CashFlowRE
Sign in Sign up
360 S Oak St
D- Composite 37.74
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 +14.0/15.0
  • Cash flow +8.4/30.0
  • Condition / age +3.8/5.0
  • Livability +3.0/5.0
  • Rent growth +2.8/5.0
  • DSCR +2.3/10.0
  • 1% rule +2.0/10.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$239,900

360 S Oak St · Florence, AZ 85132
3 bd · 2.0 ba · 1,149 sqft · SingleFamily public records · 71 Days on market
Built 2021 Good condition 5,911 sqft lot 2-car garage $209/sqft · 14% below area Est $280k · 14% under $66/mo HOA · 4% of rent ↓ 16% since listing

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

Listing remarks MLS

HUD Home - SAVE THOUSANDS! Discover this charming 3-bedroom, 2-bath home in the desirable community of Sunrise Estates. Featuring an open great room floorplan, this home seamlessly connects to an eat-in kitchen equipped with granite countertops and stainless steel appliances. Situated on a nice-sized corner lot, the property is completely fenced with a block wall for added privacy. Enjoy the convenience of a 2-car garage. This home offers both comfort and style in a sought-after neighborhood.

Key facts

  • Open concept kitchen
  • Paid off solar
  • Cul de sac

Tags

CORNER LOTCUL DE SACPAID OFF SOLAROPEN CONCEPT KITCHENESPRESSO CABINETSGRANITE COUNTERS

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 3-bed/2.0-bath single-family listed at $240k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-214 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $202k (15.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $168k (29.9% below list).
  • Recommended offer: $168k (29.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 3.7% in Florence — 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 60/100 on livability (#187 in AZ) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Florence Unified School District (4437) (rural): math 16% / reading 24% proficiency, ranked #178 of 249 in AZ (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Florence K-8 (math 17% / reading 23%, grade F, #742 of 1,109 statewide, top 67%, 771 students, 56% FRL); Florence High School (math 8% / reading 12%, grade F, #343 of 381 statewide, top 93%, 796 students, 44% FRL).
  • Market conditions: Rents rising (+1.3%/yr); 1144 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 92d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 4y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $179k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $168,183 (29.9% 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 71 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.70% ✗
Cap rate
5.22%
Cash-on-cash
-3.83%
DSCR
0.83
GRM
11.9

CMA / ARV

ARV (median comp)
$280,059
List price
$239,900
Delta
-14.34%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
360 S Oak St 0.00mi 3/2.0 1,150 (+0%) 3mo $179,005 $156 97
685 W 16th St 0.13mi 3/2.0 1,150 (+0%) 4mo $255,000 $222 90
127 N Mulberry St 0.29mi 3/2.0 1,233 (+7%) 3mo $205,000 $166 72
632 W 12th St 0.32mi 3/2.0 1,238 (+8%) 2mo $200,000 $162 71
175 S Matilda St 0.58mi 3/2.0 1,080 (-6%) 6mo $243,000 $225 58
607 S West Virginia Ave 0.50mi 3/2.0 1,254 (+9%) 4mo $230,000 $183 58
658 S Maricopa Rd 0.64mi 3/2.0 1,244 (+8%) 5mo $299,900 $241 52
1025 W Elliot St 0.58mi 3/2.0 1,290 (+12%) 2mo $244,990 $190 51
1081 W Elliot St 0.63mi 3/2.0 1,290 (+12%) 1mo $244,990 $190 49
145 E Celaya St 0.63mi 3/1.5 1,009 (-12%) 2mo $210,000 $208 46
1072 W Elliot St 0.61mi 3/2.0 1,290 (+12%) 6mo $254,123 $197 46
858 S Maricopa Rd 0.67mi 3/2.0 1,290 (+12%) 6mo $254,990 $198 43

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 · 1.27% rent growth · sell at horizon

5-year hold
IRR
-24.6%
Equity multiple
0.17×
Total profit
$-55,445
Equity at exit
$35,770
10-year hold
IRR
-25.6%
Equity multiple
-0.15×
Total profit
$-77,444
Equity at exit
$20,742

Cash invested: $67,172 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
14 active · 20 under contract
Months of supply
4.9 mo (20%/mo absorbed)
Median asking
$259,740 ($210/sqft)
Median days on market
79 d
This list price
29% of active listings are priced below it
ARV vs active asking
+16.1% above current asking $/sqft

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

ZIP-level market 85132

Home prices YoY
-5.2%
Rents YoY
1.3%
Active inventory
1144
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,682 high interval (Pro) →
Mortgage (P&I)
−$1,258
Tax from tax record
−$119 /mo · $1,427/yr
Insurance
−$100
HOA
−$66
Vacancy / Maint / Mgmt
−$353
Net cashflow
$-214

Break-even live

Break-even rent $1,953
Max offer price $202,047
Occupancy floor —

Sensitivity live

Price -10% $-78 -5% $-146 +0% $-214 +5% $-282 +10% $-350
Rent -10% $-347 -5% $-281 +0% $-214 +5% $-148 +10% $-81
Rate -1.0pp $-93 -0.5pp $-153 base $-214 +0.5pp $-276 +1.0pp $-340

