy kitchen island, tons of storage. Separate laundry inside. Storage shed with electrical inside. Large carport for 2 vehicles. Located in a gated 55 plus gated resort style community.

Key facts

  • Complete remodel
  • Walk in closets
  • Granite counter tops

Tags

COMPLETE REMODELWALK IN CLOSETSWALK IN SHOWERFULLY UPDATED KITCHENGRANITE COUNTER TOPSROOMY KITCHEN ISLAND

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 manufactured listed at $89k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $912 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $89k).
  • Recommended offer: $78k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.6% 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; 28 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 34% 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 $615 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $21k (19%) 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 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $78,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 161 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
2.17%
Cap rate
18.59%
Cash-on-cash
43.92%
DSCR
2.95
GRM
3.8

CMA / ARV

ARV (median comp)
$81,417
List price
$89,000
Delta
9.31%
Verdict
FAIR
Comps
14 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10201 N 99th Ave Unit 23A 0.00mi 2/1.8 1,296 (0%) 21mo $110,000 $85 82
10201 N 99th Ave #166 0.00mi 3/2.0 (+1) 1,248 (-4%) 8mo $55,000 $44 82
10701 N 99th Ave #115 0.42mi 3/2.0 (+1) 1,248 (-4%) 11mo $82,900 $66 60
11275 N 99th Ave #118 0.66mi 3/2.0 (+1) 1,273 (-2%) 2mo $265,000 $208 59
10701 N 99th Ave #254 0.42mi 2/2.0 1,200 (-7%) 12mo $43,000 $36 58
10701 N 99th Ave #231 0.42mi 2/2.0 1,196 (-8%) 14mo $45,000 $38 56
10701 N 99 Ave #209 0.45mi 3/2.0 (+1) 1,440 (+11%) 1mo $83,000 $58 54
10701 N 99th Ave #44 0.42mi 2/2.0 1,200 (-7%) 18mo $100,000 $83 53
11275 N 99th Ave #119 0.66mi 3/2.0 (+1) 1,392 (+7%) 4mo $265,000 $190 49
11275 N 99th Ave #61 0.68mi 3/2.0 (+1) 1,402 (+8%) 3mo $268,500 $192 48
11275 N 99th Ave #31 0.62mi 3/2.0 (+1) 1,345 (+4%) 15mo $281,000 $209 47
10701 N 99th Ave #249 0.42mi 3/2.0 (+1) 1,120 (-14%) 21mo $72,000 $64 35

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
38.1%
Equity multiple
2.57×
Total profit
$39,177
Equity at exit
$13,270
10-year hold
IRR
43.4%
Equity multiple
4.67×
Total profit
$91,344
Equity at exit
$7,695

Cash invested: $24,920 (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
3.8×

Monthly cashflow live

Estimated rent
$1,933 high interval (Pro) →
Mortgage (P&I)
$467
Tax est. 1.5%
$111 /mo · $1,335/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$406
Net cashflow
$912

