CashFlowRE
Sign in Sign up
8601 N 71st Ave #43
C+ Composite 61.59
Why this score? — see what drove the C+ 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
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Schools +2.3/10.0
  • Rent growth +1.8/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$129,000

8601 N 71st Ave #43 · Glendale, AZ 85301
4 bd · 2.0 ba · 1,600 sqft · Manufactured · 82 Days on market
Built 1993 Good condition Est $110k · 17% over

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

Listing remarks MLS

Remodeled! Tile floor. Stunning 4 BED HOME. Spacious, with a backyard, storage, and lots of potential. Wonderful all-age community with pool, kiddie pool, basketball court, and RV storage. Pet friendly. Priced for quick sale. Must be approved by the park. Land lease $810/month. Serial #:13513207A&B. Size: 28X56. Manufacturer: Redman Homes Inc. Year: 1993.

Key facts

  • Tile throughout
  • Deck for relaxing
  • Community with pool

Tags

TILE THROUGHOUTNEW APPLIANCESFRESHLY PAINTEDDECK FOR RELAXINGEXTRA STORAGE SHEDCOMMUNITY WITH POOL

Property features AI

Finance

  • HOA & community: Community pool; Playground; No association fees; Association rules prohibit visible trucks, trailers, RVs, and boats

Exterior

  • Parking: 2 covered parking spaces; 2 carport spaces
  • Utilities: City water; Public sewer; Electric service with 220 volts in kitchen
  • Home design: Manufactured/Mobile home; Leasehold ownership
  • Construction: Steel frame and wood frame construction; Painted exterior
  • Exterior features: Shed(s); Chain-link fencing; Dirt backyard; Synthetic grass in front yard; Composition roof

Interior

  • Kitchen: Built-in microwave; Pantry; 220-volt outlet in kitchen
  • Bedrooms: Up to 4 possible bedrooms
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air; Ceiling fans
  • Interior features: High-speed internet; Granite counters; Laminate counters; No interior steps; Full bathroom in primary bedroom; Dual-pane windows
  • Laundry & utility: Inside laundry; Refrigerator; Dishwasher; Garbage disposal

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 4-bed/2.0-bath manufactured listed at $129k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $709 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $129k).
  • Recommended offer: $121k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 3.5% in Glendale — 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 76/100 on livability (#12 in AZ, #3,235 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, amenities B; Watch: health & safety D+, crime F.
  • Glendale Union High School District (4285) (urban): math 23% / reading 31% proficiency, ranked #130 of 249 in AZ (top 52%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Glendale High School (math 13% / reading 22%, grade F, #245 of 381 statewide, top 65%, 1,816 students, 76% FRL).
  • Market conditions: Rents soft (-3.0%/yr); 220 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
  • At $2,026/mo this rent would consume 45% of the median local household income ($54k/yr) (locally 3741% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k 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 $36k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $100k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.57%
Cap rate
12.89%
Cash-on-cash
23.55%
DSCR
2.05
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$110,400
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8601 N 71st Ave #56 0.00mi 4/2.0 1,560 (-2%) 20mo $101,000 $65 79
8601 N 71st Ave #89 0.00mi 3/2.0 (-1) 1,456 (-9%) 11mo $145,000 $100 71
8601 N 71st Ave #17 0.00mi 3/2.0 (-1) 1,474 (-8%) 14mo $150,000 $102 70
8601 N 71st Ave #55 0.00mi 4/2.0 1,440 (-10%) 18mo $97,000 $67 69
6960 W Peoria Ave #231 0.26mi 3/2.0 (-1) 1,536 (-4%) 14mo $56,700 $37 65
8601 N 71st Ave #128 0.00mi 3/2.0 (-1) 1,440 (-10%) 20mo $100,000 $69 61
6960 W Peoria Ave #15 0.26mi 3/1.5 (-1) 1,392 (-13%) 0mo $40,000 $29 59
8401 N 67th Ave #83 0.56mi 3/2.0 (-1) 1,536 (-4%) 23mo $106,650 $69 43
6601 W Eva St 0.72mi 4/3.0 1,460 (-9%) 7mo $240,000 $164 42
8401 N 67th Ave #273 0.56mi 3/2.0 (-1) 1,456 (-9%) 24mo $85,000 $58 34

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
13.2%
Equity multiple
1.51×
Total profit
$18,337
Equity at exit
$19,234
10-year hold
IRR
19.6%
Equity multiple
2.42×
Total profit
$51,283
Equity at exit
$11,154

Cash invested: $36,120 (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 85301

Home prices YoY
-10.6%
Rents YoY
-3.0%
Active inventory
220
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,026 high interval (Pro) →
Mortgage (P&I)
$676
Tax est. 1.5%
$161 /mo · $1,935/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$425
Net cashflow
$709

Break-even live

Break-even rent $1,128
Max offer price $129,000
Occupancy floor 60%

Sensitivity live

Price -10% $798 -5% $753 +0% $709 +5% $664 +10% $620
Rent -10% $549 -5% $629 +0% $709 +5% $789 +10% $869
Rate -1.0pp $774 -0.5pp $742 base $709 +0.5pp $675 +1.0pp $641

