2650 W Union Hills Dr #25 · Phoenix, AZ
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $610 – $1,132
Heat risk 8/10 · Major
- Hot days now (above 111°F)
- 5 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- 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
- Schools +4.7/10.0
- Livability +3.8/5.0
- Condition / age +3.8/5.0
- ARV discount +2.4/15.0
- Rent growth +1.8/5.0
- Appreciation +0.0/10.0
$59,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Gated community! A 3 bedroom 2 bath home upgraded with all new white kitchen cabinets with black quartz countertops! The bathrooms were updated too with new tile showers, vanities, toilets, grab bars. New flooring and paint & raised panel doors. Nice covered deck to sit out on. New exterior paint. NEW ROOF! Come see. Move in and go! Washer & Dryer included. Cash or ask about bank financing avail or owner will carry. Gated community is 55+ has monthly $982 lot rent plus approx $43 for water and trash. 5 hole par 3 golf course, Game room, social calendar, dog park, RV storage available, pool and more! motorcycles OK, 2 dogs under 30lbs each. Park application online or ask for help. This community is near Costco, freeway access, movies! The listing agent is related to the seller
Key facts
- Gated community
- New tile showers
- New flooring
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $59k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $942 ($11k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $59k).
- Recommended offer: $52k (12.0% below list) — sets the bar for market timing.
- Cap rate 25.4% vs local median 3.3% in Phoenix — 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 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.
- Market conditions: Rents soft (-2.8%/yr); 169 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $408 of loan paydown is wiped out by about $2k 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 $17k cash investment doubles in ~2 years — after that, you're playing with house money.
Negotiation context
- It's been on market 181 days — a 12% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 5y ago; this cycle's ask has dropped $20k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 5→13/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 181 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 2.90% ✓
- Cap rate
- 25.45%
- Cash-on-cash
- 68.40%
- DSCR
- 4.04
- GRM
- 2.9
CMA / ARV
- ARV (median comp)
- $53,000
- List price
- $59,000
- Delta
- 11.32%
- Verdict
- OVERPRICED
- Comps
- 13 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2650 W Union Hills Dr #316 | 0.08mi | 3/2.0 | 1,120 (-3%) | 3mo | $80,000 | $71 | 89 |
| 2650 W Union Hills Dr #247 | 0.00mi | 3/2.0 | 1,250 (+8%) | 2mo | $62,000 | $50 | 84 |
| 2650 W Union Hills Dr #804 | 0.08mi | 2/2.0 (-1) | 1,152 (0%) | 14mo | $41,500 | $36 | 79 |
| 2650 W Union Hills Dr #133 | 0.09mi | 2/2.0 (-1) | 1,248 (+8%) | 4mo | $53,000 | $42 | 73 |
| 2650 W Union Hills Dr #371 | 0.11mi | 2/2.0 (-1) | 1,152 (0%) | 22mo | $59,000 | $51 | 72 |
| 2650 W Union Hills Dr #169 | 0.17mi | 2/2.0 (-1) | 1,056 (-8%) | 4mo | $65,000 | $62 | 70 |
| 2650 W Union Hills Dr #257 | 0.09mi | 2/2.0 (-1) | 1,248 (+8%) | 9mo | $79,000 | $63 | 69 |
| 2650 W Union Hills Dr #276 | 0.00mi | 4/3.0 (+1) | 980 (-15%) | 1mo | $35,000 | $36 | 65 |
| 2650 W Union Hills Dr #230 | 0.08mi | 2/2.0 (-1) | 1,040 (-10%) | 13mo | $26,000 | $25 | 64 |
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
- IRR
- 64.4%
- Equity multiple
- 3.75×
- Total profit
- $45,435
- Equity at exit
- $8,797
- IRR
- 67.8%
- Equity multiple
- 6.90×
- Total profit
- $97,550
- Equity at exit
- $5,101
Cash invested: $16,520 (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
ZIP-level market 85027
