CashFlowRE
Sign in Sign up
8601 N 71st Ave
B- Composite 67.84
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
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$59,900

8601 N 71st Ave · Glendale, AZ 85301
2 bd · 2.0 ba · 576 sqft · Land public records · 83 Days on market
Built 1987

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Now you can Stop renting and own your very own home...this newly Remodeled 2 Bedroom, 1 Bath home features new interior texture & paint, new exterior paint, new and improved roof with extra support, renovated kitchen, renovated bathroom and new flooring throughout plus a new stove and dishwasher!!! Community also features a laundry area, a Ramada w. a community pool, Basket Ball Court, 2 Storage Units for your extra vehicles/work trailers and a self service carwash...Buyer to verify square footage, lot dimensions and other material facts. Owner has never occupied the home. Listing agent has an ownership interest in property. Lot rent is 575.00 plus utilities.

Key facts

  • Move-in ready
  • Covered parking
  • Nicely sized yard

Tags

MOVE-IN READYNICELY SIZED YARDCOVERED PARKINGSTORAGE SHEDCOMMUNITY AMENITIESACCESS TO POOL

Property features AI

Finance

  • Other: Lot size source: Assessor; Building area source: Assessor; Directions available to property
  • HOA & community: Land lease (monthly); Land lease fee $1,090 per month; Association covers sewer, water, trash, and grounds maintenance; Community pool; Near bus stop

Exterior

  • Parking: 2 covered parking spaces; 2 carport spaces
  • Utilities: City water; Public sewer
  • Home design: Manufactured/mobile home; Leasehold ownership
  • Construction: Fiberglass siding; Wood siding; Board & batten siding; Steel frame; Wood frame; Metal roof
  • Exterior features: Shed(s); Desert front yard; Dirt back yard; City-maintained road access; Asphalt road surface

Interior

  • Kitchen: Built-in microwave; Refrigerator; Dishwasher; Pantry
  • Bedrooms: 2 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Ceiling heating
  • Interior features: High-speed internet; Eat-in kitchen; No interior steps; Pantry; Master bedroom with 3/4 bath; Dual pane windows
  • Laundry & utility: Laundry inside

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 land listed at $60k.

Deal economics

  • At list price, monthly cash flow is $560 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 17.5% vs local median 3.5% in Glendale — 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 (#12 in AZ, #3,235 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, amenities B; Watch: health & safety D+, crime F.
  • Glendale Union High School District (4285) (urban): math 23% / reading 31% proficiency, ranked #130 of 249 in AZ (top 52%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Glendale High School (math 13% / reading 22%, grade F, #245 of 381 statewide, top 65%, 1,816 students, 76% FRL).
  • Market conditions: Rents soft (-3.0%/yr); 215 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 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 + 0.0% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $13k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $36k; list at $60k implies a 66% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F 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?
  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
2.06%
Cap rate
17.52%
Cash-on-cash
40.08%
DSCR
2.78
GRM
4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
33.0%
Equity multiple
2.33×
Total profit
$22,381
Equity at exit
$8,931
10-year hold
IRR
38.4%
Equity multiple
4.07×
Total profit
$51,545
Equity at exit
$5,179

Cash invested: $16,772 (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 85301

Home prices YoY
-10.6%
Rents YoY
-3.0%
Active inventory
215
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,233 high interval (Pro) →
Mortgage (P&I)
$314
Tax est. 1.5%
$75 /mo · $898/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$560

