CashFlowRE
Sign in Sign up
7106 W Hombre Rd
C- Composite 50.01
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 +17.0/30.0
  • Appreciation +10.0/10.0
  • DSCR +5.3/10.0
  • ARV discount +4.8/15.0
  • 1% rule +3.3/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$899,000

7106 W Hombre Rd · San Tan Valley, AZ 85144
3 bd · 2.0 ba · 2,410 sqft · SingleFamily public records · 474 Days on market
Built 2014 1.24 ac lot $373/sqft · 6% above area Est $848k · 6% over

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

Listing remarks MLS

COME SEE THIS BEAUTIFUL CUSTOM HOME!! Amazing view of the SanTan Mountain. This beautiful home sits on an acre and a half with unlimited possibilities. Room to add horses or a casita/guest home or workshop. Conveniently located to many restaurants and shopping yet you are tucked away by the mountains for beautiful quiet nights

Key facts

  • Acre and a half
  • Custom home
  • Room to add a casita

Tags

CUSTOM HOMEVIEW OF THE SANTAN MOUNTAINACRE AND A HALFROOM TO ADD HORSESROOM TO ADD A CASITAROOM TO ADD A WORKSHOP

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/2.0-bath single-family listed at $899k.

Deal economics

  • At list price, monthly cash flow is $617 ($7k/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 $750k (16.6% below list).
  • Recommended offer: $750k (16.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.2% in San Tan Valley — 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 54/100 on livability (#282 in AZ) — a working-class tenant base; expect higher turnover. Strengths: housing A+, employment B+; Watch: crime D+, schools D, amenities 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: 475 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).

Forward outlook

  • In year one you build about $96k of equity ($6k loan paydown + $90k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $252k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$155k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 474 days — a 12% lower offer ($791k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y ago; this cycle's ask has dropped $296k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $348k; list at $899k implies a 158% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $750,000 (16.6% below list)

Questions for the listing agent

  1. It's been on market 474 days. Have you received any prior offers? Is the seller open to a 17% 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is D 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
0.83%
Cap rate
7.12%
Cash-on-cash
2.94%
DSCR
1.13
GRM
10.0

CMA / ARV

ARV (median comp)
$847,713
List price
$899,000
Delta
6.05%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7005 W Meadowbrook Dr 0.07mi 3/2.0 2,411 (0%) 16mo $1,075,000 $446 84
6767 W Marron Dr 0.21mi 3/2.5 2,388 (-1%) 22mo $1,100,000 $461 68
35219 N Ellsworth Ave 0.52mi 3/3.0 2,364 (-2%) 2mo $879,999 $372 66
7631 W Dove Roost Rd 0.34mi 4/4.0 (+1) 2,168 (-10%) 4mo $935,000 $431 51
26220 S 202nd Way 0.70mi 4/2.0 (+1) 2,313 (-4%) 6mo $775,000 $335 50
20218 E Palm Beach Dr 0.57mi 4/2.0 (+1) 2,350 (-2%) 17mo $859,000 $366 50
0.63mi 3/2.5 2,562 (+6%) 18mo $265,000 $103 43
20323 E Happy Rd 0.58mi 3/2.0 2,080 (-14%) 12mo $560,000 $269 40
26045 S 204th St 0.73mi 2/2.0 (-1) 2,720 (+13%) 1mo $590,000 $217 38
26621 S 203rd St 0.44mi 4/2.5 (+1) 2,700 (+12%) 21mo $975,000 $361 35

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.4%
Equity multiple
3.10×
Total profit
$528,447
Equity at exit
$809,890
10-year hold
IRR
23.1%
Equity multiple
7.06×
Total profit
$1,524,427
Equity at exit
$1,746,559

Cash invested: $251,720 (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 85144

Home prices YoY
7.2%
Active inventory
475
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$7,500 medium interval (Pro) →
Mortgage (P&I)
$4,714
Tax from tax record
$219 /mo · $2,633/yr
Insurance
$375
HOA
$0
Vacancy / Maint / Mgmt
$1,575
Net cashflow
$617

Break-even live

Break-even rent $6,720
Max offer price $899,000
Occupancy floor 87%

Sensitivity live

Price -10% $1,125 -5% $871 +0% $617 +5% $362 +10% $108
Rent -10% $24 -5% $320 +0% $617 +5% $913 +10% $1,209
Rate -1.0pp $1,069 -0.5pp $845 base $617 +0.5pp $384 +1.0pp $147

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
$224,750
Closing costs
$26,970
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20319 E Orchard Ln Queen Creek, AZ 4.0 2.5 2474 $7,500 $3.03 44d 1 0.89mi

