🏗️ New Construction
Sawyer Plan · Florence, AZ
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 6/10 · Moderate
- Est. fire insurance / yr
- $610 – $1,132
Heat risk 9/10 · Severe
- Hot days now (above 112°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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 +7.5/15.0
- Cash flow +5.7/30.0
- Condition / age +4.0/5.0
- Livability +3.0/5.0
- Rent growth +2.8/5.0
- 1% rule +1.2/10.0
- Schools +1.0/10.0
- DSCR +0.1/10.0
- Appreciation +0.0/10.0
$327,990
Sawyer Plan · Florence, AZ 85132
3 bd · 2.0 ba · 1,874 sqft · SingleFamily
· 275 Days on market
↓ 18% since listing
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This charming single-story will immediately have you dancing for joy. The open floorplan with a kitchen and a great room of the Sawyer is perfect for entertaining friends. Plus, every home comes with a washer, dryer, fridge and whole home blinds.
Key facts
- Whole home blinds
- Open floorplan
- Great room
Tags
Neighborhood map
Sold within
Property
Rental comp
Retail
Costco
Walmart
Transit
Schools
Stadiums
Fortune 500
· Circle radius: 6.0 mi
Loading POIs…
🏗️ New construction.
The $327,990 list price is a builder
figure, so every metric below is computed on the value from
comparable previous sales — $377,363.
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $328k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-767 ($-9k/yr) — negative.
- To cash-flow at today's rent, offer at most $266k (18.8% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (28.9% below list).
- Recommended offer: $233k (28.9% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 60/100 on livability (#187 in AZ) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
- Florence Unified School District (4437) (rural): math 16% / reading 24% proficiency, ranked #178 of 249 in AZ (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Florence High School (math 8% / reading 12%, grade F, #343 of 381 statewide, top 93%, 796 students, 44% FRL) — zoned schools at 44% FRL track the district average.
- Market conditions: Rents rising (+1.3%/yr); 860 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 93d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 81% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
- This rent runs 35% of the median local income ($79k/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 $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
Negotiation context
- It's been on market 275 days — a 12% lower offer ($289k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $72k (18%) 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 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer
$233,063
(28.9% below list)
Questions for the listing agent
- 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?
- It's been on market 275 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.62% ✗
- Cap rate
- 3.85%
- Cash-on-cash
- -8.71%
- DSCR
- 0.61
- GRM
- 13.5
CMA / ARV
- ARV (median comp)
- $377,363
- List price
- $327,990
- Delta
- -14.67%
- 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 |
|---|---|---|---|---|---|---|---|
| 3703 N Astoria Dr | 0.06mi | 3/2.0 | 1,781 (-5%) | 3mo | $350,000 | $197 | 87 |
| 5484 W Patriot Way | 0.05mi | 3/2.0 | 1,999 (+7%) | 1mo | $325,000 | $163 | 86 |
| 3909 N Presidio Dr | 0.15mi | 3/2.0 | 1,756 (-6%) | 2mo | $315,000 | $179 | 81 |
| 5821 W Cinder Brook Way | 0.26mi | 2/2.0 (-1) | 1,864 (-0%) | 3mo | $375,000 | $201 | 80 |
| 5637 W Heritage Way | 0.25mi | 3/2.0 | 1,757 (-6%) | 4mo | $330,000 | $188 | 74 |
| 3655 N Astoria Dr | 0.09mi | 3/2.0 | 2,133 (+14%) | 3mo | $339,500 | $159 | 70 |
| 6113 W Sandpiper Way | 0.57mi | 3/2.0 | 1,886 (+1%) | 3mo | $370,000 | $196 | 70 |
| 3258 N San Marin Dr | 0.46mi | 3/2.0 | 1,801 (-4%) | 5mo | $350,000 | $194 | 68 |
| 4423 N Presidio Dr | 0.47mi | 2/2.5 (-1) | 1,832 (-2%) | 1mo | $405,000 | $221 | 66 |
| 5942 W Bushwood Way | 0.52mi | 2/2.0 (-1) | 1,832 (-2%) | 3mo | $457,000 | $249 | 65 |
| 4025 N San Marin Dr | 0.33mi | 2/2.0 (-1) | 2,048 (+9%) | 4mo | $392,500 | $192 | 60 |
| 3544 N Emerald Creek Dr | 0.53mi | 4/2.0 (+1) | 1,965 (+5%) | 3mo | $365,000 | $186 | 60 |
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 · 1.27% rent growth · sell at horizon
5-year hold
- IRR
- -33.6%
- Equity multiple
- -0.08×
- Total profit
- $-113,932
- Equity at exit
- $56,266
10-year hold
- IRR
- -53.4%
- Equity multiple
- -0.68×
- Total profit
- $-177,749
- Equity at exit
- $32,627
Cash invested: $105,662 (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.