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
$32,250
Closing costs
$3,870
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7217 W Golden Ln Peoria, AZ 3.0 3.0 1986 $2,275 $1.15 19d 1 0.26mi
7217 W Golden Ln Peoria, AZ 3.0 3.0 1986 $2,235 $1.13 6d 1 0.26mi
8772 N 67th Ave Glendale, AZ 1.0–3.0 1.0–2.0 937 $2,009 $2.14 2d 24 0.35mi
6619 W Golden Ln Glendale, AZ 4.0 2.0 1768 $2,029 $1.15 2d 1 0.59mi
6619 W Golden Ln Glendale, AZ 4.0 2.0 1768 $1,979 $1.12 11d 1 0.59mi
7102 W Carol Ave Peoria, AZ 3.0 2.0 1288 $1,970 $1.53 6d 1 0.66mi
7027 W Palo Verde Ave Peoria, AZ 3.0 2.0 1500 $1,999 $1.33 44d 1 0.73mi
8938 N 64th Ln Glendale, AZ 3.0 2.0 1256 $2,095 $1.67 2d 1 0.75mi
7102 W Palo Verde Ave Peoria, AZ 3.0 2.0 1360 $2,000 $1.47 44d 1 0.76mi
6353 W Mission Ln Glendale, AZ 3.0 2.0 1780 $2,200 $1.24 44d 1 0.97mi
9914 N 73rd Ave Peoria, AZ 3.0 1.5 1312 $1,716 $1.31 44d 1 0.97mi
9022 N 63rd Dr Glendale, AZ 3.0 2.0 1401 $2,195 $1.57 13d 1 0.98mi
9819 N 67th Dr Peoria, AZ 3.0 2.0 1648 $2,500 $1.52 25d 1 0.99mi
6421 W Carol Ave Glendale, AZ 3.0 2.0 1243 $1,799 $1.45 19d 1 1.02mi
7009 W Brown St Peoria, AZ 4.0 2.0 1790 $2,195 $1.23 13d 1 1.04mi
6204 W Evergreen Rd Glendale, AZ 3.0 2.0 1895 $2,066 $1.09 25d 1 1.05mi
9459 N 64th Dr Glendale, AZ 3.0 2.0 1531 $2,600 $1.70 16d 1 1.07mi
6513 W Turquoise Ave Glendale, AZ 3.0 2.5 1961 $2,160 $1.10 44d 1 1.10mi
10013 N 66th Ln Glendale, AZ 3.0 2.0 1063 $1,999 $1.88 25d 1 1.13mi
7542 W Cinnabar Ave Peoria, AZ 3.0 2.5 1947 $1,895 $0.97 44d 1 1.17mi
9903 N 77th Ave Peoria, AZ 3.0 2.0 1446 $1,895 $1.31 5d 1 1.21mi
6337 W Turquoise Ave Glendale, AZ 3.0 3.0 1938 $2,095 $1.08 23d 1 1.23mi
8014 W Eva St Peoria, AZ 4.0 2.0 1659 $2,085 $1.26 44d 1 1.24mi
7332 N 70th Dr Glendale, AZ 3.0 2.0 1262 $1,700 $1.35 2d 1 1.29mi
8622 N 59th Ave Glendale, AZ 2.0–3.0 2.0 1232 $1,899 $1.54 2d 6 1.31mi
7321 N 69th Ave Glendale, AZ 4.0 2.5 1645 $1,999 $1.22 2d 1 1.33mi
7951 W Whitney Dr Peoria, AZ 2.0–4.0 2.0–2.5 1411 $2,918 $2.07 2d 30 1.36mi
7552 W State Ave Glendale, AZ 3.0 2.0 1875 $2,061 $1.10 25d 1 1.37mi
8450 N 59th Ave Glendale, AZ 1.0–3.0 1.0–2.0 919 $2,250 $2.45 6d 1 1.38mi
7022 W Cesar St Peoria, AZ 3.0 2.5 1514 $1,895 $1.25 44d 1 1.40mi
7861 N 80th Ave Glendale, AZ 4.0 2.0 1614 $2,250 $1.39 8d 1 1.40mi
7812 N 79th Dr Glendale, AZ 4.0 2.0 1682 $2,250 $1.34 2d 1 1.40mi
7034 W McMahon Way Peoria, AZ 3.0 2.5 1606 $1,895 $1.18 21d 1 1.43mi
9519 N 81st Dr Peoria, AZ 3.0 2.5 1752 $1,940 $1.11 25d 1 1.45mi
7216 N 72nd Dr Glendale, AZ 5.0 2.5 2136 $2,250 $1.05 19d 1 1.47mi
7063 W Palmaire Ave Glendale, AZ 3.0 2.0 1300 $1,900 $1.46 2d 1 1.50mi

