CashFlowRE
Sign in Sign up
6215 E Turquoise Ave
D Composite 40.71
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).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Schools +4.8/10.0
  • Rent growth +4.7/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Cash flow +0.0/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$4,200,000

6215 E Turquoise Ave · Phoenix, AZ 85253
7 bd · 2.0 ba · 8,210 sqft · SingleFamily public records · 298 Days on market
Built 2008 0.79 ac lot $512/sqft · 25% below area Est $6163k · 32% under

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

Listing remarks MLS

Main House 8,287 sqft. Listed Below Market, No HOA Paradise Valley Property. Timeless mix of Santa Barbara/Mediterranean architecture. Designed for multigenerational living, luxury entertaining, or income-generating potential, residence features a finished basement with theater room, wine cellar, and billiard bar, plus a detached guest casita with a private fitness center and salon. The chef's kitchen is fully outfitted with Wolf, Sub-Zero, and Miele appliances, AV room, while the outdoor oasis includes a heated grotto slide pool, spa, putting green, sports court, and gazebo with a built-in kitchen, all framed by breathtaking mountain views. Additional highlights include smart home automation, RV gate access, 5-car garage, lush grass and desert landscaping. See Feature List in Document Tab There are two sides to the casita. South Entrance is to the 1 bedroom, 1 bath with kitchen. North Entrance is to the Salon, Fitness Room with Bathroom. Main House - 8,287 sq.ft. (Finished Basement 1,746 sq.ft. Attached Upstairs Guest Suite - 669 sq.ft.), Detached Casita - 805 sq.ft., See Floor plan with measurements in Documents Tab.

Key facts

  • Billiard bar
  • Theater room
  • Wine cellar

Tags

FINISHED BASEMENTTHEATER ROOMWINE CELLARBILLIARD BARDETACHED GUEST CASITAPRIVATE FITNESS CENTER

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 7-bed/2.0-bath single-family listed at $4.20M.

Deal economics

  • At list price, monthly cash flow is $-21k ($-257k/yr) — negative.
  • To cash-flow at today's rent, offer at most $410k (90.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $484k (88.5% below list).
  • Recommended offer: $410k (90.2% below list) — sets the bar for cash-flow.
  • Cap rate 0.2% vs local median 3.3% in Phoenix — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 75/100 on livability (#16 in AZ, #3,924 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: health & safety C-, crime F.
  • Scottsdale Unified District (4240) (urban): math 53% / reading 55% proficiency, ranked #30 of 249 in AZ (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Cheyenne Traditional School (math 78% / reading 75%, grade A, #24 of 1,109 statewide, top 2%, 880 students, 4% FRL); Cocopah Middle School (math 63% / reading 63%, grade B+, #3 of 218 statewide, top 1%, 886 students, 9% FRL); Chaparral High School (math 40% / reading 35%, grade F, #82 of 381 statewide, top 22%, 2,038 students, 6% FRL) — zoned schools average 6% FRL vs 21% district-wide (15 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+8.6%/yr); 356 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($185k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $449k of equity ($29k loan paydown + $420k appreciation (10.0% local appreciation)).
  • Maricopa County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$722k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 298 days — a 12% lower offer ($3.70M) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 12y 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.
  • Current owner paid $475k; list at $4.20M implies a 784% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $410,001 (90.2% 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 298 days. Have you received any prior offers? Is the seller open to a 90% concession, seller financing, or rate buy-down credit?
  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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.12%
Cap rate
0.16%
Cash-on-cash
-21.89%
DSCR
0.03
GRM
72.3

CMA / ARV

ARV (median comp)
$6,163,412
List price
$4,200,000
Delta
-31.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6324 E Cochise Rd 0.35mi 7/6.5 7,711 (-6%) 5mo $6,700,000 $869 52
5721 E Bar Z Ln 0.66mi 7/7.5 8,481 (+3%) 5mo $10,500,000 $1,238 40
9147 N Kober Rd 0.60mi 6/9.0 (-1) 8,522 (+4%) 16mo $7,090,000 $832 32
9151 N Kober Rd 0.64mi 6/8.0 (-1) 7,041 (-14%) 6mo $6,300,000 $895 22

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
9.5%
Equity multiple
1.80×
Total profit
$944,337
Equity at exit
$3,783,693
10-year hold
IRR
11.1%
Equity multiple
4.33×
Total profit
$3,914,397
Equity at exit
$8,159,676

Cash invested: $1,176,000 (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 85253

Home prices YoY
4.2%
Rents YoY
8.6%
Active inventory
356
Price-to-rent
72.3×

Monthly cashflow live

Estimated rent
$4,839 medium interval (Pro) →
Mortgage (P&I)
$22,025
Tax from tax record
$1,502 /mo · $18,025/yr
Insurance
$1,750
HOA
$0
Vacancy / Maint / Mgmt
$1,016
Net cashflow
$-21,454