- Rents YoY
- -2.8%
- Active inventory
- 169
- Price-to-rent
- 2.9×
Monthly cashflow live
- Estimated rent
- $1,708 high interval (Pro) →
- Mortgage (P&I)
- −$309
- Tax est. 1.5%
- −$74 /mo · $885/yr
- Insurance
- −$25
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$359
- Net cashflow
- $942
Break-even live
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
- $14,750
- Closing costs
- $1,770
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2929 W Yorkshire Dr Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 915 | $1,895 | $2.07 | 18d | 2 | 0.43mi |
| 18250 N 25th Ave Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 992 | $2,015 | $2.03 | 2d | 17 | 0.46mi |
| 3010 W Yorkshire Dr Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 975 | $1,844 | $1.89 | 2d | 80 | 0.56mi |
| 18001 N 29th Dr Phoenix, AZ | 3.0 | 2.5 | 1500 | $1,800 | $1.20 | 44d | 1 | 0.56mi |
| 17840 N Black Canyon Hwy Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 880 | $1,655 | $1.88 | 3d | 19 | 0.58mi |
| 17832 N 31st Ave Phoenix, AZ | 4.0 | 2.0 | 1160 | $1,959 | $1.69 | 24d | 1 | 0.75mi |
| 17832 N 31st Ave Phoenix, AZ | 4.0 | 2.0 | 1160 | $1,959 | $1.69 | 20d | 1 | 0.75mi |
| 2039 W Union Hills Dr Unit 15-204 Phoenix, AZ | 2.0 | 1.0 | 1000 | $1,245 | $1.25 | 15d | 1 | 0.78mi |
| 2039 W Union Hills Dr Unit 15-001 Phoenix, AZ | 2.0 | 2.0 | 1100 | $1,345 | $1.22 | 15d | 1 | 0.78mi |
| 2039 W Union Hills Dr Unit 39-117 Phoenix, AZ | 2.0 | 1.0 | 1000 | $1,000 | $1.00 | 8d | 1 | 0.78mi |
| 2039 W Union Hills Dr Unit 39-143 Phoenix, AZ | 2.0 | 2.0 | 1100 | $1,345 | $1.22 | 8d | 1 | 0.78mi |
| 3144 W Charleston Ave Phoenix, AZ | 3.0 | 2.0 | 1085 | $1,845 | $1.70 | 17d | 1 | 0.79mi |
| 2020 W Union Hills Dr #254 Phoenix, AZ | 2.0 | 2.0 | 1049 | $1,650 | $1.57 | 44d | 1 | 0.82mi |
| 19940 N 23rd Ave Phoenix, AZ | 4.0 | 1.0–2.0 | 812 | $1,636 | $2.01 | 2d | 69 | 0.85mi |
| 3411 W Morrow Dr #3 Phoenix, AZ | 2.0 | 1.5 | 1056 | $1,495 | $1.42 | 44d | 1 | 0.85mi |
| 20003 N 23rd Ave Phoenix, AZ | 2.0 | 2.0 | 860 | $1,522 | $1.77 | 44d | 1 | 0.96mi |
| 20003 N 23rd Ave Phoenix, AZ | 2.0 | 2.0 | 860 | $1,440 | $1.67 | 24d | 1 | 0.96mi |
| 3338 W Tonto Ln Phoenix, AZ | 2.0 | 1.0 | 1206 | $1,375 | $1.14 | 8d | 1 | 1.01mi |
| 18435 N 36th Ave Glendale, AZ | 3.0 | 2.0 | 1386 | $2,400 | $1.73 | 44d | 1 | 1.09mi |
| 2222 W Beardsley Rd Phoenix, AZ | 2.0 | 1.0–2.0 | 616 | $1,285 | $2.09 | 2d | 32 | 1.11mi |
| 18811 N 19th Ave Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 885 | $1,525 | $1.72 | 2d | 2 | 1.12mi |
| 20245 N 32nd Dr Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 834 | $1,530 | $1.83 | 3d | 14 | 1.13mi |
| 20227 N 21st Dr Phoenix, AZ | 2.0 | 2.5 | 1280 | $1,500 | $1.17 | 44d | 1 | 1.18mi |
| 20808 N 27th Ave Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 962 | $1,820 | $1.89 | 2d | 14 | 1.19mi |
| 3202 W Bell Rd Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 719 | $1,299 | $1.81 | 2d | 34 | 1.21mi |
| 20622 N 29th Dr Phoenix, AZ | 4.0 | 2.0 | 1320 | $2,600 | $1.97 | 24d | 1 | 1.22mi |
| 17216 N 33rd Ave Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 741 | $1,525 | $2.06 | 3d | 20 | 1.25mi |
| 2109 W Danbury Rd Phoenix, AZ | 3.0 | 1.5 | 1175 | $1,695 | $1.44 | 44d | 1 | 1.29mi |
| 17609 N 19th Ave Unit 204 Phoenix, AZ | 2.0 | 2.0 | 935 | $1,199 | $1.28 | 44d | 1 | 1.32mi |
| 3420 W Danbury Dr Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 810 | $1,485 | $1.83 | 24d | 2 | 1.32mi |
| 3420 W Danbury Dr Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 810 | $1,485 | $1.83 | 13d | 2 | 1.32mi |
| 17609 N 19th Ave Apt 107 Phoenix, AZ | 2.0 | 2.0 | 935 | $1,325 | $1.42 | 3d | 1 | 1.33mi |
| 20601 N 33rd Ave Phoenix, AZ | 3.0 | 2.0 | 1085 | $2,100 | $1.94 | 24d | 1 | 1.33mi |