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
$59,975
Closing costs
$7,197
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
479 W Geib Ave Florence, AZ 3.0 2.0 1154 $1,495 $1.30 139d 1 0.03mi
144 S Mulberry St Florence, AZ 3.0 2.0 1415 $1,445 $1.02 135d 1 0.13mi
632 W 12th St Florence, AZ 3.0 2.0 1238 $1,625 $1.31 38d 1 0.33mi
238 N Sycamore St Florence, AZ 3.0 2.0 1355 $1,575 $1.16 114d 1 0.40mi
972 W Feliz St Florence, AZ 3.0 2.0 1125 $2,005 $1.78 7d 1 0.43mi
1501 S Highway 79 Unit B Florence, AZ 2.0–3.0 1.0–2.0 1024 $1,650 $1.61 3d 6 0.45mi
220 W 9th St Apt 414 Florence, AZ 4.0 1.5 1295 $1,550 $1.20 49d 1 0.52mi
1051 20th St Florence, AZ 3.0 2.0 1244 $1,760 $1.41 0d 1 0.52mi
225 E Aguilar St Florence, AZ 3.0 2.0 1306 $1,550 $1.19 79d 1 0.54mi
574 S Park St Unit B Florence, AZ 2.0 1.0 784 $1,400 $1.79 94d 1 0.62mi
1041 S Matilda St Florence, AZ 3.0 2.0 1221 $1,500 $1.23 115d 1 0.68mi
393 S Desoto St Florence, AZ 2.0 1.0 825 $1,200 $1.45 0d 1 0.79mi
211 S Desoto St Florence, AZ 3.0 1.0 1152 $1,200 $1.04 119d 1 0.79mi
74 N Pinal Parkway Ave Unit A Florence, AZ 2.0 1.0 800 $1,000 $1.25 91d 1 0.89mi

Property features AI

Finance

Financial info
Current financing: Other
HOA & community
HOA with $66 monthly feeAssociation fee includes grounds maintenance

Exterior

Parking
Attached 2-car garage with garage door opener and direct access2 covered spaces2 open parking spaces
Utilities
City waterPublic sewer
Home design
Single-family residenceFee simple ownership
Construction
Stucco and painted wood-frame construction
Exterior features
Sprinklers in frontCorner lotGravel/stone front and backAutomatic timer for front waterBlock fencingTile roofAsphalt road (city maintained)

Interior

Kitchen
RefrigeratorBuilt-in microwaveDishwasherDisposalElectric range / ovenKitchen island
Bedrooms
3 possible bedrooms
Flooring
CarpetVinyl
Bathrooms
2 full bathrooms
Heating & cooling
Electric heatingCentral airCeiling fansProgrammable thermostat
Interior features
High-speed internetGranite countersNo interior stepsKitchen islandMaster bedroom with 3/4 bathSolar panels
Laundry & utility
Washer/Dryer hookups only

Listing history 50 events

  1. 2026-11-08
    days on market $239,900 Active 71 DOM
  2. 2026-11-07
    days on market $239,900 Active 70 DOM
  3. 2026-11-06
    days on market $239,900 Active 69 DOM
  4. 2026-11-05
    days on market $239,900 Active 68 DOM
  5. 2026-11-04
    statusdays on market $239,900 Active 67 DOM
  6. 2026-10-20
    status $239,900 Pending 66 DOM
  7. 2026-10-19
    days on market $239,900 Active 66 DOM
  8. 2026-10-18
    days on market $239,900 Active 65 DOM
  9. 2026-10-17
    days on market $239,900 Active 64 DOM
  10. 2026-10-16
    days on market $239,900 Active 63 DOM
  11. 2026-10-15
    days on market $239,900 Active 62 DOM
  12. 2026-10-14
    days on market $239,900 Active 61 DOM
  13. 2026-10-13
    days on market $239,900 Active 60 DOM
  14. 2026-10-12
    days on market $239,900 Active 59 DOM
  15. 2026-10-11
    days on market $239,900 Active 58 DOM
  16. 2026-10-10
    days on market $239,900 Active 57 DOM
  17. 2026-10-09
    days on market $239,900 Active 56 DOM
  18. 2026-10-08
    days on market $239,900 Active 55 DOM
  19. 2026-10-07
    days on market $239,900 Active 54 DOM
  20. 2026-10-06
    days on market $239,900 Active 53 DOM
  21. 2026-10-05
    days on market $239,900 Active 52 DOM
  22. 2026-10-04
    days on market $239,900 Active 51 DOM
  23. 2026-10-04
    pricedays on market $239,900 Active 50 DOM
  24. 2026-10-02
    days on market $245,000 Active 49 DOM
  25. 2026-10-01
    days on market $245,000 Active 48 DOM
  26. 2026-09-30
    days on market $245,000 Active 47 DOM
  27. 2026-09-29
    days on market $245,000 Active 46 DOM
  28. 2026-09-28
    days on market $245,000 Active 45 DOM
  29. 2026-09-27
    days on market $245,000 Active 44 DOM
  30. 2026-09-26
    days on market $245,000 Active 43 DOM
  31. 2026-09-25
    days on market $245,000 Active 42 DOM
  32. 2026-09-24
    days on market $245,000 Active 41 DOM
  33. 2026-09-23
    days on market $245,000 Active 40 DOM
  34. 2026-09-22
    days on market $245,000 Active 39 DOM
  35. 2026-09-21
    days on market $245,000 Active 38 DOM
  36. 2026-09-20
    days on market $245,000 Active 37 DOM
  37. 2026-09-19
    days on market $245,000 Active 36 DOM
  38. 2026-09-18
    days on market $245,000 Active 35 DOM
  39. 2026-09-17
    days on market $245,000 Active 34 DOM
  40. 2026-09-16
    days on market $245,000 Active 33 DOM
  41. 2026-09-15
    days on market $245,000 Active 32 DOM
  42. 2026-09-14
    days on market $245,000 Active 31 DOM
  43. 2026-09-13
    days on market $245,000 Active 30 DOM
  44. 2026-09-12
    days on market $245,000 Active 29 DOM
  45. 2026-09-11
    pricedays on market $245,000 Active 28 DOM
  46. 2026-09-05
    days on market $250,000 Active 22 DOM
  47. 2026-09-04
    days on market $250,000 Active 21 DOM
  48. 2026-09-03
    days on market $250,000 Active 20 DOM
  49. 2026-08-31
    days on market $250,000 Active 17 DOM
  50. 2026-08-30
    days on market $250,000 Active 16 DOM

