CashFlowRE
Sign in Sign up
112 Post Way
C+ Composite 64.61
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 +25.7/30.0
  • DSCR +8.6/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$295,000

112 Post Way · Tubac, AZ 85646
3 bd · 2.0 ba · 1,489 sqft · Condo · 148 Days on market
Built 2006 ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

Key facts

  • Walled courtyard
  • Built in grill
  • Elevated skydeck

Tags

CORNER LOTEAST FACING VIEWSTWO PRIMARY SUITESWALLED COURTYARDELEVATED SKYDECKBUILT IN GRILL

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 condo listed at $295k.

Deal economics

  • At list price, monthly cash flow is $710 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $295k).
  • Recommended offer: $260k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 3.5% in Tubac — 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 67/100 on livability (#60 in AZ) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A, housing A; Watch: schools C-, health & safety C-, amenities F.
  • Santa Cruz Valley Unified District (4458) (town): math 12% / reading 26% proficiency, ranked #184 of 249 in AZ (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 155 active listings in the ZIP; 340 units permitted in Santa Cruz County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($2k loan paydown + $-419 appreciation (-0.1% local appreciation)).
  • Santa Cruz County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.1% appreciation + 3.0% rent growth), your $83k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($260k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y ago; this cycle's ask has dropped $25k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $259,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.28%
Cap rate
9.18%
Cash-on-cash
10.32%
DSCR
1.46
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.14% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.9%
Equity multiple
1.42×
Total profit
$34,834
Equity at exit
$83,572
10-year hold
IRR
14.1%
Equity multiple
2.52×
Total profit
$125,890
Equity at exit
$98,807

Cash invested: $82,600 (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 85646

Home prices YoY
-0.1%
Active inventory
155
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$3,782 medium interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$205 /mo · $2,465/yr
Insurance
$123
HOA est. from 8 same-building comps
$402
Vacancy / Maint / Mgmt
$794
Net cashflow
$710

Break-even live

Break-even rent $2,883
Max offer price $295,000
Occupancy floor 76%

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
$73,750
Closing costs
$8,850
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.

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
waterpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 15 events

  1. 2026-05-19
    status Pending 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  2. 2026-05-07
    historical Active Contingent 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  3. 2026-04-10
    price $295,000 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  4. 2026-04-06
    status Active 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  5. 2026-03-27
    historical Active Contingent 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  6. 2026-02-23
    price $305,000 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  7. 2026-02-21
    status Active 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  8. 2026-02-16
    historical Active Contingent 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  9. 2026-02-01
    price $315,000 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  10. 2025-11-27
    listed $320,000 Active 1844-char remark
    Show marketing remark (1844 chars)

    Enjoy every beautiful day from this spacious Embarcadero townhome, perfectly positioned in the best location in the community, a prime corner lot with east-facing views of the Santa Rita Mountains. Designed for comfort, flexibility, and privacy, the home features two primary suites with walk-in closets, one conveniently located on the main level, and another privately situated upstairs. A third bedroom adds even more versatility for guests, an office, or hobbies. With its generous proportions, this is a large townhome ideal for full-time living, a second home, or a vacation rental. New roof and water heater as of April 2026. Outdoor living shines with multiple private spaces, including a charming walled courtyard on the lower level, and an elevated skydeck featuring a built-in grill, an outdoor sink, and added privacy from the mature tree canopy. The open kitchen showcases custom cabinetry, granite countertops, new stainless steel kitchen appliances, while the utility room includes a stackable washer and dryer for everyday convenience. Warm Southwestern touches, including a kiva-style fireplace, tile flooring, and exposed ceiling beams, add charm and character throughout. Resort-style amenities include a heated pool, spa, and fitness studio. The Embarcadero is close to the area's best shopping, dining, and recreation, offering convenience right at your doorstep. A community walking trail connects directly to the 4.5-mile historical Juan Bautista de Anza Trail, with access to the Santa Cruz River, connecting the Village of Tubac to the north, and the Tumacacori Mission to the south, creating an exceptional opportunity for nature lovers, hikers, birders, and history enthusiasts. A rare blend of views, space, and premier positioning, this Embarcadero townhome is the perfect place to savor the Tubac lifestyle.

  11. 2021-05-21
    soldstatus $260,000
  12. 2018-05-11
    soldstatus $185,000
  13. 2011-04-05
    soldstatus $138,000 194-char remark
    Show marketing remark (194 chars)

    Beautifully appointed 3 bdrm townhouse in great location; wonderful opportunity; close to the village of Tubac and the Anza Trail along the Santa Cruz River; community pool and other facilities;

  14. 2010-09-22
    listed $138,000 194-char remark
    Show marketing remark (194 chars)

    Beautifully appointed 3 bdrm townhouse in great location; wonderful opportunity; close to the village of Tubac and the Anza Trail along the Santa Cruz River; community pool and other facilities;

  15. 2006-12-05
    soldstatus $334,730

ⓘ 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
$2,465 · $205/mo
Projected year-2 tax
$2,465 · $205/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$45,378
− Mortgage interest
−$16,525
− Property taxes
−$2,465
− Insurance
−$1,475
− Repairs & maintenance
−$3,630
− Management
−$3,630
− HOA
−$4,824
− Depreciation
−$8,582
Taxable income
$4,247
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,019
After-tax cash flow
$7,501/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
Santa Cruz Valley Unified District (4458)
NCES district ID
0407520
Math proficiency
12% ▼ -19.00%
Reading proficiency
26% ▼ -9.00%
Median HH income
$48,019
Composite
16.84/100
National rank
#9147
State rank
#184 of 249 in AZ

Livability — Tubac

Score
67/100
State rank
#60
US rank
#10219

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tubac, AZ
City population
1,280
Population (ZIP)
1,280

Population outlook (Santa Cruz County) Hauer SSP2

Today (2025)
43,796 people
By 2030
42,097 · -3.9%
By 2040
38,235 · -12.7%
By 2050
34,224 · -21.9%
By 2075
26,014 · -40.6%
By 2100
18,165 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 20% Two or more races 14% Native American 2%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Slovak 5% Italian 2% Subsaharan African 2%
Foreign-born
8% · Canada
Languages at home
80% English-only · Spanish 20%

Political lean MEDSL · Santa Cruz

2024 margin
D (+18.6) · D 58.9% · R 40.3%
2008→2024 swing
-12.7pp toward R · 2008: 31.3pp · 2024: 18.6pp
All cycles
2024: D+18.6 2020: D+35.5 2016: D+47.1 2012: D+37.8 2008: D+31.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.14%
Current HPI
298.5755
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

-11.9% since first listed
15 events — show timeline
  • 2026-05-19 Pending MLSSAZ
  • 2026-05-07 Contingent MLSSAZ
  • 2026-04-10 Price Changed $295,000 MLSSAZ
  • 2026-04-06 Relisted MLSSAZ
  • 2026-03-27 Contingent MLSSAZ
  • 2026-02-23 Price Changed $305,000 MLSSAZ
  • 2026-02-21 Relisted MLSSAZ
  • 2026-02-16 Contingent MLSSAZ
  • 2026-02-01 Price Changed $315,000 MLSSAZ
  • 2025-11-27 Listed $320,000 MLSSAZ
  • 2021-05-21 Sold (Public Records) $260,000 Public Records
  • 2018-05-11 Sold (Public Records) $185,000 Public Records
  • 2011-04-05 Sold (MLS) $138,000 MLSSAZ
  • 2010-09-22 Listed $138,000 MLSSAZ
  • 2006-12-05 Sold (Public Records) $334,730 Public Records

Property tax history

+3.0%/yr

Latest (2025): $2,465 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…