6215 E Turquoise Ave · Phoenix, AZ
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $610 – $1,132
Heat risk 8/10 · Major
- Hot days now (above 111°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
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 298 days. Have you received any prior offers? Is the seller open to a 90% 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.
- 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?
- 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
- 0.12% ✗
- 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
- IRR
- 9.5%
- Equity multiple
- 1.80×
- Total profit
- $944,337
- Equity at exit
- $3,783,693
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $4,200,000 Active 298 DOM
-
2026-06-18days on market $4,200,000 Active 295 DOM
-
2026-06-17days on market $4,200,000 Active 294 DOM
-
2026-06-16days on market $4,200,000 Active 293 DOM
-
2026-06-15days on market $4,200,000 Active 292 DOM
-
2026-06-13days on market $4,200,000 Active 290 DOM
-
2026-06-09days on market $4,200,000 Active 286 DOM
-
2026-06-08days on market $4,200,000 Active 285 DOM
-
2026-06-07days on market $4,200,000 Active 284 DOM
-
2026-06-04days on market $4,200,000 Active 281 DOM
-
2026-06-03days on market $4,200,000 Active 280 DOM
-
2026-06-02days on market $4,200,000 Active 279 DOM
-
2026-06-01days on market $4,200,000 Active 278 DOM
-
2026-05-31days on market $4,200,000 Active 277 DOM
-
2026-04-11price $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.
-
2025-10-01historical $21,750
-
2025-08-27$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.
-
2025-07-10historical
-
2025-06-02status Active
-
2025-06-01historical
-
2025-04-23price $4,350,000
-
2025-03-17price $4,750,000
-
2025-01-10price $4,870,000
-
2024-09-29price $4,950,000
-
2024-07-31$21,750
-
2024-07-31status Active
-
2024-07-03historical $21,750
-
2024-07-03historical
-
2024-06-10$21,750
-
2024-06-10$5,160,000 Active
-
2022-04-05historical
-
2021-09-15price $3,700,000
-
2021-07-07$3,850,000 Active
-
2019-08-26historical
-
2019-07-30$2,600,000 Active
-
2018-06-01historical
-
2017-11-22price $2,625,000
-
2017-10-09status Active
-
2017-09-30historical Under Contract Accepting Backups
-
2017-06-04price $2,750,000
-
2017-02-06$2,925,000 Active
-
2016-09-30historical
-
2016-09-09price $2,825,000
-
2016-04-01$2,850,000 Active
-
2015-11-03historical
-
2015-10-01price $3,200,000
-
2015-06-02price $3,490,000
-
2015-04-09price $3,600,000
-
2014-11-05$3,875,000 Active
-
2004-03-18soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Technology | 2 | $13B |
|
||
| Mining / Metals | 1 | $23B |
|
||
| Environmental Services | 1 | $16B |
|
||
| Metals / Steel | 1 | $14B |
|
||
| Technology Distribution | 1 | $9B |
|
||
| Homebuilding | 1 | $8B |
|
||
Price history
+784.2% since first listed36 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%/yrLatest (2025): $18,025 · +4.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…