CashFlowRE
Sign in Sign up
5341 W Marcus Dr
D Composite 41.3
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).

  • Appreciation +10.0/10.0
  • ARV discount +8.8/15.0
  • Cash flow +6.5/30.0
  • Schools +4.7/10.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.2/10.0
  • DSCR +0.7/10.0

$408,900

5341 W Marcus Dr · Phoenix, AZ 85083
3 bd · 3.0 ba · 1,420 sqft · SingleFamily public records · 40 Days on market
Built 2006 2,100 sqft lot $288/sqft · at area comps Est $422k · at est. $258/mo HOA · 10% of rent

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

Listing remarks MLS

NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

Key facts

  • Dog park
  • Pickleball court
  • Soccer field

Tags

STETSON VALLEY COMMUNITYDEEM HILLS PARKBASKETBALL COURTDOG PARKPICKLEBALL COURTSOCCER FIELD

Property features AI

Finance

  • Other: Property parcel information and lot size source: Assessor
  • HOA & community: Homeowners association present; Association fee $450 quarterly; Additional association fee $325 quarterly; Association covers front yard maintenance, grounds maintenance and street maintenance; Community amenities: Pool, community spa, playground, biking/walking path

Exterior

  • Parking: Covered parking for 2 vehicles; 2 garage spaces
  • Utilities: City water; Public sewer
  • Home design: Single family residence; Fee simple ownership
  • Construction: Stucco and wood frame construction; Painted exterior; Tile/concrete roof; Building area source: Assessor
  • Exterior features: Private yard; Desert front and desert back landscaping; City maintained road

Interior

  • Kitchen: Built-in microwave; Non-laminate countertops; Pantry; Dishwasher; Disposal
  • Bedrooms: Possible 4 bedrooms; Master bedroom (listed as a room)
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central air conditioning; Ceiling fans; Programmable thermostat; Energy Star qualified heating and cooling equipment; Electric heating; Ceiling heating
  • Interior features: Smart home features; High-speed internet; Double vanity in bathroom; Eat-in kitchen with breakfast bar; Vaulted ceilings; Pantry; Full bathroom in master bedroom; Upstairs
  • Laundry & utility: Washer/dryer hook-ups only; Energy Star noted for laundry (see remarks)

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 3-bed/3.0-bath single-family listed at $409k.

Deal economics

  • At list price, monthly cash flow is $-697 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $286k (30.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $254k (37.8% below list).
  • Recommended offer: $254k (37.8% below list) — sets the bar for 1% rule.
  • Cap rate 4.2% vs local median 3.3% in Phoenix — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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.
  • Deer Valley Unified District (4246) (urban): math 50% / reading 55% proficiency, ranked #33 of 249 in AZ (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Inspiration Mountain School (486 students, 10% FRL); Hillcrest Middle School (math 49% / reading 60%, grade B-, #15 of 218 statewide, top 7%, 899 students, 14% FRL); Sandra Day O'Connor High School (math 43% / reading 48%, grade D-, #58 of 381 statewide, top 15%, 2,567 students, 13% FRL).
  • Market conditions: Rents rising (+2.3%/yr); 123 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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).

Forward outlook

  • In year one you build about $44k of equity ($3k loan paydown + $41k 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 ~$70k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($397k) is reasonable based on typical stale-listing flexibility.
  • 4 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: moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $254,444 (37.8% 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 40 days. Have you received any prior offers? Is the seller open to a 38% 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. 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
0.62%
Cap rate
4.25%
Cash-on-cash
-7.31%
DSCR
0.67
GRM
13.4