Break-even live

Break-even rent $779
Max offer price $89,000
Occupancy floor 48%

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
$22,250
Closing costs
$2,670
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10110 N 97th Dr Unit A Peoria, AZ 2.0 1.5 1025 $1,500 $1.46 24d 1 0.25mi
10104 N 96th Dr Unit A Peoria, AZ 2.0 2.0 1072 $1,750 $1.63 24d 1 0.39mi
10822 N Balboa Dr Sun City, AZ 2.0 1.0 942 $3,000 $3.18 24d 1 0.42mi
9626 W Mountain View Rd Unit A Peoria, AZ 2.0 2.0 1156 $1,500 $1.30 44d 1 0.46mi
10022 W Lakeview Cir N Sun City, AZ 2.0 2.0 1575 $2,800 $1.78 24d 1 0.48mi
10316 N 94th Ln Peoria, AZ 3.0 2.0 1352 $2,000 $1.48 24d 1 0.49mi
9426 W Monroe St Peoria, AZ 3.0 3.5 1405 $1,800 $1.28 17d 1 0.55mi
10350 W Camden Ave Sun City, AZ 2.0 2.0 1413 $2,850 $2.02 24d 1 0.67mi
9323 W Ironwood Dr Peoria, AZ 3.0 2.0 1306 $2,085 $1.60 44d 1 0.71mi
9323 W Ironwood Dr Peoria, AZ 3.0 2.0 1306 $1,985 $1.52 24d 1 0.71mi
9680 W Olive Ave Peoria, AZ 1.0–3.0 1.0–2.0 850 $1,540 $1.81 2d 9 0.79mi
9625 W Olive Ave Peoria, AZ 1.0–3.0 1.0–3.0 1485 $2,136 $1.44 5d 7 0.96mi
10101 N 91st Ave #109 Peoria, AZ 2.0 2.5 1161 $1,395 $1.20 2d 1 1.07mi
9002 W Malapai Dr Peoria, AZ 3.0 2.0 1270 $2,040 $1.61 20d 1 1.11mi
8930 W Monroe St Peoria, AZ 3.0 2.0 1300 $2,099 $1.61 24d 1 1.15mi
8930 W Monroe St Peoria, AZ 3.0 2.0 1300 $1,899 $1.46 44d 2 1.15mi
10421 W Puget Ave Peoria, AZ 3.0 2.0 1424 $1,750 $1.23 24d 1 1.19mi
11411 N 91st Ave Unit 134 Peoria, AZ 3.0 2.0 1310 $1,599 $1.22 44d 1 1.23mi
8834 W Purdue Ave Peoria, AZ 3.0 2.0 1319 $1,800 $1.36 3d 1 1.32mi
10729 W Sun City Blvd Sun City, AZ 3.0 2.0 1697 $3,500 $2.06 24d 1 1.32mi
8940 W Olive Ave Peoria, AZ 2.0 2.0 897 $1,400 $1.56 17d 1 1.33mi
8940 W Olive Ave Peoria, AZ 2.0 2.0 1446 $1,600 $1.11 44d 1 1.33mi
8821 W Sahuaro Dr Peoria, AZ 3.0 2.0 1074 $1,595 $1.49 3d 1 1.36mi
8821 W Sahuaro Dr Peoria, AZ 3.0 2.0 1074 $1,595 $1.49 24d 1 1.36mi
10846 N 109th Ave Sun City, AZ 3.0 2.0 1623 $3,500 $2.16 13d 1 1.36mi
10221 N 87th Ln Peoria, AZ 3.0 2.0 1232 $2,059 $1.67 44d 1 1.39mi
10319 W Oakmont Dr Sun City, AZ 2.0 2.0 1274 $2,900 $2.28 24d 1 1.46mi
9514 W El Caminito Dr Peoria, AZ 3.0 2.0 1382 $1,850 $1.34 44d 1 1.48mi

Listing history 31 events

  1. 2026-06-18
    days on market $89,000 Active 161 DOM
  2. 2026-06-17
    days on market $89,000 Active 160 DOM
  3. 2026-06-16
    days on market $89,000 Active 159 DOM
  4. 2026-06-15
    days on market $89,000 Active 158 DOM
  5. 2026-06-13
    days on market $89,000 Active 156 DOM
  6. 2026-06-13
    days on market $89,000 Active 155 DOM
  7. 2026-06-09
    days on market $89,000 Active 152 DOM
  8. 2026-06-08
    days on market $89,000 Active 151 DOM
  9. 2026-06-07
    days on market $89,000 Active 150 DOM
  10. 2026-06-04
    days on market $89,000 Active 147 DOM
  11. 2026-06-03
    days on market $89,000 Active 146 DOM
  12. 2026-06-02
    days on market $89,000 Active 145 DOM
  13. 2026-06-01
    days on market $89,000 Active 144 DOM
  14. 2026-05-31
    days on market $89,000 Active 143 DOM
  15. 2026-04-06
    price $99,500 497-char remark
    Show marketing remark (497 chars)

    ON LEASED LAND: Dont miss out on this absolutely stunning complete remodel. 2 bedroom 2 bath split floor plan. Both bedrooms have their own bath and walk in closets. Bathrooms have a stunning walk in shower. Kitchen has been fully updated with brand new cabinets, stunning granite counter tops, roomy kitchen island, tons of storage. Separate laundry inside. Storage shed with electrical inside. Large carport for 2 vehicles. Located in a gated 55 plus gated resort style community.