Break-even live

Break-even rent $524
Max offer price $59,900
Occupancy floor 50%

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
$14,975
Closing costs
$1,797
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
8772 N 67th Ave Glendale, AZ 1.0–3.0 1.0–2.0 937 $1,654 $1.77 1d 24 0.34mi
6767 W Butler Dr Glendale, AZ 1.0–2.0 1.5–2.0 787 $1,458 $1.85 1d 14 0.41mi
8344 N 67th Ave Glendale, AZ 1.0–2.0 1.0 615 $1,315 $2.14 1d 10 0.43mi
8450 N 67th Ave Glendale, AZ 1.0–2.0 1.0 615 $1,350 $2.20 1d 4 0.45mi
9350 N 67th Ave Unit A1 Glendale, AZ 1.0 1.0 600 $990 $1.65 24d 1 0.65mi
8401 N 67th Ave Glendale, AZ 2.0 1.0 728 $1,400 $1.92 4d 1 0.66mi
6201 W Olive Ave Glendale, AZ 1.0 1.0 585 $960 $1.64 1d 1 0.99mi
6201 W Olive Ave Unit A2 Glendale, AZ 1.0 1.0 456 $825 $1.81 1d 1 1.01mi
6201 W Olive Ave Unit A3 Glendale, AZ 1.0 1.0 554 $820 $1.48 1d 1 1.01mi
6201 W Olive Ave Unit A4 Glendale, AZ 1.0 1.0 585 $875 $1.50 1d 1 1.01mi
6049 W Laurie Ln Unit 4 Glendale, AZ 1.0 1.0 675 $1,100 $1.63 10d 1 1.23mi
6049 W Laurie Ln Unit 7 Glendale, AZ 1.0 1.0 650 $1,050 $1.62 1d 1 1.23mi
6049 W Laurie Ln Unit 5 Glendale, AZ 2.0 1.0 750 $1,210 $1.61 1d 1 1.23mi
6043 W Laurie Ln Apt 4 Glendale, AZ 1.0 1.0 675 $1,050 $1.56 11d 1 1.25mi
6015 W Olive Ave Glendale, AZ 2.0 1.0 800 $1,500 $1.88 1d 16 1.26mi
8546 N 59th Ave Glendale, AZ 2.0 1.0–2.0 700 $1,235 $1.76 1d 9 1.28mi
8546 N 59th Ave Glendale, AZ 2.0 1.0–2.0 700 $1,975 $2.82 19d 6 1.28mi
8530 N 59th Ave Glendale, AZ 1.0 0.5–1.0 690 $1,057 $1.53 1d 3 1.31mi
6060 W Royal Palm Rd Glendale, AZ 1.0 1.0 543 $1,146 $2.11 1d 4 1.31mi
6960 W Peoria Ave #90 Peoria, AZ 2.0 1.0 704 $1,320 $1.88 24d 1 1.36mi
8450 N 59th Ave Glendale, AZ 1.0–3.0 1.0–2.0 919 $1,824 $1.99 4d 1 1.39mi
8546 N 59th Ave Apt 206 Glendale, AZ 1.0 1.0 700 $1,056 $1.51 19d 1 1.42mi
5902 W Royal Palm Rd Glendale, AZ 1.0–2.0 1.0 630 $1,600 $2.54 1d 20 1.42mi

Listing history 31 events

  1. 2026-06-18
    days on market $59,900 Active 83 DOM
  2. 2026-06-17
    days on market $59,900 Active 82 DOM
  3. 2026-06-16
    days on market $59,900 Active 81 DOM
  4. 2026-06-15
    days on market $59,900 Active 80 DOM
  5. 2026-06-13
    days on market $59,900 Active 78 DOM
  6. 2026-06-13
    days on market $59,900 Active 77 DOM
  7. 2026-06-09
    days on market $59,900 Active 74 DOM
  8. 2026-06-08
    days on market $59,900 Active 73 DOM
  9. 2026-06-07
    days on market $59,900 Active 72 DOM
  10. 2026-06-04
    days on market $59,900 Active 69 DOM
  11. 2026-06-03
    days on market $59,900 Active 68 DOM
  12. 2026-06-02
    days on market $59,900 Active 67 DOM
  13. 2026-06-01
    days on market $59,900 Active 66 DOM
  14. 2026-06-01
    price $59,900 Active 65 DOM
  15. 2026-05-31
    days on market $69,900 Active 65 DOM
  16. 2026-05-03
    price $69,900
  17. 2026-03-27
    listed $72,900 Active
  18. 2022-12-03
    historical
  19. 2020-10-28
    soldstatus $36,000 Closed 674-char remark
    Show marketing remark (674 chars)

    Now you can Stop renting and own your very own home...this newly Remodeled 2 Bedroom, 1 Bath home features new interior texture & paint, new exterior paint, new and improved roof with extra support, renovated kitchen, renovated bathroom and new flooring throughout plus a new stove and dishwasher!!! Community also features a laundry area, a Ramada w. a community pool, Basket Ball Court, 2 Storage Units for your extra vehicles/work trailers and a self service carwash...Buyer to verify square footage, lot dimensions and other material facts. Owner has never occupied the home. Listing agent has an ownership interest in property. Lot rent is 575.00 plus utilities.