Listing history 28 events

  1. 2026-06-18
    days on market $899,000 Active 474 DOM
  2. 2026-06-17
    days on market $899,000 Active 473 DOM
  3. 2026-06-16
    days on market $899,000 Active 472 DOM
  4. 2026-06-15
    days on market $899,000 Active 471 DOM
  5. 2026-06-13
    days on market $899,000 Active 469 DOM
  6. 2026-06-13
    days on market $899,000 Active 468 DOM
  7. 2026-06-09
    days on market $899,000 Active 465 DOM
  8. 2026-06-08
    days on market $899,000 Active 464 DOM
  9. 2026-06-07
    days on market $899,000 Active 463 DOM
  10. 2026-06-04
    days on market $899,000 Active 460 DOM
  11. 2026-06-03
    days on market $899,000 Active 459 DOM
  12. 2026-06-02
    days on market $899,000 Active 458 DOM
  13. 2026-06-01
    days on market $899,000 Active 457 DOM
  14. 2026-05-31
    days on market $899,000 Active 456 DOM
  15. 2025-07-03
    price $899,000 329-char remark
    Show marketing remark (329 chars)

    COME SEE THIS BEAUTIFUL CUSTOM HOME!! Amazing view of the SanTan Mountain. This beautiful home sits on an acre and a half with unlimited possibilities. Room to add horses or a casita/guest home or workshop. Conveniently located to many restaurants and shopping yet you are tucked away by the mountains for beautiful quiet nights

  16. 2025-06-11
    price $949,000 329-char remark
    Show marketing remark (329 chars)

    COME SEE THIS BEAUTIFUL CUSTOM HOME!! Amazing view of the SanTan Mountain. This beautiful home sits on an acre and a half with unlimited possibilities. Room to add horses or a casita/guest home or workshop. Conveniently located to many restaurants and shopping yet you are tucked away by the mountains for beautiful quiet nights

  17. 2025-05-06
    price $1,050,000 329-char remark
    Show marketing remark (329 chars)

    COME SEE THIS BEAUTIFUL CUSTOM HOME!! Amazing view of the SanTan Mountain. This beautiful home sits on an acre and a half with unlimited possibilities. Room to add horses or a casita/guest home or workshop. Conveniently located to many restaurants and shopping yet you are tucked away by the mountains for beautiful quiet nights

  18. 2025-05-01
    price $1,100,000 329-char remark
    Show marketing remark (329 chars)

    COME SEE THIS BEAUTIFUL CUSTOM HOME!! Amazing view of the SanTan Mountain. This beautiful home sits on an acre and a half with unlimited possibilities. Room to add horses or a casita/guest home or workshop. Conveniently located to many restaurants and shopping yet you are tucked away by the mountains for beautiful quiet nights

  19. 2025-02-27
    listed $1,195,000 Active 329-char remark
    Show marketing remark (329 chars)

    COME SEE THIS BEAUTIFUL CUSTOM HOME!! Amazing view of the SanTan Mountain. This beautiful home sits on an acre and a half with unlimited possibilities. Room to add horses or a casita/guest home or workshop. Conveniently located to many restaurants and shopping yet you are tucked away by the mountains for beautiful quiet nights

  20. 2015-04-15
    soldstatus $348,000 Closed 763-char remark
    Show marketing remark (763 chars)

    WOW!!! New Home just built, beautiful 2473 sq/ft 3 bedroom, 2 bath, 3 car garage home sitting on a 1.25 acre HORSE property. Home featurse 10 ft high ceilings, 20 inch tile and carpet throughout. Gourmet kitchen with a electric cook top, wall oven and microwave, kitchen island, granite counter tops, and TONS of cabinet space. All Stainless Steel appliances to be included except for a fridge. Master suite fit for a King! Master bathroom, with feature dual sinks and separate shower and tub. R28 insulation in the walls, and R38 insulation in the attic. 14 seer AC with 4 zone controlled thermostats. Lovely kitchen, bath, and light fixtures through out the home. Built at the base of the San Tan Mountains. This will be your own private paradise with NO HOA!!!

  21. 2015-04-15
    soldstatus $348,000
    Show marketing remark (763 chars)

    WOW!!! New Home just built, beautiful 2473 sq/ft 3 bedroom, 2 bath, 3 car garage home sitting on a 1.25 acre HORSE property. Home featurse 10 ft high ceilings, 20 inch tile and carpet throughout. Gourmet kitchen with a electric cook top, wall oven and microwave, kitchen island, granite counter tops, and TONS of cabinet space. All Stainless Steel appliances to be included except for a fridge. Master suite fit for a King! Master bathroom, with feature dual sinks and separate shower and tub. R28 insulation in the walls, and R38 insulation in the attic. 14 seer AC with 4 zone controlled thermostats. Lovely kitchen, bath, and light fixtures through out the home. Built at the base of the San Tan Mountains. This will be your own private paradise with NO HOA!!!