Break-even live

Break-even rent $31,997
Max offer price $410,001
Occupancy floor

Sensitivity live

Price -10% $-19,077 -5% $-20,266 +0% $-21,454 +5% $-22,643 +10% $-23,832
Rent -10% $-21,837 -5% $-21,645 +0% $-21,454 +5% $-21,263 +10% $-21,072
Rate -1.0pp $-19,339 -0.5pp $-20,386 base $-21,454 +0.5pp $-22,543 +1.0pp $-23,650

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
$1,050,000
Closing costs
$126,000
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9300 N 58th St Paradise Valley, AZ 8.0 6.0 7000 $30,000 $4.29 45d 1 0.61mi
10019 N 57th St Paradise Valley, AZ 6.0 9.0 6623 $60,000 $9.06 26d 1 0.65mi
6730 E Sunnyvale Rd Paradise Valley, AZ 6.0 7.5 9517 $26,495 $2.78 45d 1 1.02mi
6730 E Sunnyvale Rd Paradise Valley, AZ 6.0 6.5 9517 $22,495 $2.36 4d 1 1.02mi

Listing history 50 events

  1. 2026-06-21
    days on market $4,200,000 Active 298 DOM
  2. 2026-06-18
    days on market $4,200,000 Active 295 DOM
  3. 2026-06-17
    days on market $4,200,000 Active 294 DOM
  4. 2026-06-16
    days on market $4,200,000 Active 293 DOM
  5. 2026-06-15
    days on market $4,200,000 Active 292 DOM
  6. 2026-06-13
    days on market $4,200,000 Active 290 DOM
  7. 2026-06-09
    days on market $4,200,000 Active 286 DOM
  8. 2026-06-08
    days on market $4,200,000 Active 285 DOM
  9. 2026-06-07
    days on market $4,200,000 Active 284 DOM
  10. 2026-06-04
    days on market $4,200,000 Active 281 DOM
  11. 2026-06-03
    days on market $4,200,000 Active 280 DOM
  12. 2026-06-02
    days on market $4,200,000 Active 279 DOM
  13. 2026-06-01
    days on market $4,200,000 Active 278 DOM
  14. 2026-05-31
    days on market $4,200,000 Active 277 DOM
  15. 2026-04-11
    price $4,200,000 1136-char remark
    Show marketing remark (1136 chars)

    Main House 8,287 sqft. Listed Below Market, No HOA Paradise Valley Property. Timeless mix of Santa Barbara/Mediterranean architecture. Designed for multigenerational living, luxury entertaining, or income-generating potential, residence features a finished basement with theater room, wine cellar, and billiard bar, plus a detached guest casita with a private fitness center and salon. The chef's kitchen is fully outfitted with Wolf, Sub-Zero, and Miele appliances, AV room, while the outdoor oasis includes a heated grotto slide pool, spa, putting green, sports court, and gazebo with a built-in kitchen, all framed by breathtaking mountain views. Additional highlights include smart home automation, RV gate access, 5-car garage, lush grass and desert landscaping. See Feature List in Document Tab There are two sides to the casita. South Entrance is to the 1 bedroom, 1 bath with kitchen. North Entrance is to the Salon, Fitness Room with Bathroom. Main House - 8,287 sq.ft. (Finished Basement 1,746 sq.ft. Attached Upstairs Guest Suite - 669 sq.ft.), Detached Casita - 805 sq.ft., See Floor plan with measurements in Documents Tab.

  16. 2025-10-01
    historical $21,750
  17. 2025-08-27
    listed $4,350,000 Active 1136-char remark
    Show marketing remark (1136 chars)

    Main House 8,287 sqft. Listed Below Market, No HOA Paradise Valley Property. Timeless mix of Santa Barbara/Mediterranean architecture. Designed for multigenerational living, luxury entertaining, or income-generating potential, residence features a finished basement with theater room, wine cellar, and billiard bar, plus a detached guest casita with a private fitness center and salon. The chef's kitchen is fully outfitted with Wolf, Sub-Zero, and Miele appliances, AV room, while the outdoor oasis includes a heated grotto slide pool, spa, putting green, sports court, and gazebo with a built-in kitchen, all framed by breathtaking mountain views. Additional highlights include smart home automation, RV gate access, 5-car garage, lush grass and desert landscaping. See Feature List in Document Tab There are two sides to the casita. South Entrance is to the 1 bedroom, 1 bath with kitchen. North Entrance is to the Salon, Fitness Room with Bathroom. Main House - 8,287 sq.ft. (Finished Basement 1,746 sq.ft. Attached Upstairs Guest Suite - 669 sq.ft.), Detached Casita - 805 sq.ft., See Floor plan with measurements in Documents Tab.