ⓘ 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
$1,427 · $119/mo
Projected year-2 tax
$1,583 · $132/mo
Expected delta
+$156/yr (+$13/mo · 11.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥112°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$20,182
− Mortgage interest
−$13,438
− Property taxes
−$1,427
− Insurance
−$1,200
− Repairs & maintenance
−$1,615
− Management
−$1,615
− HOA
−$792
− Depreciation
−$6,979
Taxable loss
−$6,883
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,652
After-tax cash flow
$-920/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 75/100 Cosmetic rehab Est. rehab $5,745–$17,235 screening

This charming 3-bedroom, 2-bath home in Sunrise Estates is in good condition with a good ROI for both resale and rental.

Value-add opportunities

  • Resale Paint exterior walls — Enhances curb appeal and value ↑
  • Rental Replace carpet — Improves comfort and reduces maintenance costs ↑

ⓘ 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 15/100

Zoned Schools

Elementary Florence K-8 F AZ #742/1,109 Nat'l #33,283/41,679 High Florence High School F AZ #343/381 Nat'l #16,463/17,239

Schools (NCES district)

District
Florence Unified School District (4437)
NCES district ID
0402920
Math proficiency
16% ▼ -11.00%
Reading proficiency
24% ▼ -7.00%
Median HH income
$54,426
Composite
18.31/100
National rank
#8950
State rank
#178 of 249 in AZ
C Composite livability gradescore 60/100

Livability — Florence

Score
60/100
State rank
#187
US rank
#19483

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, AZ
County
Pinal County · 437,574 people
City population
38,671
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
38,671
Household income
$79,000
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
2% of renters

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 59% Hispanic / Latino 28% Two or more races 9% Black 7% Native American 3%
Hispanic origin (detail)
Mexican 23%
Languages at home
79% English-only · Spanish 17% German/W. Germanic 1% Russian/Polish/Slavic 1%

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
—

Price history

-15.8% since first listed
24 events — show timeline
  • 2026-08-14 Listed $260,000 ARMLS
  • 2026-08-05 Sold (MLS) $179,005 ARMLS
  • 2026-07-30 Pending — ARMLS
  • 2026-07-30 Relisted — ARMLS
  • 2026-06-30 Pending — ARMLS
  • 2026-06-30 Relisted — ARMLS
  • 2026-05-29 Pending — ARMLS
  • 2026-05-16 Price Changed $230,500 ARMLS
  • 2026-04-01 Listed $256,000 ARMLS
  • 2025-06-05 Listing Removed — ARMLS
  • 2025-05-05 Price Changed $275,000 ARMLS
  • 2025-04-05 Listed $285,000 ARMLS
  • 2022-11-28 Sold (MLS) $271,900 ARMLS
  • 2022-11-01 Pending — ARMLS
  • 2022-10-21 Price Changed $271,900 ARMLS
  • 2022-10-14 Price Changed $292,900 ARMLS
  • 2022-09-15 Listed $291,900 ARMLS
  • 2022-03-15 Listing Removed — ARMLS
  • 2022-03-03 Price Changed $337,900 ARMLS
  • 2022-02-25 Price Changed $335,900 ARMLS
  • 2022-02-25 Relisted — ARMLS
  • 2022-02-24 Listing Removed — ARMLS
  • 2022-01-25 Price Changed $325,900 ARMLS
  • 2022-01-16 Listed $308,900 ARMLS

Property tax history

+93.4%/yr

Latest (2025): $1,427 · -6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…