Buyer's market
Market conditions
within 1.0 mi — comparable homes for sale
Active competition Active MLS
- For sale now
- 51 active · 15 under contract
- Months of supply
- 8.5 mo (12%/mo absorbed)
- Median asking
- $369,990 ($188/sqft)
- Median days on market
- 165 d
- This list price
- 12% of active listings are priced below it
- ARV vs active asking
- +7.2% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 85132
- Home prices YoY
- -5.2%
- Rents YoY
- 1.3%
- Active inventory
- 860
- Price-to-rent
- 11.7×
Monthly cashflow live
↻
- Estimated rent
- $2,331 high interval (Pro) →
- Mortgage (P&I)
- −$1,979
- Tax est. 1.5%
- −$472 /mo · $5,660/yr
- Insurance
- −$157
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$489
- Net cashflow
- $-767
Break-even live
Break-even rent
$3,301
Max offer price
$266,424
Occupancy floor
—
Sensitivity live
| Price | -10% $-506 | -5% $-636 | +0% $-767 | +5% $-897 | +10% $-1,027 |
|---|---|---|---|---|---|
| Rent | -10% $-951 | -5% $-859 | +0% $-767 | +5% $-675 | +10% $-583 |
| Rate | -1.0pp $-577 | -0.5pp $-671 | base $-767 | +0.5pp $-864 | +1.0pp $-964 |
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
- $94,341
- Closing costs
- $11,321
- Club membership (one-time)
- —
- 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 16 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 5728 W Autumn Vista Way Florence, AZ | 3.0 | 2.0 | 2133 | $2,400 | $1.13 | 93d | 1 | 0.21mi |
| 5430 W Montebello Way Florence, AZ | 3.0 | 2.0 | 1481 | $1,650 | $1.11 | 38d | 1 | 0.31mi |
| 5614 W Montebello Way Florence, AZ | 3.0 | 2.0 | 1481 | $1,600 | $1.08 | 29d | 1 | 0.33mi |
| 5614 W Montebello Way Florence, AZ | 3.0 | 2.0 | 1481 | $1,600 | $1.08 | 26d | 1 | 0.33mi |
| 3658 N Princeton Ct Florence, AZ | 2.0 | 2.0 | 1817 | $3,500 | $1.93 | 93d | 1 | 0.71mi |
| 6431 W Sandpiper Way Florence, AZ | 2.0 | 2.0 | 1817 | $3,500 | $1.93 | 93d | 1 | 0.76mi |
| 6498 W Victory Way Florence, AZ | 3.0 | 2.0 | 2144 | $2,095 | $0.98 | 54d | 1 | 0.83mi |
| 2926 N Coronado Dr Florence, AZ | 3.0 | 2.0 | 1756 | $2,200 | $1.25 | 93d | 1 | 0.86mi |
| 6566 W Mockingbird Ct Florence, AZ | 2.0 | 2.0 | 1381 | $3,000 | $2.17 | 93d | 1 | 0.87mi |
| 2525 N Riverside Dr Florence, AZ | 3.0 | 2.0 | 1933 | $3,200 | $1.66 | 21d | 1 | 0.92mi |
| 3947 N Hidden Canyon Dr Florence, AZ | 2.0 | 2.0 | 1381 | $3,000 | $2.17 | 93d | 1 | 0.94mi |
| 6363 W Springfield Way Florence, AZ | 3.0 | 2.0 | 1997 | $2,350 | $1.18 | 93d | 1 | 1.10mi |
| 6645 W Pleasant Oak Ct Florence, AZ | 4.0 | 2.0 | 2133 | $2,000 | $0.94 | 54d | 1 | 1.15mi |
| 4518 N Petersburg Dr Florence, AZ | 2.0 | 2.0 | 1644 | $2,500 | $1.52 | 73d | 1 | 1.18mi |
| 2528 N Petersburg Dr Florence, AZ | 3.0 | 2.0 | 2002 | $2,195 | $1.10 | 93d | 1 | 1.38mi |
| 4394 N Hummingbird Dr Florence, AZ | 2.0 | 2.0 | 1586 | $3,500 | $2.21 | 93d | 1 | 1.43mi |
Listing history 50 events
-
2026-08-08days on market $327,990 Active 275 DOM
-
2026-08-06price $327,990 Active 273 DOM
-
2026-08-06days on market $321,990 Active 273 DOM
-
2026-08-05days on market $321,990 Active 272 DOM
-
2026-08-04days on market $321,990 Active 271 DOM
