CashFlowRE
Sign in Sign up
17825 N 7th St #114
B- Composite 66.17
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
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Appreciation +2.5/10.0
  • Rent growth +2.2/5.0
  • Schools +2.0/10.0
  • Manufactured-home adj. -5.8

$72,500

17825 N 7th St #114 · Phoenix, AZ 85022
2 bd · 2.0 ba · 1,050 sqft · Manufactured · 206 Days on market
Manufactured home Built 1977 Good condition $69/sqft · 66% below area ↓ 27% since listing

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

Listing remarks MLS

Seize the chance to own this 2-bedroom mobile home now available on the market! You're greeted by a spacious covered patio that sets an inviting tone. Inside, you'll find an appealing open layout with a soothing palette, recessed lighting, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with crisp white cabinetry, a striking tile backsplash, and sleek stainless steel appliances for a delightful cooking experience. The main bedroom includes a private bathroom for added comfort. Outside, you'll find a shed for additional storage. The Community boasts a refreshing pool and spa, shuffleboard, a recreation center, and well-maintained common areas. Don't miss out on this fantastic opportunity!

Key facts

  • Refreshing pool
  • Covered patio
  • Open layout

Tags

COVERED PATIOOPEN LAYOUTTILE BACKSPLASHSTAINLESS STEEL APPLIANCESPRIVATE BATHROOMREFRESHING POOL

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $72k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $546 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $72k).
  • Recommended offer: $64k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.3% vs local median 3.3% in Phoenix — 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 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.
  • Paradise Valley Unified District (4241) (urban): math 39% / reading 46% proficiency, ranked #56 of 249 in AZ (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Echo Mountain Primary School (math 22% / reading 22%, grade F, #687 of 1,109 statewide, top 65%, 530 students, 74% FRL); Vista Verde Middle School (math 13% / reading 26%, grade F, #134 of 218 statewide, top 63%, 544 students, 71% FRL); North Canyon High School (math 13% / reading 23%, grade F, #242 of 381 statewide, top 64%, 1,842 students, 55% FRL) — zoned schools average 66% FRL vs 29% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 20% at this address vs 42% district-wide (-23 pts) — the specific schools serving this property underperform the Paradise Valley Unified District (4241) average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-1.2%/yr); 379 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 39d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $501 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 $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 206 days — a 12% lower offer ($64k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 5→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 206 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  7. 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.
  8. 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
1.83%
Cap rate
15.33%
Cash-on-cash
32.27%
DSCR
2.44
GRM
4.6

CMA / ARV

ARV (median comp)
$212,500
List price
$72,500
Delta
-65.88%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
314 E Villa Maria Dr 0.35mi 2/2.0 1,100 (+5%) 6mo $215,000 $195 71
17833 N 1st Pl 0.44mi 2/2.0 992 (-6%) 5mo $280,000 $282 66
311 E Wagoner Rd 0.38mi 2/2.0 1,162 (+11%) 2mo $250,000 $215 63
402 E Charleston Ave 0.27mi 2/2.0 1,162 (+11%) 12mo $279,000 $240 60
440 E Michigan Ave 0.25mi 2/2.0 1,153 (+10%) 19mo $285,000 $247 56
18046 N 1st Pl 0.50mi 3/2.0 (+1) 980 (-7%) 16mo $200,000 $204 48
17821 N 1st St 0.49mi 3/2.0 (+1) 1,169 (+11%) 18mo $250,000 $214 38
1304 E Bell Rd #55 0.69mi 3/2.0 (+1) 1,120 (+7%) 16mo $90,000 $80 38
1304 E Bell Rd #79 0.69mi 2/2.0 960 (-9%) 19mo $50,000 $52 38
1304 E Bell Rd #76 0.69mi 3/2.0 (+1) 960 (-9%) 18mo $99,000 $103 33

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
23.9%
Equity multiple
1.94×
Total profit
$19,154
Equity at exit
$10,810
10-year hold
IRR
29.8%
Equity multiple
3.29×
Total profit
$46,517
Equity at exit
$6,268

Cash invested: $20,300 (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
21 active · 4 under contract
Months of supply
9.7 mo (10%/mo absorbed)
Median asking
$62,000 ($62/sqft)
Median days on market
79 d
This list price
67% of active listings are priced below it
ARV vs active asking
+228.8% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 85022

