CashFlowRE
Sign in Sign up
2743 E Saguaro Dr
D Composite 43.69
Why this score? — see what drove the D 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 +17.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.7/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$150,000

2743 E Saguaro Dr · Coolidge, AZ 85194
2 bd · 1.0 ba · 746 sqft · SingleFamily public records · 24 Days on market
Built 1962 6,488 sqft lot

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

Listing remarks MLS

Welcome Home!! This cozy home offers the opportunity for unrestricted expansion with NO HOA. Truly giving you the ability to make this your own. New Microwave and Stove, spacious kitchen with separate dining area. Updated wiring and roof was recently installed in 2021. Tile Flooring and Full RV hookups on the west side of the home. This is priced to sell to hurry it wont last long!

Key facts

  • Electrical updates
  • Updated kitchen
  • New roof

Tags

UPDATED KITCHENNEW ROOFELECTRICAL UPDATES

Property features AI

Finance

  • HOA & community: No association fees; Biking/walking path in the community

Exterior

  • Parking: RV access and RV gate
  • Utilities: Private water company; Septic system (septic tank)
  • Home design: Single-family residence; Fee simple ownership
  • Construction: Stucco and painted wood-frame construction; Composition roof
  • Exterior features: Natural desert front and back; Gravel/stone front and back; Storage; Chain-link and wood fencing; Gravel road access (county maintained)

Interior

  • Kitchen: Built-in microwave; Refrigerator; Disposal
  • Bedrooms: 2 possible bedrooms
  • Flooring: Tile flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air; Ceiling fans
  • Interior features: Granite counters; Low-emissivity dual-pane vinyl frame windows; Zero-grade (no-step) entry; Storage

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $109 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $145k (3.3% below list).
  • Recommended offer: $145k (3.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 4.5% in Coolidge — 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 57/100 on livability (#235 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Coolidge Unified District (4442) (town): math 8% / reading 14% proficiency, ranked #229 of 249 in AZ (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: West Elementary School (math 6% / reading 13%, grade F, #1,037 of 1,109 statewide, top 94%, 733 students, 74% FRL); Coolidge Jr. High School (math 7% / reading 11%, grade F, #200 of 218 statewide, top 93%, 362 students, 80% FRL); Coolidge High School (math 8% / reading 12%, grade F, #343 of 381 statewide, top 93%, 640 students, 68% FRL).
  • Market conditions: 215 active listings in the ZIP; solid renter incomes; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,982 (3.3% below list)

Questions for the listing agent

  1. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.97%
Cap rate
7.16%
Cash-on-cash
3.11%
DSCR
1.14
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-11.4%
Equity multiple
0.59×
Total profit
$-17,359
Equity at exit
$22,365
10-year hold
IRR
-2.1%
Equity multiple
0.85×
Total profit
$-6,109
Equity at exit
$12,969

Cash invested: $42,000 (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 85194

Home prices YoY
-24.0%
Active inventory
215
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,450 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$109

Break-even live

Break-even rent $1,312
Max offer price $150,000
Occupancy floor 88%

Sensitivity live

Price -10% $212 -5% $161 +0% $109 +5% $57 +10% $5
Rent -10% $-6 -5% $51 +0% $109 +5% $166 +10% $223
Rate -1.0pp $184 -0.5pp $147 base $109 +0.5pp $70 +1.0pp $30

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
$37,500
Closing costs
$4,500
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.

Listing history 44 events

  1. 2026-06-21
    days on market $150,000 Active 24 DOM
  2. 2026-06-18
    days on market $150,000 Active 21 DOM
  3. 2026-06-17
    days on market $150,000 Active 20 DOM
  4. 2026-06-16
    days on market $150,000 Active 19 DOM
  5. 2026-06-15
    days on market $150,000 Active 18 DOM
  6. 2026-06-13
    days on market $150,000 Active 16 DOM
  7. 2026-06-13
    days on market $150,000 Active 15 DOM
  8. 2026-06-09
    days on market $150,000 Active 12 DOM
  9. 2026-06-08
    days on market $150,000 Active 11 DOM
  10. 2026-06-07
    days on market $150,000 Active 10 DOM
  11. 2026-06-04
    days on market $150,000 Active 7 DOM
  12. 2026-06-03
    days on market $150,000 Active 6 DOM
  13. 2026-06-02
    days on market $150,000 Active 5 DOM
  14. 2026-06-01
    days on market $150,000 Active 4 DOM
  15. 2026-05-31
    days on market $150,000 Active 3 DOM
  16. 2026-05-28
    listed $150,000 Active
  17. 2026-01-18
    historical
  18. 2025-12-31
    listed $175,000 Active
  19. 2023-03-27
    soldstatus $175,000 Closed 389-char remark
    Show marketing remark (389 chars)

    Welcome Home!! This cozy home offers the opportunity for unrestricted expansion with NO HOA. Truly giving you the ability to make this your own. New Microwave and Stove, spacious kitchen with separate dining area. Updated wiring and roof was recently installed in 2021. Tile Flooring and Full RV hookups on the west side of the home. This is priced to sell to hurry it wont last long!

  20. 2023-03-27
    soldstatus $175,000
    Show marketing remark (389 chars)

    Welcome Home!! This cozy home offers the opportunity for unrestricted expansion with NO HOA. Truly giving you the ability to make this your own. New Microwave and Stove, spacious kitchen with separate dining area. Updated wiring and roof was recently installed in 2021. Tile Flooring and Full RV hookups on the west side of the home. This is priced to sell to hurry it wont last long!