CMA / ARV

ARV (median comp)
$421,513
List price
$408,900
Delta
-2.99%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
26521 N Babbling Brook Dr 0.10mi 3/2.5 1,469 (+4%) 12mo $418,000 $285 78
26405 N Babbling Brook Dr 0.06mi 2/2.5 (-1) 1,529 (+8%) 3mo $369,000 $241 74
25913 N 53rd Dr 0.20mi 3/2.5 1,493 (+5%) 9mo $390,000 $261 72
26015 N 53rd Dr 0.16mi 3/2.5 1,493 (+5%) 14mo $395,000 $265 70
26712 N Babbling Brook Dr 0.22mi 2/2.5 (-1) 1,529 (+8%) 0mo $365,000 $239 70
26505 N Babbling Brook Dr 0.08mi 2/2.5 (-1) 1,529 (+8%) 10mo $376,800 $246 68
5409 W Straight Arrow Ln 0.63mi 3/2.0 1,398 (-2%) 1mo $478,000 $342 63
26678 N Babbling Brook Dr 0.20mi 2/2.5 (-1) 1,307 (-8%) 12mo $347,500 $266 61
26638 N Babbling Brook Dr 0.18mi 2/2.5 (-1) 1,529 (+8%) 14mo $360,000 $235 60
26662 N Babbling Brook Dr 0.18mi 2/2.5 (-1) 1,529 (+8%) 17mo $366,900 $240 58
26733 N 53rd Ln 0.23mi 2/2.5 (-1) 1,306 (-8%) 15mo $375,000 $287 56
5455 W Bajada Rd 0.45mi 3/2.0 1,574 (+11%) 1mo $534,000 $339 56

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 · 2.29% rent growth · sell at horizon

5-year hold
IRR
18.9%
Equity multiple
2.54×
Total profit
$176,447
Equity at exit
$368,370
10-year hold
IRR
17.4%
Equity multiple
5.81×
Total profit
$550,905
Equity at exit
$794,403

Cash invested: $114,492 (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 85083

Home prices YoY
5.4%
Rents YoY
2.3%
Active inventory
123
Price-to-rent
13.4×

Monthly cashflow live

Estimated rent
$2,544 high interval (Pro) →
Mortgage (P&I)
$2,144
Tax from tax record
$135 /mo · $1,617/yr
Insurance
$170
HOA
$258
Vacancy / Maint / Mgmt
$534
Net cashflow
$-697

Break-even live

Break-even rent $3,427
Max offer price $285,718
Occupancy floor

Sensitivity live

Price -10% $-466 -5% $-582 +0% $-697 +5% $-813 +10% $-929
Rent -10% $-898 -5% $-798 +0% $-697 +5% $-597 +10% $-496
Rate -1.0pp $-491 -0.5pp $-593 base $-697 +0.5pp $-803 +1.0pp $-911

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
$102,225
Closing costs
$12,267
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5310 W Chisum Trl Phoenix, AZ 3.0 2.5 1719 $2,195 $1.28 1d 1 0.10mi
26616 N Babbling Brook Dr Phoenix, AZ 2.0 2.5 1306 $1,900 $1.45 45d 1 0.18mi
26681 N Babbling Brook Dr Phoenix, AZ 3.0 2.5 1871 $2,160 $1.15 9d 1 0.23mi
26733 N 53rd Ln Phoenix, AZ 2.0 2.5 1306 $4,000 $3.06 45d 1 0.25mi
5340 W Molly Ln Phoenix, AZ 3.0 2.5 1871 $2,400 $1.28 26d 1 0.29mi
5388 W Molly Ln Phoenix, AZ 3.0 2.5 1871 $2,099 $1.12 9d 1 0.31mi
5511 W Desperado Way Phoenix, AZ 4.0 2.0 1794 $2,695 $1.50 1d 1 0.58mi
5412 W Fetlock Trl Phoenix, AZ 4.0 2.0 1805 $3,200 $1.77 45d 1 0.63mi
5414 W Straight Arrow Ln Phoenix, AZ 4.0 2.0 1760 $4,500 $2.56 45d 1 0.69mi
6124 W Whispering Wind Dr Glendale, AZ 3.0 2.0 1305 $2,295 $1.76 45d 1 1.37mi
6424 W Saddlehorn Rd Phoenix, AZ 4.0 2.0 1647 $2,195 $1.33 9d 1 1.45mi
27513 N 63rd Dr Phoenix, AZ 3.0 2.5 1866 $2,395 $1.28 16d 1 1.46mi