| 3434 W Danbury Dr Unit A114 Phoenix, AZ | 2.0 | 2.0 | 896 | $1,485 | $1.66 | 24d | 1 | 1.33mi |
| 17609 N 19th Ave Unit 209 Phoenix, AZ | 2.0 | 2.0 | 935 | $1,099 | $1.18 | 24d | 1 | 1.34mi |
| 17211 N 35th Ave Phoenix, AZ | 1.0–2.0 | 1.0–2.0 | 827 | $1,500 | $1.81 | 18d | 2 | 1.34mi |
| 17402 N 19th Ave Phoenix, AZ | 3.0 | 2.5 | 1194 | $1,450 | $1.21 | 2d | 2 | 1.34mi |
| 16623 N 29th Dr Phoenix, AZ | 3.0 | 2.0 | 1430 | $2,050 | $1.43 | 1d | 1 | 1.38mi |
| 17211 N 35th Ave Unit C110 Phoenix, AZ | 2.0 | 2.0 | 1126 | $1,895 | $1.68 | 44d | 1 | 1.39mi |
| 2206 W Monona Dr Phoenix, AZ | 4.0 | 2.0 | 1231 | $2,049 | $1.66 | 20d | 1 | 1.41mi |
Listing history 21 events
-
2026-06-04days on market $59,000 Active 181 DOM
-
2026-06-03days on market $59,000 Active 180 DOM
-
2026-06-02days on market $59,000 Active 179 DOM
-
2026-06-01days on market $59,000 Active 178 DOM
-
2026-05-31days on market $59,000 Active 177 DOM
-
2026-04-02price $59,000 806-char remark
Show marketing remark (806 chars)
Gated community! A 3 bedroom 2 bath home upgraded with all new white kitchen cabinets with black quartz countertops! The bathrooms were updated too with new tile showers, vanities, toilets, grab bars. New flooring and paint & raised panel doors. Nice covered deck to sit out on. New exterior paint. NEW ROOF! Come see. Move in and go! Washer & Dryer included. Cash or ask about bank financing avail or owner will carry. Gated community is 55+ has monthly $982 lot rent plus approx $43 for water and trash. 5 hole par 3 golf course, Game room, social calendar, dog park, RV storage available, pool and more! motorcycles OK, 2 dogs under 30lbs each. Park application online or ask for help. This community is near Costco, freeway access, movies! The listing agent is related to the seller
-
2026-03-07status Active 806-char remark
Show marketing remark (806 chars)
Gated community! A 3 bedroom 2 bath home upgraded with all new white kitchen cabinets with black quartz countertops! The bathrooms were updated too with new tile showers, vanities, toilets, grab bars. New flooring and paint & raised panel doors. Nice covered deck to sit out on. New exterior paint. NEW ROOF! Come see. Move in and go! Washer & Dryer included. Cash or ask about bank financing avail or owner will carry. Gated community is 55+ has monthly $982 lot rent plus approx $43 for water and trash. 5 hole par 3 golf course, Game room, social calendar, dog park, RV storage available, pool and more! motorcycles OK, 2 dogs under 30lbs each. Park application online or ask for help. This community is near Costco, freeway access, movies! The listing agent is related to the seller
-
2026-03-03status Pending 806-char remark
Show marketing remark (806 chars)
Gated community! A 3 bedroom 2 bath home upgraded with all new white kitchen cabinets with black quartz countertops! The bathrooms were updated too with new tile showers, vanities, toilets, grab bars. New flooring and paint & raised panel doors. Nice covered deck to sit out on. New exterior paint. NEW ROOF! Come see. Move in and go! Washer & Dryer included. Cash or ask about bank financing avail or owner will carry. Gated community is 55+ has monthly $982 lot rent plus approx $43 for water and trash. 5 hole par 3 golf course, Game room, social calendar, dog park, RV storage available, pool and more! motorcycles OK, 2 dogs under 30lbs each. Park application online or ask for help. This community is near Costco, freeway access, movies! The listing agent is related to the seller
-
2026-02-07price $69,900 806-char remark
Show marketing remark (806 chars)