Listing history 20 events

  1. 2026-06-21
    days on market $129,000 Active 82 DOM
  2. 2026-06-18
    days on market $129,000 Active 79 DOM
  3. 2026-06-17
    days on market $129,000 Active 78 DOM
  4. 2026-06-16
    days on market $129,000 Active 77 DOM
  5. 2026-06-15
    days on market $129,000 Active 76 DOM
  6. 2026-06-13
    days on market $129,000 Active 74 DOM
  7. 2026-06-13
    days on market $129,000 Active 73 DOM
  8. 2026-06-09
    days on market $129,000 Active 70 DOM
  9. 2026-06-08
    days on market $129,000 Active 69 DOM
  10. 2026-06-07
    days on market $129,000 Active 68 DOM
  11. 2026-06-04
    days on market $129,000 Active 65 DOM
  12. 2026-06-03
    days on market $129,000 Active 64 DOM
  13. 2026-06-02
    days on market $129,000 Active 63 DOM
  14. 2026-06-01
    days on market $129,000 Active 62 DOM
  15. 2026-05-31
    days on market $129,000 Active 61 DOM
  16. 2026-04-17
    price $129,000
  17. 2026-03-24
    listed $139,000 Active
  18. 2025-06-11
    soldstatus $100,000 Closed 361-char remark
    Show marketing remark (361 chars)

    Remodeled! Tile floor. Stunning 4 BED HOME. Spacious, with a backyard, storage, and lots of potential. Wonderful all-age community with pool, kiddie pool, basketball court, and RV storage. Pet friendly. Priced for quick sale. Must be approved by the park. Land lease $810/month. Serial #:13513207A&B. Size: 28X56. Manufacturer: Redman Homes Inc. Year: 1993.

  19. 2025-05-21
    status Pending 361-char remark
    Show marketing remark (361 chars)

    Remodeled! Tile floor. Stunning 4 BED HOME. Spacious, with a backyard, storage, and lots of potential. Wonderful all-age community with pool, kiddie pool, basketball court, and RV storage. Pet friendly. Priced for quick sale. Must be approved by the park. Land lease $810/month. Serial #:13513207A&B. Size: 28X56. Manufacturer: Redman Homes Inc. Year: 1993.

  20. 2025-05-13
    listed $115,000 Active 361-char remark
    Show marketing remark (361 chars)

    Remodeled! Tile floor. Stunning 4 BED HOME. Spacious, with a backyard, storage, and lots of potential. Wonderful all-age community with pool, kiddie pool, basketball court, and RV storage. Pet friendly. Priced for quick sale. Must be approved by the park. Land lease $810/month. Serial #:13513207A&B. Size: 28X56. Manufacturer: Redman Homes Inc. Year: 1993.

ⓘ 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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥112°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$24,309
− Mortgage interest
−$7,226
− Property taxes
−$1,935
− Insurance
−$645
− Repairs & maintenance
−$1,945
− Management
−$1,945
− Depreciation
−$3,753
Taxable income
$6,861
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,647
After-tax cash flow
$6,860/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

This well-maintained mobile home is in good condition with recent updates, making it a solid investment for both resale and rental.

Value-add opportunities

  • Both painting — fresh paint enhances curb appeal and interior aesthetics
  • Both landscaping — improved landscaping can increase curb appeal and property value
  • Both upgrading window treatments — modern window treatments can improve energy efficiency and aesthetics

Renovation cost estimate screening

Value-add ROI direction

  • Both painting — fresh paint enhances curb appeal and interior aesthetics
  • Both landscaping — improved landscaping can increase curb appeal and property value
  • Both upgrading window treatments — modern window treatments can improve energy efficiency and aesthetics

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Glendale Union High School District (4285)
NCES district ID
0403450
Math proficiency
23% ▼ -38.00%
Reading proficiency
31% ▼ -19.00%
Median HH income
$40,846
Composite
22.81/100
National rank
#8020
State rank
#130 of 249 in AZ

Livability — Glendale

Score
76/100
State rank
#12
US rank
#3235

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glendale, AZ
County
Maricopa County · 4,537,380 people
City population
294,586
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
68,178
Household income
$53,827
Rent vs Own
60.0% rent · 40.0% own
Severe rent burden
3741.0

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
Majority Hispanic (63%)
Race & ethnicity
Hispanic / Latino 63% Two or more races 37% White 22% Black 8% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 57% Cuban 1%
Common ancestry
Slovak 1% Italian 1%
Foreign-born
26% · Canada, Vietnam, Philippines
Languages at home
46% English-only · Spanish 48% Arabic 1% Other Indo-European 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

Market trends

HPI YoY
▼ -50.49%
Current HPI
427.3069
Rent YoY
▼ -2.98%
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

+12.2% since first listed
5 events — show timeline
  • 2026-04-17 Price Changed $129,000 ARMLS
  • 2026-03-24 Listed $139,000 ARMLS
  • 2025-06-11 Sold (MLS) $100,000 ARMLS
  • 2025-05-21 Pending ARMLS
  • 2025-05-13 Listed $115,000 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…