CashFlowRE
Sign in Sign up
3729 N Minnesota Ave
D- Composite 37.14
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).

  • Cash flow +15.3/30.0
  • DSCR +4.7/10.0
  • ARV discount +3.7/15.0
  • 1% rule +3.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$178,871

3729 N Minnesota Ave · Florence, AZ 85132
2 bd · 2.0 ba · 960 sqft · Manufactured public records · 11 Days on market
Built 1997 5,087 sqft lot $186/sqft · 8% above area Est $165k · 8% over $50/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Water/Sewer Assessment NOT paid. A very clean late-model mobile home in a very active 55+ park. 2 carports makes for plenty of parking, and two storage sheds taped & textured. Golf course and clubhouse available. San Carlos Irrigation electric. Buyer or Buyer's agent to verify all info.

Key facts

  • 5,087 sq ft lot
  • 4 parking spots
  • Community pool

Property features AI

Finance

  • Other: Lot size per assessor: 5,087 sq ft
  • Financial info: Annual tax information available
  • HOA & community: Community association with annual fee; Association fee $605 annually; Association covers grounds maintenance and street maintenance; No visible truck/trailer/RV/boat allowed; Community amenities: pool, golf, pickleball, community spa (heated), community media room, tennis courts, fitness center

Exterior

  • Parking: 2 covered parking spaces; 2 open parking spaces; 2 carport spaces
  • Utilities: City water; Public sewer
  • Home design: Manufactured/mobile home; Fee simple ownership; Desert view; Asphalt road surface
  • Construction: Wood siding and wood frame construction; Painted exterior; Composition roof; Building area per assessor
  • Exterior features: Private street; Private yard; Shed(s); Storage; Gravel/stone front and back; City-maintained road

Interior

  • Kitchen: Built-in microwave; Laminate counters; Refrigerator; Disposal
  • Bedrooms: 2 possible bedrooms
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms (total 2)
  • Heating & cooling: Heat pump heating; Heat pump cooling; Central air
  • Interior features: High-speed internet available; Eat-in kitchen; Furnished (see remarks); 3/4 bath in master bedroom; Laminate counters; Dual-pane windows; Storage
  • Laundry & utility: Laundry inside

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 2-bed/2.0-bath manufactured listed at $179k.

Deal economics

  • At list price, monthly cash flow is $67 ($801/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $147k (17.7% below list).
  • Recommended offer: $147k (17.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.2% 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: schools F, amenities F, commute 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.
  • Market conditions: Rents rising (+1.3%/yr); 714 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 24y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $140k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 5→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,151 (17.7% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.82%
Cap rate
6.74%
Cash-on-cash
1.60%
DSCR
1.07
GRM
10.1

CMA / ARV

ARV (median comp)
$165,000
List price
$178,871
Delta
8.41%
Verdict
FAIR
Comps
17 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3614 N Ohio Ave 0.25mi 3/2.0 (+1) 961 (+0%) 2mo $165,000 $172 81
3717 N Illinois Ave 0.26mi 2/2.0 925 (-4%) 3mo $119,900 $130 79
307 E Cholla Ln 0.41mi 2/2.0 955 (-0%) 2mo $155,000 $162 78
3806 N Iowa Ave 0.15mi 2/2.0 1,040 (+8%) 6mo $184,500 $177 74
810 E Mississippi St 0.39mi 3/2.0 (+1) 985 (+3%) 4mo $199,000 $202 69
3814 N Iowa Ave 0.17mi 2/2.5 1,024 (+7%) 14mo $240,000 $234 67
3701 N Ohio Ave 0.24mi 2/1.5 855 (-11%) 3mo $155,000 $181 66
3604 N North Dakota Ave 0.27mi 2/2.0 1,057 (+10%) 10mo $180,000 $170 62
3609 N Minnesota Ave 0.24mi 2/2.0 1,057 (+10%) 17mo $175,000 $166 58
3601 N Wisconsin Ave 0.35mi 2/1.0 897 (-7%) 14mo $90,000 $100 57
3611 N Colorado Ave 0.42mi 2/2.0 1,057 (+10%) 11mo $173,000 $164 54
3815 N Illinois Ave 0.28mi 3/3.0 (+1) 1,089 (+13%) 3mo $195,000 $179 53