-
2026-08-03days on market $321,990 Active 270 DOM
-
2026-07-31days on market $321,990 Active 267 DOM
-
2026-07-30days on market $321,990 Active 266 DOM
-
2026-07-30days on market $321,990 Active 265 DOM
-
2026-07-28days on market $321,990 Active 264 DOM
-
2026-07-26days on market $321,990 Active 262 DOM
-
2026-07-24pricedays on market $321,990 Active 260 DOM
-
2026-07-23days on market $331,990 Active 259 DOM
-
2026-07-23price $331,990 Active 258 DOM
-
2026-07-22days on market $329,990 Active 258 DOM
-
2026-07-21days on market $329,990 Active 257 DOM
-
2026-07-20days on market $329,990 Active 256 DOM
-
2026-07-18days on market $329,990 Active 254 DOM
-
2026-07-18days on market $329,990 Active 253 DOM
-
2026-07-16days on market $329,990 Active 252 DOM
-
2026-07-15days on market $329,990 Active 251 DOM
-
2026-07-14days on market $329,990 Active 250 DOM
-
2026-07-13days on market $329,990 Active 249 DOM
-
2026-07-13pricedays on market $329,990 Active 248 DOM
-
2026-07-11days on market $319,990 Active 247 DOM
-
2026-07-10days on market $319,990 Active 246 DOM
-
2026-07-09pricedays on market $319,990 Active 245 DOM
-
2026-07-07days on market $324,990 Active 243 DOM
-
2026-07-06days on market $324,990 Active 242 DOM
-
2026-07-06days on market $324,990 Active 241 DOM
-
2026-07-03days on market $324,990 Active 239 DOM
-
2026-07-03price $324,990 Active 238 DOM
-
2026-07-02days on market $329,990 Active 238 DOM
-
2026-07-01days on market $329,990 Active 237 DOM
-
2026-06-30days on market $329,990 Active 236 DOM
-
2026-06-29days on market $329,990 Active 235 DOM
-
2026-06-28days on market $329,990 Active 234 DOM
-
2026-06-27days on market $329,990 Active 233 DOM
-
2026-06-26days on market $329,990 Active 232 DOM
-
2026-06-24days on market $329,990 Active 230 DOM
-
2026-06-22days on market $329,990 Active 228 DOM
-
2026-06-21pricedays on market $329,990 Active 227 DOM
-
2026-06-18days on market $339,990 Active 224 DOM
-
2026-06-17days on market $339,990 Active 223 DOM
-
2026-06-16pricedays on market $339,990 Active 222 DOM
-
2026-06-15days on market $329,990 Active 221 DOM
-
2026-06-13days on market $329,990 Active 219 DOM
-
2026-06-13days on market $329,990 Active 218 DOM
-
2026-06-09days on market $329,990 Active 215 DOM
-
2026-06-08days on market $329,990 Active 214 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 9/10 Extreme 7 d/yr ≥112°F today · 18 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
- $27,968
- − Mortgage interest
- −$21,138
- − Property taxes
- −$5,660
- − Insurance
- −$1,887
- − Repairs & maintenance
- −$2,237
- − Management
- −$2,237
- − Depreciation
- −$10,978
- Taxable loss
- −$16,171
combined federal + state — saved on this device
- Est. tax savings @ 24.0%
- +$3,881
- After-tax cash flow
- $-5,319/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 · 3 photos
80/100
Cosmetic rehab
Est. rehab $9,370–$28,110 screening
This charming single-story home is in good condition with a modern kitchen and living spaces. It has potential for further value increases through exterior painting and interior updates.