Gated community! A 3 bedroom 2 bath home upgraded with all new white kitchen cabinets with black quartz countertops! The bathrooms were updated too with new tile showers, vanities, toilets, grab bars. New flooring and paint & raised panel doors. Nice covered deck to sit out on. New exterior paint. NEW ROOF! Come see. Move in and go! Washer & Dryer included. Cash or ask about bank financing avail or owner will carry. Gated community is 55+ has monthly $982 lot rent plus approx $43 for water and trash. 5 hole par 3 golf course, Game room, social calendar, dog park, RV storage available, pool and more! motorcycles OK, 2 dogs under 30lbs each. Park application online or ask for help. This community is near Costco, freeway access, movies! The listing agent is related to the seller
-
2026-01-30price $72,000 806-char remark
Show marketing remark (806 chars)
Gated community! A 3 bedroom 2 bath home upgraded with all new white kitchen cabinets with black quartz countertops! The bathrooms were updated too with new tile showers, vanities, toilets, grab bars. New flooring and paint & raised panel doors. Nice covered deck to sit out on. New exterior paint. NEW ROOF! Come see. Move in and go! Washer & Dryer included. Cash or ask about bank financing avail or owner will carry. Gated community is 55+ has monthly $982 lot rent plus approx $43 for water and trash. 5 hole par 3 golf course, Game room, social calendar, dog park, RV storage available, pool and more! motorcycles OK, 2 dogs under 30lbs each. Park application online or ask for help. This community is near Costco, freeway access, movies! The listing agent is related to the seller
-
2026-01-03price $75,000 806-char remark
Show marketing remark (806 chars)
Gated community! A 3 bedroom 2 bath home upgraded with all new white kitchen cabinets with black quartz countertops! The bathrooms were updated too with new tile showers, vanities, toilets, grab bars. New flooring and paint & raised panel doors. Nice covered deck to sit out on. New exterior paint. NEW ROOF! Come see. Move in and go! Washer & Dryer included. Cash or ask about bank financing avail or owner will carry. Gated community is 55+ has monthly $982 lot rent plus approx $43 for water and trash. 5 hole par 3 golf course, Game room, social calendar, dog park, RV storage available, pool and more! motorcycles OK, 2 dogs under 30lbs each. Park application online or ask for help. This community is near Costco, freeway access, movies! The listing agent is related to the seller
-
2025-12-01$79,000 Active 806-char remark
Show marketing remark (806 chars)
Gated community! A 3 bedroom 2 bath home upgraded with all new white kitchen cabinets with black quartz countertops! The bathrooms were updated too with new tile showers, vanities, toilets, grab bars. New flooring and paint & raised panel doors. Nice covered deck to sit out on. New exterior paint. NEW ROOF! Come see. Move in and go! Washer & Dryer included. Cash or ask about bank financing avail or owner will carry. Gated community is 55+ has monthly $982 lot rent plus approx $43 for water and trash. 5 hole par 3 golf course, Game room, social calendar, dog park, RV storage available, pool and more! motorcycles OK, 2 dogs under 30lbs each. Park application online or ask for help. This community is near Costco, freeway access, movies! The listing agent is related to the seller
-
2021-10-22soldstatus $53,000 Closed 180-char remark
Show marketing remark (180 chars)
Tons of upgrades in this great 3/2! Quite and quaint 55+ community will have you feeling right at home! You will stay cool with the newer AC and sunscreens that surround the home.
-
2021-10-16historical Under Contract Accepting Backups 180-char remark
Show marketing remark (180 chars)
Tons of upgrades in this great 3/2! Quite and quaint 55+ community will have you feeling right at home! You will stay cool with the newer AC and sunscreens that surround the home.