Rents YoY
-1.2%
Active inventory
379
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,325 high interval (Pro) →
Mortgage (P&I)
$380
Tax est. 1.5%
$91 /mo · $1,088/yr
Insurance
$30
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$546

Break-even live

Break-even rent $634
Max offer price $72,500
Occupancy floor 54%

Sensitivity live

Price -10% $596 -5% $571 +0% $546 +5% $521 +10% $496
Rent -10% $441 -5% $494 +0% $546 +5% $598 +10% $651
Rate -1.0pp $582 -0.5pp $564 base $546 +0.5pp $527 +1.0pp $508

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
$18,125
Closing costs
$2,175
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
705 E Michelle Dr Phoenix, AZ 2.0 2.0 1394 $1,950 $1.40 36d 1 0.10mi
705 E Michelle Dr Phoenix, AZ 2.0 2.0 1394 $1,950 $1.40 42d 1 0.10mi
726 E Villa Rita Dr Phoenix, AZ 2.0 2.0 1088 $2,000 $1.84 60d 1 0.15mi
726 E Villa Rita Dr Phoenix, AZ 2.0 2.0 1088 $2,000 $1.84 67d 1 0.15mi
17625 N 7th St Phoenix, AZ 2.0–3.0 2.0 1112 $1,239 $1.11 9d 5 0.18mi
18217 N 2nd Pl Phoenix, AZ 2.0 1.0 833 $1,300 $1.56 66d 1 0.38mi
17617 N 9th St Phoenix, AZ 1.0–3.0 1.0–2.0 1082 $1,530 $1.41 2d 39 0.38mi
1130 E Grovers Ave Phoenix, AZ 2.0 2.0 934 $1,324 $1.42 2d 16 0.42mi
1032 E Villa Maria Dr Phoenix, AZ 2.0 2.0 1097 $1,850 $1.69 69d 1 0.42mi
1032 E Villa Maria Dr Phoenix, AZ 2.0 2.0 1097 $1,850 $1.69 57d 1 0.42mi
17249 N 7th St Phoenix, AZ 1.0–3.0 1.0–2.0 1082 $1,438 $1.33 2d 62 0.42mi
18437 N 8th Pl Phoenix, AZ 3.0 2.0 1355 $1,980 $1.46 54d 1 0.43mi
1126 E Charleston Ave Phoenix, AZ 3.0 2.0 1214 $2,450 $2.02 52d 1 0.45mi
1136 E Villa Rita Dr Phoenix, AZ 2.0 2.0 1141 $1,950 $1.71 73d 1 0.47mi
314 E Hartford Ave Phoenix, AZ 2.0 2.0 1320 $2,195 $1.66 73d 1 0.48mi
229 E Anderson Ave Phoenix, AZ 2.0 2.0 1256 $2,100 $1.67 57d 1 0.51mi
118 E Anderson Ave Phoenix, AZ 2.0 2.0 1272 $1,950 $1.53 73d 1 0.61mi
1100 E Bell Rd Phoenix, AZ 1.0–3.0 1.0–2.0 987 $1,795 $1.82 2d 27 0.63mi
10 E Bell Rd Phoenix, AZ 2.0 1.0–2.0 658 $1,374 $2.09 2d 31 0.69mi
17420 N 2nd Ave Phoenix, AZ 3.0 2.0 1312 $2,000 $1.52 71d 1 0.75mi
17017 N 12th St Phoenix, AZ 1.0–2.0 1.0–2.0 962 $1,824 $1.90 10d 9 0.75mi
17017 N 12th St Phoenix, AZ 2.0 1.0–2.0 1069 $1,526 $1.43 43d 8 0.76mi
1414 E Grovers Ave #5 Phoenix, AZ 2.0 2.0 1091 $1,699 $1.56 15d 1 0.76mi
110 W Bell Rd Phoenix, AZ 1.0 1.0 845 $1,499 $1.77 57d 1 0.79mi
110 W Bell Rd Phoenix, AZ 2.0 2.0 976 $1,749 $1.79 13d 1 0.79mi
110 W Bell Rd Unit 1 Phoenix, AZ 1.0 1.0 739 $1,299 $1.76 73d 1 0.81mi
110 W Bell Rd Unit 12 Phoenix, AZ 1.0 1.0 856 $1,399 $1.63 73d 1 0.81mi
110 W Bell Rd Unit 2 Phoenix, AZ 2.0 2.0 980 $1,649 $1.68 73d 1 0.81mi
11 E Bell Rd Phoenix, AZ 1.0–2.0 1.0–2.0 950 $1,705 $1.79 2d 9 0.82mi
16875 N 12th St Phoenix, AZ 3.0 2.5 1415 $2,400 $1.70 7d 1 0.86mi
1450 E Bell Rd Phoenix, AZ 1.0–3.0 1.0–2.0 1082 $1,504 $1.39 2d 94 0.88mi
220 W Bell Rd Phoenix, AZ 1.0–3.0 1.0–2.0 1082 $1,574 $1.45 12d 32 0.88mi
16875 N 12th St Unit 17 Phoenix, AZ 3.0 2.5 1323 $2,200 $1.66 73d 1 0.90mi
16875 N 12th St #16 Phoenix, AZ 3.0 2.5 1415 $2,200 $1.55 38d 1 0.90mi
1301 E Taro Ln Phoenix, AZ 3.0 2.0 1400 $2,395 $1.71 38d 1 0.93mi
1 W Kerry Ln Phoenix, AZ 3.0 2.0 1421 $2,235 $1.57 2d 1 0.97mi
16601 N 12th St Phoenix, AZ 1.0–3.0 1.0–2.0 1242 $1,709 $1.38 2d 28 0.98mi
16609 N 1st Ave Phoenix, AZ 2.0 1.0 910 $1,350 $1.48 37d 1 0.99mi
108 W Topeka Dr Phoenix, AZ 3.0 1.5 1326 $1,875 $1.41 21d 1 0.99mi
110 E Greenway Pkwy Phoenix, AZ 1.0–2.0 1.0–2.0 830 $1,545 $1.86 2d 11 0.99mi