Value-add opportunities
- Both Paint the exterior — Enhances curb appeal and can increase both resale and rental value. ↑
- Resale Replace the kitchen faucet — A new faucet can improve the kitchen's appearance and functionality. ↑
- Both Install smart home devices — Improves convenience and can attract tech-savvy buyers or renters. ↑
ⓘ 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 10/100
Zoned Schools
High
Florence High School
F
AZ #343/381
Nat'l #16,463/17,239
Schools (NCES district)
- District
- Florence Unified School District (4437)
- NCES district ID
- 0402920
- Math proficiency
- 16% ▼ -11.00%
- Reading proficiency
- 24% ▼ -7.00%
- Median HH income
- $54,426
- Composite
- 18.31/100
- National rank
- #8950
- State rank
- #178 of 249 in AZ
C
Composite livability gradescore 60/100
Livability — Florence
- Score
- 60/100
- State rank
- #187
- US rank
- #19483
Category grades
Amenities F
Commute F
Cost of living A+
Crime A+
Employment B-
Housing A+
Health & safety F
User ratings C
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Florence, AZ
- County
- Pinal County · 437,574 people
- City population
- 38,671
- Metro
- Phoenix-Mesa-Chandler, AZ
- Population (ZIP)
- 38,671
- Household income
- $79,000
- Rent vs Own
- Severe rent burden
- 2% 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
- Diverse neighborhood (Simpson 0.56)
- Race & ethnicity
- White 59% Hispanic / Latino 28% Two or more races 9% Black 7% Native American 3%
- Hispanic origin (detail)
- Mexican 23%
- Common ancestry
- Italian 5% Portuguese 2% Romanian 2%
- Foreign-born
- 9% · Canada
- Languages at home
- 79% English-only · Spanish 17% German/W. Germanic 1% Russian/Polish/Slavic 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
- ▼ -12.75%
- Current HPI
- 233.6644
- Rent YoY
- ▲ 1.27%
- 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 |
|---|---|---|
| Technology | 2 | $13B |
|
||
| Mining / Metals | 1 | $23B |
|
||
| Environmental Services | 1 | $16B |
|
||
| Metals / Steel | 1 | $14B |
|
||
| Technology Distribution | 1 | $9B |
|
||
| Homebuilding | 1 | $8B |
|
||
Price history
-17.5% since first listed17 events — show timeline
- 2026-04-02 Price Changed $329,990 Zillow
- 2026-03-29 Price Changed $334,990 Zillow
- 2026-03-28 Price Changed $319,990 Zillow
- 2026-03-21 Price Changed $330,990 Zillow
- 2026-03-12 Price Changed $329,990 Zillow
- 2026-03-03 Price Changed $334,990 Zillow
- 2026-02-19 Price Changed $335,990 Zillow
- 2026-02-06 Price Changed $328,990 Zillow
- 2026-01-25 Price Changed $326,990 Zillow
- 2025-12-25 Relisted — Zillow
- 2025-12-25 Price Changed $324,990 Zillow
- 2025-05-16 Delisted — Zillow
- 2025-05-15 Price Changed $350,490 Zillow
- 2025-05-14 Price Changed $360,490 Zillow
- 2025-04-23 Price Changed $359,990 Zillow
- 2025-04-22 Price Changed $366,990 Zillow
- 2025-03-28 Listed $399,990 Zillow
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…