  18. 2025-07-10
    historical
  19. 2025-06-02
    status Active
  20. 2025-06-01
    historical
  21. 2025-04-23
    price $4,350,000
  22. 2025-03-17
    price $4,750,000
  23. 2025-01-10
    price $4,870,000
  24. 2024-09-29
    price $4,950,000
  25. 2024-07-31
    listed $21,750
  26. 2024-07-31
    status Active
  27. 2024-07-03
    historical $21,750
  28. 2024-07-03
    historical
  29. 2024-06-10
    listed $21,750
  30. 2024-06-10
    listed $5,160,000 Active
  31. 2022-04-05
    historical
  32. 2021-09-15
    price $3,700,000
  33. 2021-07-07
    listed $3,850,000 Active
  34. 2019-08-26
    historical
  35. 2019-07-30
    listed $2,600,000 Active
  36. 2018-06-01
    historical
  37. 2017-11-22
    price $2,625,000
  38. 2017-10-09
    status Active
  39. 2017-09-30
    historical Under Contract Accepting Backups
  40. 2017-06-04
    price $2,750,000
  41. 2017-02-06
    listed $2,925,000 Active
  42. 2016-09-30
    historical
  43. 2016-09-09
    price $2,825,000
  44. 2016-04-01
    listed $2,850,000 Active
  45. 2015-11-03
    historical
  46. 2015-10-01
    price $3,200,000
  47. 2015-06-02
    price $3,490,000
  48. 2015-04-09
    price $3,600,000
  49. 2014-11-05
    listed $3,875,000 Active
  50. 2004-03-18
    soldstatus $475,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AZ · Resets to sale price

Current annual tax
$18,025 · $1,502/mo
Projected year-2 tax
$27,720 · $2,310/mo
Expected delta
+$9,695/yr (+$808/mo · 53.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 19 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
$58,071
− Mortgage interest
−$235,265
− Property taxes
−$18,025
− Insurance
−$21,000
− Repairs & maintenance
−$4,646
− Management
−$4,646
− Depreciation
−$122,182
Taxable loss
−$347,692
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$83,446
After-tax cash flow
$-174,006/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
Scottsdale Unified District (4240)
NCES district ID
0407570
Math proficiency
53% ▼ -10.00%
Reading proficiency
55% ▼ -8.00%
Median HH income
$70,139
Composite
48.02/100
National rank
#2196
State rank
#30 of 249 in AZ

Livability — Phoenix

Score
75/100
State rank
#16
US rank
#3924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Phoenix, AZ
County
Maricopa County · 4,537,380 people
City population
1,500,198
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
17,904
Household income
$184,979
Rent vs Own
15.6% rent · 84.4% own
Severe rent burden
298.0

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
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 11% Two or more races 9% Asian 5% Pacific Islander 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Scotch-Irish 4% Romanian 3% Slovak 3%
Foreign-born
15% · Canada, China
Languages at home
85% English-only · Spanish 5% Other Indo-European 4% Other Asian/Pacific 2%

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
▲ 16.95%
Current HPI
416.0855
Rent YoY
▲ 8.63%
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

+784.2% since first listed
36 events — show timeline
  • 2026-04-11 Price Changed $4,200,000 ARMLS
  • 2025-10-01 Rental Removed $21,750 ARMLS
  • 2025-08-27 Listed $4,350,000 ARMLS
  • 2025-07-10 Listing Removed ARMLS
  • 2025-06-02 Relisted ARMLS
  • 2025-06-01 Listing Removed ARMLS
  • 2025-04-23 Price Changed $4,350,000 ARMLS
  • 2025-03-17 Price Changed $4,750,000 ARMLS
  • 2025-01-10 Price Changed $4,870,000 ARMLS
  • 2024-09-29 Price Changed $4,950,000 ARMLS
  • 2024-07-31 Listed for Rent $21,750 ARMLS
  • 2024-07-31 Relisted ARMLS
  • 2024-07-03 Rental Removed $21,750 ARMLS
  • 2024-07-03 Listing Removed ARMLS
  • 2024-06-10 Listed for Rent $21,750 ARMLS
  • 2024-06-10 Listed $5,160,000 ARMLS
  • 2022-04-05 Listing Removed ARMLS
  • 2021-09-15 Price Changed $3,700,000 ARMLS
  • 2021-07-07 Listed $3,850,000 ARMLS
  • 2019-08-26 Listing Removed ARMLS
  • 2019-07-30 Listed $2,600,000 ARMLS
  • 2018-06-01 Listing Removed ARMLS
  • 2017-11-22 Price Changed $2,625,000 ARMLS
  • 2017-10-09 Relisted ARMLS
  • 2017-09-30 Contingent ARMLS
  • 2017-06-04 Price Changed $2,750,000 ARMLS
  • 2017-02-06 Listed $2,925,000 ARMLS
  • 2016-09-30 Listing Removed ARMLS
  • 2016-09-09 Price Changed $2,825,000 ARMLS
  • 2016-04-01 Listed $2,850,000 ARMLS
  • 2015-11-03 Listing Removed ARMLS
  • 2015-10-01 Price Changed $3,200,000 ARMLS
  • 2015-06-02 Price Changed $3,490,000 ARMLS
  • 2015-04-09 Price Changed $3,600,000 ARMLS
  • 2014-11-05 Listed $3,875,000 ARMLS
  • 2004-03-18 Sold (Public Records) $475,000 Public Records

Property tax history

+10.1%/yr

Latest (2025): $18,025 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…