Listing history 45 events

  1. 2026-07-16
    days on market $72,500 Active 206 DOM
  2. 2026-07-15
    days on market $72,500 Active 205 DOM
  3. 2026-07-14
    days on market $72,500 Active 204 DOM
  4. 2026-07-13
    days on market $72,500 Active 203 DOM
  5. 2026-07-13
    days on market $72,500 Active 202 DOM
  6. 2026-07-11
    days on market $72,500 Active 201 DOM
  7. 2026-07-10
    days on market $72,500 Active 200 DOM
  8. 2026-07-09
    days on market $72,500 Active 199 DOM
  9. 2026-07-07
    days on market $72,500 Active 197 DOM
  10. 2026-07-06
    days on market $72,500 Active 196 DOM
  11. 2026-07-06
    days on market $72,500 Active 195 DOM
  12. 2026-07-05
    days on market $72,500 Active 194 DOM
  13. 2026-07-03
    days on market $72,500 Active 193 DOM
  14. 2026-07-02
    days on market $72,500 Active 192 DOM
  15. 2026-07-01
    days on market $72,500 Active 191 DOM
  16. 2026-06-30
    days on market $72,500 Active 190 DOM
  17. 2026-06-29
    days on market $72,500 Active 189 DOM
  18. 2026-06-28
    days on market $72,500 Active 188 DOM
  19. 2026-06-27
    days on market $72,500 Active 187 DOM
  20. 2026-06-26
    days on market $72,500 Active 186 DOM
  21. 2026-06-24
    days on market $72,500 Active 184 DOM
  22. 2026-06-22
    days on market $72,500 Active 182 DOM
  23. 2026-06-21
    days on market $72,500 Active 181 DOM
  24. 2026-06-18
    days on market $72,500 Active 178 DOM
  25. 2026-06-17
    days on market $72,500 Active 177 DOM
  26. 2026-06-16
    days on market $72,500 Active 176 DOM
  27. 2026-06-15
    days on market $72,500 Active 175 DOM
  28. 2026-06-13
    days on market $72,500 Active 173 DOM
  29. 2026-06-13
    days on market $72,500 Active 172 DOM
  30. 2026-06-09
    days on market $72,500 Active 169 DOM
  31. 2026-06-08
    days on market $72,500 Active 168 DOM
  32. 2026-06-07
    days on market $72,500 Active 167 DOM
  33. 2026-06-04
    days on market $72,500 Active 164 DOM
  34. 2026-06-03
    days on market $72,500 Active 163 DOM
  35. 2026-06-02
    days on market $72,500 Active 162 DOM
  36. 2026-06-01
    days on market $72,500 Active 161 DOM
  37. 2026-05-31
    days on market $72,500 Active 160 DOM
  38. 2026-04-20
    price $72,500 721-char remark
    Show marketing remark (721 chars)