  16. 2026-02-28
    price $103,000 497-char remark
    Show marketing remark (497 chars)

    ON LEASED LAND: Dont miss out on this absolutely stunning complete remodel. 2 bedroom 2 bath split floor plan. Both bedrooms have their own bath and walk in closets. Bathrooms have a stunning walk in shower. Kitchen has been fully updated with brand new cabinets, stunning granite counter tops, roomy kitchen island, tons of storage. Separate laundry inside. Storage shed with electrical inside. Large carport for 2 vehicles. Located in a gated 55 plus gated resort style community.

  17. 2026-01-08
    listed $110,000 Active 497-char remark
    Show marketing remark (497 chars)

    ON LEASED LAND: Dont miss out on this absolutely stunning complete remodel. 2 bedroom 2 bath split floor plan. Both bedrooms have their own bath and walk in closets. Bathrooms have a stunning walk in shower. Kitchen has been fully updated with brand new cabinets, stunning granite counter tops, roomy kitchen island, tons of storage. Separate laundry inside. Storage shed with electrical inside. Large carport for 2 vehicles. Located in a gated 55 plus gated resort style community.

  18. 2025-10-10
    soldstatus $90,000 Closed 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  19. 2025-10-01
    status Pending 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  20. 2025-09-20
    status Active 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  21. 2025-09-09
    historical Under Contract Accepting Backups 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  22. 2025-09-02
    price $99,500 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  23. 2025-06-05
    price $109,900 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  24. 2025-05-09
    price $114,900 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  25. 2025-03-19
    price $117,000 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  26. 2025-02-24
    price $119,900 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  27. 2025-01-24
    price $127,500 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  28. 2025-01-10
    listed $134,900 Active 724-char remark
    Show marketing remark (724 chars)

    ON LEASED LAND: MOTIVATED SELLER!!! Welcome home to this absolutely stunning remodel!!! Completely remodeled with drywall, new kitchen, bath, flooring, lighting and more. As you enter thru the screened in Arizona room into the home you will get the wow factor. Open floor plan great for entertaining. Large kitchen island overlooking the front room. 2 primary bedrooms with split floor plan. Both bedrooms have walk in closets and their own bathrooms. Laundry room inside. Large carport for parking and a storage shed. New landscape as well. Located in a 55 plus age restricted gated community. New updated pool, spa, and the rest is being updated now and will include pickleball, dog park, and much more.

  29. 2021-08-06
    soldstatus $55,000 Closed
  30. 2021-08-03
    status Pending
  31. 2021-07-17
    listed $55,000 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 6 d/yr ≥113°F today · 16 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
$23,197
− Mortgage interest
−$4,985
− Property taxes
−$1,335
− Insurance
−$445
− Repairs & maintenance
−$1,856
− Management
−$1,856
− Depreciation
−$2,589
Taxable income
$10,131
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,431
After-tax cash flow
$8,514/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 · 13 photos

Good 80/100 Cosmetic rehab

This fully remodeled manufactured home is in excellent condition, featuring updated kitchens and bathrooms, and a well-maintained exterior. It's located in a gated community, making it an attractive option for both resale and rental.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace blinds with energy-efficient windows — Improves energy efficiency and aesthetics
  • Both Install smart home automation — Enhances convenience and energy savings

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace blinds with energy-efficient windows — Improves energy efficiency and aesthetics
  • Both Install smart home automation — Enhances convenience and energy savings

ⓘ 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

+80.9% since first listed
17 events — show timeline
  • 2026-04-06 Price Changed $99,500 ARMLS
  • 2026-02-28 Price Changed $103,000 ARMLS
  • 2026-01-08 Listed $110,000 ARMLS
  • 2025-10-10 Sold (MLS) $90,000 ARMLS
  • 2025-10-01 Pending ARMLS
  • 2025-09-20 Relisted ARMLS
  • 2025-09-09 Contingent ARMLS
  • 2025-09-02 Price Changed $99,500 ARMLS
  • 2025-06-05 Price Changed $109,900 ARMLS
  • 2025-05-09 Price Changed $114,900 ARMLS
  • 2025-03-19 Price Changed $117,000 ARMLS
  • 2025-02-24 Price Changed $119,900 ARMLS
  • 2025-01-24 Price Changed $127,500 ARMLS
  • 2025-01-10 Listed $134,900 ARMLS
  • 2021-08-06 Sold (MLS) $55,000 ARMLS
  • 2021-08-03 Pending ARMLS
  • 2021-07-17 Listed $55,000 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…