  22. 2015-04-08
    status Pending 763-char remark
    Show marketing remark (763 chars)

    WOW!!! New Home just built, beautiful 2473 sq/ft 3 bedroom, 2 bath, 3 car garage home sitting on a 1.25 acre HORSE property. Home featurse 10 ft high ceilings, 20 inch tile and carpet throughout. Gourmet kitchen with a electric cook top, wall oven and microwave, kitchen island, granite counter tops, and TONS of cabinet space. All Stainless Steel appliances to be included except for a fridge. Master suite fit for a King! Master bathroom, with feature dual sinks and separate shower and tub. R28 insulation in the walls, and R38 insulation in the attic. 14 seer AC with 4 zone controlled thermostats. Lovely kitchen, bath, and light fixtures through out the home. Built at the base of the San Tan Mountains. This will be your own private paradise with NO HOA!!!

  23. 2015-03-01
    historical Under Contract Accepting Backups 763-char remark
    Show marketing remark (763 chars)

    WOW!!! New Home just built, beautiful 2473 sq/ft 3 bedroom, 2 bath, 3 car garage home sitting on a 1.25 acre HORSE property. Home featurse 10 ft high ceilings, 20 inch tile and carpet throughout. Gourmet kitchen with a electric cook top, wall oven and microwave, kitchen island, granite counter tops, and TONS of cabinet space. All Stainless Steel appliances to be included except for a fridge. Master suite fit for a King! Master bathroom, with feature dual sinks and separate shower and tub. R28 insulation in the walls, and R38 insulation in the attic. 14 seer AC with 4 zone controlled thermostats. Lovely kitchen, bath, and light fixtures through out the home. Built at the base of the San Tan Mountains. This will be your own private paradise with NO HOA!!!

  24. 2015-02-24
    listed $350,000 Active 763-char remark
    Show marketing remark (763 chars)

    WOW!!! New Home just built, beautiful 2473 sq/ft 3 bedroom, 2 bath, 3 car garage home sitting on a 1.25 acre HORSE property. Home featurse 10 ft high ceilings, 20 inch tile and carpet throughout. Gourmet kitchen with a electric cook top, wall oven and microwave, kitchen island, granite counter tops, and TONS of cabinet space. All Stainless Steel appliances to be included except for a fridge. Master suite fit for a King! Master bathroom, with feature dual sinks and separate shower and tub. R28 insulation in the walls, and R38 insulation in the attic. 14 seer AC with 4 zone controlled thermostats. Lovely kitchen, bath, and light fixtures through out the home. Built at the base of the San Tan Mountains. This will be your own private paradise with NO HOA!!!

  25. 2014-12-04
    historical
  26. 2014-09-05
    listed $392,500 Active
  27. 2014-09-03
    historical
  28. 2014-06-30
    listed $392,500 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
$2,633 · $219/mo
Projected year-2 tax
$5,933 · $494/mo
Expected delta
+$3,301/yr (+$275/mo · 125.4%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$90,000
− Mortgage interest
−$50,358
− Property taxes
−$2,633
− Insurance
−$4,495
− Repairs & maintenance
−$7,200
− Management
−$7,200
− Depreciation
−$26,153
Taxable loss
−$8,038
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,929
After-tax cash flow
$9,328/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 — San Tan Valley

Score
54/100
State rank
#282
US rank
#24192

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Tan Valley, AZ

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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
▲ 24.94%
Current HPI
372.52
Rent YoY
Metro
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+129.0% since first listed
14 events — show timeline
  • 2025-07-03 Price Changed $899,000 ARMLS
  • 2025-06-11 Price Changed $949,000 ARMLS
  • 2025-05-06 Price Changed $1,050,000 ARMLS
  • 2025-05-01 Price Changed $1,100,000 ARMLS
  • 2025-02-27 Listed $1,195,000 ARMLS
  • 2015-04-15 Sold (Public Records) $348,000 Public Records
  • 2015-04-15 Sold (MLS) $348,000 ARMLS
  • 2015-04-08 Pending ARMLS
  • 2015-03-01 Contingent ARMLS
  • 2015-02-24 Listed $350,000 ARMLS
  • 2014-12-04 Listing Removed ARMLS
  • 2014-09-05 Listed $392,500 ARMLS
  • 2014-09-03 Listing Removed ARMLS
  • 2014-06-30 Listed $392,500 ARMLS

Property tax history

+1.2%/yr

Latest (2025): $2,633 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…