  21. 2023-02-21
    status Pending 389-char remark
    Show marketing remark (389 chars)

    Welcome Home!! This cozy home offers the opportunity for unrestricted expansion with NO HOA. Truly giving you the ability to make this your own. New Microwave and Stove, spacious kitchen with separate dining area. Updated wiring and roof was recently installed in 2021. Tile Flooring and Full RV hookups on the west side of the home. This is priced to sell to hurry it wont last long!

  22. 2023-02-04
    status Active 389-char remark
    Show marketing remark (389 chars)

    Welcome Home!! This cozy home offers the opportunity for unrestricted expansion with NO HOA. Truly giving you the ability to make this your own. New Microwave and Stove, spacious kitchen with separate dining area. Updated wiring and roof was recently installed in 2021. Tile Flooring and Full RV hookups on the west side of the home. This is priced to sell to hurry it wont last long!

  23. 2023-01-28
    status Pending 389-char remark
    Show marketing remark (389 chars)

    Welcome Home!! This cozy home offers the opportunity for unrestricted expansion with NO HOA. Truly giving you the ability to make this your own. New Microwave and Stove, spacious kitchen with separate dining area. Updated wiring and roof was recently installed in 2021. Tile Flooring and Full RV hookups on the west side of the home. This is priced to sell to hurry it wont last long!

  24. 2023-01-18
    listed $169,900 Active 389-char remark
    Show marketing remark (389 chars)

    Welcome Home!! This cozy home offers the opportunity for unrestricted expansion with NO HOA. Truly giving you the ability to make this your own. New Microwave and Stove, spacious kitchen with separate dining area. Updated wiring and roof was recently installed in 2021. Tile Flooring and Full RV hookups on the west side of the home. This is priced to sell to hurry it wont last long!

  25. 2021-08-18
    soldstatus $161,000 Closed
  26. 2021-08-18
    soldstatus $163,000
  27. 2021-08-12
    status Pending
  28. 2021-08-11
    soldstatus $161,000 Closed
  29. 2021-07-26
    historical Under Contract Accepting Backups
  30. 2021-07-21
    listed $161,000 Active
  31. 2019-04-10
    soldstatus $45,000 Closed
  32. 2019-04-10
    soldstatus $45,000
  33. 2019-04-04
    status Pending
  34. 2019-03-27
    price $50,000
  35. 2019-03-06
    price $65,000
  36. 2019-02-13
    listed $70,000 Active
  37. 2016-02-05
    historical
  38. 2016-02-05
    soldstatus $27,500 Closed
  39. 2016-01-12
    status Pending
  40. 2015-10-28
    price $29,900
  41. 2015-04-29
    listed $35,000 Active
  42. 2015-04-09
    historical
  43. 2015-01-23
    listed $50,000 Active
  44. 2000-02-28
    soldstatus $36,500

ⓘ 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 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥113°F today · 19 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
$17,398
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$1,392
− Management
−$1,392
− Depreciation
−$4,364
Taxable loss
−$1,152
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$276
After-tax cash flow
$1,581/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
Coolidge Unified District (4442)
NCES district ID
0402320
Math proficiency
8% ▼ -6.00%
Reading proficiency
14% ▼ -2.00%
Median HH income
$49,182
Composite
10.35/100
National rank
#9787
State rank
#229 of 249 in AZ

Livability — Coolidge

Score
57/100
State rank
#235
US rank
#22344

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pinal County · 399,947 people
City population
19,487
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
8,077
Household income
$82,935
Rent vs Own
10.1% rent · 89.9% own
Severe rent burden
17.0

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 (66%)
Race & ethnicity
White 66% Hispanic / Latino 27% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Portuguese 3% Romanian 3% Lithuanian 2%
Foreign-born
13% · Canada
Languages at home
78% English-only · Spanish 20% Other Asian/Pacific 2%

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
▼ -79.29%
Current HPI
251.5364
Rent YoY
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

+311.0% since first listed
29 events — show timeline
  • 2026-05-28 Listed $150,000 ARMLS
  • 2026-01-18 Listing Removed ARMLS
  • 2025-12-31 Listed $175,000 ARMLS
  • 2023-03-27 Sold (Public Records) $175,000 Public Records
  • 2023-03-27 Sold (MLS) $175,000 ARMLS
  • 2023-02-21 Pending ARMLS
  • 2023-02-04 Relisted ARMLS
  • 2023-01-28 Pending ARMLS
  • 2023-01-18 Listed $169,900 ARMLS
  • 2021-08-18 Sold (Public Records) $163,000 Public Records
  • 2021-08-18 Sold (MLS) $161,000 ARMLS
  • 2021-08-12 Pending ARMLS
  • 2021-08-11 Sold (MLS) $161,000 ARMLS
  • 2021-07-26 Contingent ARMLS
  • 2021-07-21 Listed $161,000 ARMLS
  • 2019-04-10 Sold (Public Records) $45,000 Public Records
  • 2019-04-10 Sold (MLS) $45,000 ARMLS
  • 2019-04-04 Pending ARMLS
  • 2019-03-27 Price Changed $50,000 ARMLS
  • 2019-03-06 Price Changed $65,000 ARMLS
  • 2019-02-13 Listed $70,000 ARMLS
  • 2016-02-05 Listing Removed ARMLS
  • 2016-02-05 Sold (MLS) $27,500 ARMLS
  • 2016-01-12 Pending ARMLS
  • 2015-10-28 Price Changed $29,900 ARMLS
  • 2015-04-29 Listed $35,000 ARMLS
  • 2015-04-09 Listing Removed ARMLS
  • 2015-01-23 Listed $50,000 ARMLS
  • 2000-02-28 Sold (Public Records) $36,500 Public Records

Property tax history

-1.5%/yr

Latest (2025): $217 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…