  20. 2020-10-17
    price $37,900 674-char remark
    Show marketing remark (674 chars)

    Now you can Stop renting and own your very own home...this newly Remodeled 2 Bedroom, 1 Bath home features new interior texture & paint, new exterior paint, new and improved roof with extra support, renovated kitchen, renovated bathroom and new flooring throughout plus a new stove and dishwasher!!! Community also features a laundry area, a Ramada w. a community pool, Basket Ball Court, 2 Storage Units for your extra vehicles/work trailers and a self service carwash...Buyer to verify square footage, lot dimensions and other material facts. Owner has never occupied the home. Listing agent has an ownership interest in property. Lot rent is 575.00 plus utilities.

  21. 2020-10-02
    listed $42,900 Active 674-char remark
    Show marketing remark (674 chars)

    Now you can Stop renting and own your very own home...this newly Remodeled 2 Bedroom, 1 Bath home features new interior texture & paint, new exterior paint, new and improved roof with extra support, renovated kitchen, renovated bathroom and new flooring throughout plus a new stove and dishwasher!!! Community also features a laundry area, a Ramada w. a community pool, Basket Ball Court, 2 Storage Units for your extra vehicles/work trailers and a self service carwash...Buyer to verify square footage, lot dimensions and other material facts. Owner has never occupied the home. Listing agent has an ownership interest in property. Lot rent is 575.00 plus utilities.

  22. 2008-10-28
    historical
  23. 2008-08-04
    listed $36,500
  24. 2006-12-20
    historical
  25. 2006-09-06
    historical
  26. 2006-08-20
    listed $39,900
  27. 2006-08-20
    listed $32,900
  28. 1992-04-10
    soldstatus $2,718,000
  29. 1990-01-25
    soldstatus $2,725,000
  30. 1990-01-25
    soldstatus $2,725,000
  31. 1986-12-15
    soldstatus $2,700,000

ⓘ 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 2/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥112°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$14,798
− Mortgage interest
−$3,355
− Property taxes
−$898
− Insurance
−$300
− Repairs & maintenance
−$1,184
− Management
−$1,184
− Depreciation
−$1,743
Taxable income
$6,134
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,472
After-tax cash flow
$5,251/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
Glendale Union High School District (4285)
NCES district ID
0403450
Math proficiency
23% ▼ -38.00%
Reading proficiency
31% ▼ -19.00%
Median HH income
$40,846
Composite
22.81/100
National rank
#8020
State rank
#130 of 249 in AZ

Livability — Glendale

Score
76/100
State rank
#12
US rank
#3235

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glendale, AZ
County
Maricopa County · 4,537,380 people
City population
294,586
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
68,178
Household income
$53,827
Rent vs Own
60.0% rent · 40.0% own
Severe rent burden
3741.0

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
Majority Hispanic (63%)
Race & ethnicity
Hispanic / Latino 63% Two or more races 37% White 22% Black 8% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 57% Cuban 1%
Common ancestry
Slovak 1% Italian 1%
Foreign-born
26% · Canada, Vietnam, Philippines
Languages at home
46% English-only · Spanish 48% Arabic 1% Other Indo-European 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
▼ -50.49%
Current HPI
427.3069
Rent YoY
▼ -2.98%
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

-97.4% since first listed
16 events — show timeline
  • 2026-05-03 Price Changed $69,900 ARMLS
  • 2026-03-27 Listed $72,900 ARMLS
  • 2022-12-03 Rental Removed RENT.
  • 2020-10-28 Sold (MLS) $36,000 ARMLS
  • 2020-10-17 Price Changed $37,900 ARMLS
  • 2020-10-02 Listed $42,900 ARMLS
  • 2008-10-28 Listing Removed ARMLS
  • 2008-08-04 Listed $36,500 ARMLS
  • 2006-12-20 Listing Removed ARMLS
  • 2006-09-06 Listing Removed ARMLS
  • 2006-08-20 Listed $32,900 ARMLS
  • 2006-08-20 Listed $39,900 ARMLS
  • 1992-04-10 Sold (Public Records) $2,718,000 Public Records
  • 1990-01-25 Sold (Public Records) $2,725,000 Public Records
  • 1990-01-25 Sold (Public Records) $2,725,000 Public Records
  • 1986-12-15 Sold (Public Records) $2,700,000 Public Records

Property tax history

+1.1%/yr

Latest (2025): $35,609 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…