HOA detail

Monthly dues
$258 · $3,096/yr
Likely covers
pool

Listing history 36 events

  1. 2026-06-21
    days on market $408,900 Active 40 DOM
  2. 2026-06-18
    days on market $408,900 Active 37 DOM
  3. 2026-06-17
    days on market $408,900 Active 36 DOM
  4. 2026-06-16
    days on market $408,900 Active 35 DOM
  5. 2026-06-15
    days on market $408,900 Active 34 DOM
  6. 2026-06-13
    days on market $408,900 Active 32 DOM
  7. 2026-06-13
    days on market $408,900 Active 31 DOM
  8. 2026-06-09
    pricedays on market $408,900 Active 28 DOM
  9. 2026-06-08
    days on market $413,900 Active 27 DOM
  10. 2026-06-07
    days on market $413,900 Active 26 DOM
  11. 2026-06-04
    days on market $413,900 Active 23 DOM
  12. 2026-06-03
    days on market $413,900 Active 22 DOM
  13. 2026-06-02
    days on market $413,900 Active 21 DOM
  14. 2026-06-01
    days on market $413,900 Active 20 DOM
  15. 2026-05-31
    days on market $413,900 Active 19 DOM
  16. 2026-05-12
    listed $413,900 Active 790-char remark
  17. 2022-09-28
    soldstatus $418,000 Closed 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  18. 2022-09-28
    soldstatus $418,000
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  19. 2022-09-07
    historical Under Contract Accepting Backups 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  20. 2022-08-29
    price $419,500 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  21. 2022-08-19
    price $419,900 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  22. 2022-08-18
    price $424,500 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  23. 2022-08-15
    price $424,900 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  24. 2022-08-09
    price $425,900 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  25. 2022-08-07
    price $428,500 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  26. 2022-07-31
    price $428,900 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  27. 2022-07-29
    price $429,500 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  28. 2022-07-22
    listed $429,900 Active 795-char remark
    Show marketing remark (795 chars)

    NEW HVA/C Installed Last Month!! Just listed in one of the most sought after communities in Phoenix, completely remodeled & Upgraded Home including Brand New HVA/C!! Stainless Steel Appliances and Wood Cabinetry. Just finished w/ New Paint & New Carpeting in all bedrooms & loft. The Great Room is an open concept w/ 18'' ceramic tile on main floor. Open loft upstairs could be used as a den/office combo. House is prewired for alarm. Programable thermostats w/ multi-zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage w/ modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. FANTASTIC LOCATION & PRICE!!

  29. 2017-05-03
    soldstatus $216,000 Closed
    Show marketing remark (713 chars)

    Gorgeous Home with an upgraded kitchen. Stainless Steel Appliances and beautiful cabinets. Open great room floor plan. All 18'' ceramic tile on main floor. Open loft upstairs for den/office. House is prewired for alarm. Progammable thermostats and zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage. Newer neutral interior paint and modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. Great location. Seller has a lease agreement in place to 4/09/2017. So close early and get extra money in rent or have a little longer Close of Escrow.

  30. 2017-05-03
    soldstatus $216,000
    Show marketing remark (713 chars)

    Gorgeous Home with an upgraded kitchen. Stainless Steel Appliances and beautiful cabinets. Open great room floor plan. All 18'' ceramic tile on main floor. Open loft upstairs for den/office. House is prewired for alarm. Progammable thermostats and zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage. Newer neutral interior paint and modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. Great location. Seller has a lease agreement in place to 4/09/2017. So close early and get extra money in rent or have a little longer Close of Escrow.

  31. 2017-03-23
    status Pending
    Show marketing remark (713 chars)

    Gorgeous Home with an upgraded kitchen. Stainless Steel Appliances and beautiful cabinets. Open great room floor plan. All 18'' ceramic tile on main floor. Open loft upstairs for den/office. House is prewired for alarm. Progammable thermostats and zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage. Newer neutral interior paint and modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. Great location. Seller has a lease agreement in place to 4/09/2017. So close early and get extra money in rent or have a little longer Close of Escrow.