    Seize the chance to own this 2-bedroom mobile home now available on the market! You're greeted by a spacious covered patio that sets an inviting tone. Inside, you'll find an appealing open layout with a soothing palette, recessed lighting, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with crisp white cabinetry, a striking tile backsplash, and sleek stainless steel appliances for a delightful cooking experience. The main bedroom includes a private bathroom for added comfort. Outside, you'll find a shed for additional storage. The Community boasts a refreshing pool and spa, shuffleboard, a recreation center, and well-maintained common areas. Don't miss out on this fantastic opportunity!

  39. 2026-04-10
    price $77,500 721-char remark
    Show marketing remark (721 chars)

    Seize the chance to own this 2-bedroom mobile home now available on the market! You're greeted by a spacious covered patio that sets an inviting tone. Inside, you'll find an appealing open layout with a soothing palette, recessed lighting, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with crisp white cabinetry, a striking tile backsplash, and sleek stainless steel appliances for a delightful cooking experience. The main bedroom includes a private bathroom for added comfort. Outside, you'll find a shed for additional storage. The Community boasts a refreshing pool and spa, shuffleboard, a recreation center, and well-maintained common areas. Don't miss out on this fantastic opportunity!

  40. 2026-03-28
    price $80,000 721-char remark
    Show marketing remark (721 chars)

    Seize the chance to own this 2-bedroom mobile home now available on the market! You're greeted by a spacious covered patio that sets an inviting tone. Inside, you'll find an appealing open layout with a soothing palette, recessed lighting, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with crisp white cabinetry, a striking tile backsplash, and sleek stainless steel appliances for a delightful cooking experience. The main bedroom includes a private bathroom for added comfort. Outside, you'll find a shed for additional storage. The Community boasts a refreshing pool and spa, shuffleboard, a recreation center, and well-maintained common areas. Don't miss out on this fantastic opportunity!

  41. 2026-02-27
    price $84,995 721-char remark
    Show marketing remark (721 chars)

    Seize the chance to own this 2-bedroom mobile home now available on the market! You're greeted by a spacious covered patio that sets an inviting tone. Inside, you'll find an appealing open layout with a soothing palette, recessed lighting, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with crisp white cabinetry, a striking tile backsplash, and sleek stainless steel appliances for a delightful cooking experience. The main bedroom includes a private bathroom for added comfort. Outside, you'll find a shed for additional storage. The Community boasts a refreshing pool and spa, shuffleboard, a recreation center, and well-maintained common areas. Don't miss out on this fantastic opportunity!

  42. 2026-02-16
    price $89,995 721-char remark
    Show marketing remark (721 chars)

    Seize the chance to own this 2-bedroom mobile home now available on the market! You're greeted by a spacious covered patio that sets an inviting tone. Inside, you'll find an appealing open layout with a soothing palette, recessed lighting, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with crisp white cabinetry, a striking tile backsplash, and sleek stainless steel appliances for a delightful cooking experience. The main bedroom includes a private bathroom for added comfort. Outside, you'll find a shed for additional storage. The Community boasts a refreshing pool and spa, shuffleboard, a recreation center, and well-maintained common areas. Don't miss out on this fantastic opportunity!

  43. 2026-02-13
    price $94,500 721-char remark
    Show marketing remark (721 chars)

    Seize the chance to own this 2-bedroom mobile home now available on the market! You're greeted by a spacious covered patio that sets an inviting tone. Inside, you'll find an appealing open layout with a soothing palette, recessed lighting, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with crisp white cabinetry, a striking tile backsplash, and sleek stainless steel appliances for a delightful cooking experience. The main bedroom includes a private bathroom for added comfort. Outside, you'll find a shed for additional storage. The Community boasts a refreshing pool and spa, shuffleboard, a recreation center, and well-maintained common areas. Don't miss out on this fantastic opportunity!