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
-15.5%
Equity multiple
0.45×
Total profit
$-27,313
Equity at exit
$26,670
10-year hold
IRR
-10.0%
Equity multiple
0.43×
Total profit
$-28,547
Equity at exit
$15,465

Cash invested: $50,084 (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 85132

Home prices YoY
-5.2%
Rents YoY
1.3%
Active inventory
714
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,472 medium interval (Pro) →
Mortgage (P&I)
$938
Tax from tax record
$33 /mo · $398/yr
Insurance
$75
HOA
$50
Vacancy / Maint / Mgmt
$309
Net cashflow
$67

Break-even live

Break-even rent $1,387
Max offer price $178,871
Occupancy floor 90%

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
$44,718
Closing costs
$5,366
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3722 N South Dakota Ave Florence, AZ 1.0 1.0 721 $1,100 $1.53 44d 1 0.10mi
308 Lancaster Ct Unit 1 Florence, AZ 2.0 1.0 841 $1,295 $1.54 44d 1 0.34mi

HOA detail

Monthly dues
$50 · $600/yr
Likely covers
watersewerelectric

Listing history 11 events

  1. 2026-05-18
    status Pending 799-char remark
  2. 2026-05-09
    status Active 799-char remark
  3. 2026-05-09
    price $178,871 799-char remark
  4. 2026-05-03
    historical 799-char remark
  5. 2026-05-01
    listed $178,888 Active 799-char remark
  6. 2024-12-26
    soldstatus $140,000
  7. 2006-12-05
    soldstatus $89,500
  8. 2003-05-01
    soldstatus $47,000
  9. 2003-04-30
    soldstatus $47,000 291-char remark
    Show marketing remark (291 chars)

    Water/Sewer Assessment NOT paid. A very clean late-model mobile home in a very active 55+ park. 2 carports makes for plenty of parking, and two storage sheds taped & textured. Golf course and clubhouse available. San Carlos Irrigation electric. Buyer or Buyer's agent to verify all info.

  10. 2003-03-28
    historical 291-char remark
    Show marketing remark (291 chars)

    Water/Sewer Assessment NOT paid. A very clean late-model mobile home in a very active 55+ park. 2 carports makes for plenty of parking, and two storage sheds taped & textured. Golf course and clubhouse available. San Carlos Irrigation electric. Buyer or Buyer's agent to verify all info.

  11. 2002-11-26
    listed $49,500 291-char remark
    Show marketing remark (291 chars)

    Water/Sewer Assessment NOT paid. A very clean late-model mobile home in a very active 55+ park. 2 carports makes for plenty of parking, and two storage sheds taped & textured. Golf course and clubhouse available. San Carlos Irrigation electric. Buyer or Buyer's agent to verify all info.

ⓘ 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
$398 · $33/mo
Projected year-2 tax
$1,181 · $98/mo
Expected delta
+$783/yr (+$65/mo · 196.7%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 5 d/yr ≥112°F today · 14 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
$17,658
− Mortgage interest
−$10,020
− Property taxes
−$398
− Insurance
−$894
− Repairs & maintenance
−$1,413
− Management
−$1,413
− HOA
−$600
− Depreciation
−$5,204
Taxable loss
−$2,282
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$548
After-tax cash flow
$1,349/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
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

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 · 399,947 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
102.0

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%
Common ancestry
Italian 5% Portuguese 2% Romanian 2%
Foreign-born
9% · Canada
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

Market trends

HPI YoY
▼ -12.75%
Current HPI
233.6644
Rent YoY
▲ 1.27%
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

+261.4% since first listed
11 events — show timeline
  • 2026-05-18 Pending ARMLS
  • 2026-05-09 Relisted ARMLS
  • 2026-05-09 Price Changed $178,871 ARMLS
  • 2026-05-03 Listing Removed ARMLS
  • 2026-05-01 Listed $178,888 ARMLS
  • 2024-12-26 Sold (Public Records) $140,000 Public Records
  • 2006-12-05 Sold (Public Records) $89,500 Public Records
  • 2003-05-01 Sold (Public Records) $47,000 Public Records
  • 2003-04-30 Sold (MLS) $47,000 ARMLS
  • 2003-03-28 Listing Removed ARMLS
  • 2002-11-26 Listed $49,500 ARMLS

Property tax history

-2.6%/yr

Latest (2025): $398 · -10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…