  32. 2017-01-12
    listed $219,000 Active
    Show marketing remark (713 chars)

    Gorgeous Home with an upgraded kitchen. Stainless Steel Appliances and beautiful cabinets. Open great room floor plan. All 18'' ceramic tile on main floor. Open loft upstairs for den/office. House is prewired for alarm. Progammable thermostats and zone control system. Insulation is blown in cellulose. Epoxy flooring in the garage. Newer neutral interior paint and modern led light fixtures. The community offers pool, children's playground, green belts and walking paths, mountain views and plenty of open spaces. Hiking and biking trails are located near by. Great location. Seller has a lease agreement in place to 4/09/2017. So close early and get extra money in rent or have a little longer Close of Escrow.

  33. 2016-01-13
    soldstatus $195,000 Closed
  34. 2016-01-12
    soldstatus $195,000
  35. 2015-12-01
    status Pending
  36. 2015-11-27
    listed $199,000 Active

ⓘ 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
$1,617 · $135/mo
Projected year-2 tax
$2,699 · $225/mo
Expected delta
+$1,082/yr (+$90/mo · 66.9%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$30,533
− Mortgage interest
−$22,905
− Property taxes
−$1,617
− Insurance
−$2,044
− Repairs & maintenance
−$2,443
− Management
−$2,443
− HOA
−$3,096
− Depreciation
−$11,895
Taxable loss
−$15,909
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,818
After-tax cash flow
$-4,549/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
Deer Valley Unified District (4246)
NCES district ID
0407750
Math proficiency
50% ▼ -9.00%
Reading proficiency
55% ▼ -6.00%
Median HH income
$72,516
Composite
47.0/100
National rank
#2346
State rank
#33 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)
21,022
Household income
$149,087
Rent vs Own
10.5% rent · 89.5% own
Severe rent burden
81.0

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 (74%)
Race & ethnicity
White 74% Asian 10% Hispanic / Latino 10% Two or more races 6% Black 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Portuguese 3% Lithuanian 2% Scandinavian 2%
Foreign-born
14% · Canada, China, Vietnam
Languages at home
83% English-only · Other Indo-European 7% Other Asian/Pacific 3% Spanish 3%

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
▲ 14.78%
Current HPI
289.2128
Rent YoY
▲ 2.29%
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

+105.5% since first listed
22 events — show timeline
  • 2026-06-09 Price Changed $408,900 ARMLS
  • 2026-05-12 Listed $413,900 ARMLS
  • 2022-09-28 Sold (Public Records) $418,000 Public Records
  • 2022-09-28 Sold (MLS) $418,000 ARMLS
  • 2022-09-07 Contingent ARMLS
  • 2022-08-29 Price Changed $419,500 ARMLS
  • 2022-08-19 Price Changed $419,900 ARMLS
  • 2022-08-18 Price Changed $424,500 ARMLS
  • 2022-08-15 Price Changed $424,900 ARMLS
  • 2022-08-09 Price Changed $425,900 ARMLS
  • 2022-08-07 Price Changed $428,500 ARMLS
  • 2022-07-31 Price Changed $428,900 ARMLS
  • 2022-07-29 Price Changed $429,500 ARMLS
  • 2022-07-22 Listed $429,900 ARMLS
  • 2017-05-03 Sold (Public Records) $216,000 Public Records
  • 2017-05-03 Sold (MLS) $216,000 ARMLS
  • 2017-03-23 Pending ARMLS
  • 2017-01-12 Listed $219,000 ARMLS
  • 2016-01-13 Sold (MLS) $195,000 ARMLS
  • 2016-01-12 Sold (Public Records) $195,000 Public Records
  • 2015-12-01 Pending ARMLS
  • 2015-11-27 Listed $199,000 ARMLS

Property tax history

+1.5%/yr

Latest (2025): $1,617 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…