  44. 2026-01-30
    price $97,500 721-char remark
    Show marketing remark (721 chars)

    Seize the chance to own this 2-bedroom mobile home now available on the market! You're greeted by a spacious covered patio that sets an inviting tone. Inside, you'll find an appealing open layout with a soothing palette, recessed lighting, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with crisp white cabinetry, a striking tile backsplash, and sleek stainless steel appliances for a delightful cooking experience. The main bedroom includes a private bathroom for added comfort. Outside, you'll find a shed for additional storage. The Community boasts a refreshing pool and spa, shuffleboard, a recreation center, and well-maintained common areas. Don't miss out on this fantastic opportunity!

  45. 2025-12-22
    listed $99,500 Active 721-char remark
    Show marketing remark (721 chars)

    Seize the chance to own this 2-bedroom mobile home now available on the market! You're greeted by a spacious covered patio that sets an inviting tone. Inside, you'll find an appealing open layout with a soothing palette, recessed lighting, blinds, and stylish wood-look flooring. The well-appointed kitchen comes with crisp white cabinetry, a striking tile backsplash, and sleek stainless steel appliances for a delightful cooking experience. The main bedroom includes a private bathroom for added comfort. Outside, you'll find a shed for additional storage. The Community boasts a refreshing pool and spa, shuffleboard, a recreation center, and well-maintained common areas. Don't miss out on this fantastic opportunity!

ⓘ 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 3/10 Moderate FEMA zone X (shaded) · 18% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 5 d/yr ≥110°F today · 14 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
$15,902
− Mortgage interest
−$4,061
− Property taxes
−$1,088
− Insurance
−$362
− Repairs & maintenance
−$1,272
− Management
−$1,272
− Depreciation
−$2,109
Taxable income
$5,737
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,377
After-tax cash flow
$5,173/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 · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $5,250–$15,750 screening

This 2-bedroom mobile home is in excellent condition with a good condition score of 80. It features a well-maintained kitchen, bathrooms, and exterior. The property is move-in ready with minimal repairs needed. Consider painting the exterior siding and landscaping to further enhance its curb appeal and value.

Value-add opportunities

  • Both Painting exterior siding — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value
  • Resale Refrigerator replacement — Modernizes kitchen and appeals to buyers
  • Resale Bathroom vanity upgrade — Modernizes bathroom and appeals to buyers

ⓘ 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 20/100

Zoned Schools

Elementary Echo Mountain Primary School F AZ #687/1,109 Nat'l #32,000/41,679 Middle Vista Verde Middle School F AZ #134/218 Nat'l #11,801/14,009 High North Canyon High School F AZ #242/381 Nat'l #14,759/17,239

Schools (NCES district)

District
Paradise Valley Unified District (4241)
NCES district ID
0405930
Math proficiency
39% ▼ -11.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$64,106
Composite
37.89/100
National rank
#4316
State rank
#56 of 249 in AZ
B Composite livability gradescore 75/100

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 · 4,979,203 people
City population
1,500,198
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
53,811
Household income
$69,927
Rent vs Own
47.7% rent · 52.3% own
Severe rent burden
14% of renters

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 59% Hispanic / Latino 22% Two or more races 11% Black 10% Asian 3% Native American 3%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Romanian 3% Lithuanian 2% Italian 1%
Foreign-born
14% · Canada, China, Vietnam
Languages at home
79% English-only · Spanish 13% Other Indo-European 2% Russian/Polish/Slavic 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

Price history

-27.1% since first listed
8 events — show timeline
  • 2026-04-20 Price Changed $72,500 ARMLS
  • 2026-04-10 Price Changed $77,500 ARMLS
  • 2026-03-28 Price Changed $80,000 ARMLS
  • 2026-02-27 Price Changed $84,995 ARMLS
  • 2026-02-16 Price Changed $89,995 ARMLS
  • 2026-02-13 Price Changed $94,500 ARMLS
  • 2026-01-30 Price Changed $97,500 ARMLS
  • 2025-12-22 Listed $99,500 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…