-
2021-09-30price $55,900 180-char remark
Show marketing remark (180 chars)
Tons of upgrades in this great 3/2! Quite and quaint 55+ community will have you feeling right at home! You will stay cool with the newer AC and sunscreens that surround the home.
-
2021-09-25status Active 180-char remark
Show marketing remark (180 chars)
Tons of upgrades in this great 3/2! Quite and quaint 55+ community will have you feeling right at home! You will stay cool with the newer AC and sunscreens that surround the home.
-
2021-09-20historical 180-char remark
Show marketing remark (180 chars)
Tons of upgrades in this great 3/2! Quite and quaint 55+ community will have you feeling right at home! You will stay cool with the newer AC and sunscreens that surround the home.
-
2021-09-10$57,000 Active 180-char remark
Show marketing remark (180 chars)
Tons of upgrades in this great 3/2! Quite and quaint 55+ community will have you feeling right at home! You will stay cool with the newer AC and sunscreens that surround the home.
-
2021-07-30soldstatus $49,000 Closed
-
2021-07-12status Pending
-
2021-07-01$49,000 Active
ⓘ 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 1/10 Low
- Heat 8/10 Severe 5 d/yr ≥111°F today · 13 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 3/10 Moderate 2 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
- $20,497
- − Mortgage interest
- −$3,305
- − Property taxes
- −$885
- − Insurance
- −$295
- − Repairs & maintenance
- −$1,640
- − Management
- −$1,640
- − Depreciation
- −$1,716
- Taxable income
- $11,016
- Est. tax owed @ 24.0%
- −$2,644
- After-tax cash flow
- $8,656/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
This 3-bedroom, 2-bathroom manufactured home is in good condition with recent updates, including new kitchen cabinets, bathrooms, roof, exterior paint, and flooring. It's located in a gated 55+ community with amenities like a golf course, game room, and pool, making it an attractive option for both resale and rental.
Value-add opportunities
- Both landscaping — improves curb appeal and adds value
- Both exterior paint — enhances curb appeal and adds value
- Both landscaping — improves curb appeal and adds value
Renovation cost estimate screening
Value-add ROI direction
- Both landscaping — improves curb appeal and adds value ↑
- Both exterior paint — enhances curb appeal and adds value ↑
- Both landscaping — improves curb appeal and adds value ↑
ⓘ 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
- 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
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)
- 39,487
- Household income
- $76,605
- Rent vs Own
- Severe rent burden
- 1533.0
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
- Diverse neighborhood (Simpson 0.58)
- Race & ethnicity
- White 61% Hispanic / Latino 22% Two or more races 13% Asian 7% Black 2% Native American 2%
- Hispanic origin (detail)
- Mexican 18% Puerto Rican 1%
- Common ancestry
- Lithuanian 2% Romanian 2% Italian 2%
- Foreign-born
- 16% · Canada, China
- Languages at home
- 77% English-only · Spanish 10% Other Indo-European 4% Other Asian/Pacific 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
- ▼ -248.58%
- Current HPI
- 356.8851
- Rent YoY
- ▼ -2.75%
- 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 |
|---|---|---|
| Technology | 2 | $13B |
|
||
| Mining / Metals | 1 | $23B |
|
||
| Environmental Services | 1 | $16B |
|
||
| Metals / Steel | 1 | $14B |
|
||
| Technology Distribution | 1 | $9B |
|
||
| Homebuilding | 1 | $8B |
|
||
Price history
+20.4% since first listed16 events — show timeline
- 2026-04-02 Price Changed $59,000 ARMLS
- 2026-03-07 Relisted — ARMLS
- 2026-03-03 Pending — ARMLS
- 2026-02-07 Price Changed $69,900 ARMLS
- 2026-01-30 Price Changed $72,000 ARMLS
- 2026-01-03 Price Changed $75,000 ARMLS
- 2025-12-01 Listed $79,000 ARMLS
- 2021-10-22 Sold (MLS) $53,000 ARMLS
- 2021-10-16 Contingent — ARMLS
- 2021-09-30 Price Changed $55,900 ARMLS
- 2021-09-25 Relisted — ARMLS
- 2021-09-20 Listing Removed — ARMLS
- 2021-09-10 Listed $57,000 ARMLS
- 2021-07-30 Sold (MLS) $49,000 ARMLS
- 2021-07-12 Pending — ARMLS
- 2021-07-01 Listed $49,000 ARMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…