CashFlowRE
Sign in Sign up
31543 Anchor Rd
D Composite 42.18
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 +16.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • 1% rule +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$189,000

31543 Anchor Rd · Cienega Springs, AZ 85344
2 bd · 1.0 ba · 420 sqft · Manufactured public records · 2 Days on market
Built 1986 0.32 ac lot

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

Listing remarks

PARKER STRIP 2 bed 1 bath home -- and yes, you own the land! This well-maintained home features a desirable split floor plan, spacious living room plus a separate family room. The kitchen offers abundant cabinet storage and generous counter space, making it ideal for everyday living or entertaining. Outside, you'll find front parking with additional backyard access through the shared side easement, offering plenty of room for a future garage, toy barn, boat parking, or extra storage. Conveniently located near the boat launch, river access, and desert trails for year-round recreation. Whether you're looking for a full-time residence, vacation getaway, or investment property, this home offers

Key facts

  • Backyard access
  • Split floor plan
  • Front parking

Tags

SPLIT FLOOR PLANABUNDANT CABINET STORAGEGENEROUS COUNTER SPACEFRONT PARKINGBACKYARD ACCESSROOM FOR A FUTURE GARAGE

Property features AI

Finance

  • Other: Zoning: P-TR Transitional Residential

Exterior

  • Parking: No designated parking
  • Utilities: Public water; Septic tank sewer; 200+ amp electrical service
  • Home design: Manufactured home (residential); Irregular lot shape; Facing direction not specified
  • Construction: Vertical siding; Rolled/hot mop roof; Mobile home dimensions approximately 12 ft wide by 47 ft long; Built year not specified
  • Exterior features: Chain link and wood fencing; Located on a cul-de-sac

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fans; Wall/window air conditioning units
  • Interior features: Ceiling fans throughout

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/1.0-bath manufactured listed at $189k.

Deal economics

  • At list price, monthly cash flow is $114 ($1k/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 $157k (16.9% below list).
  • Recommended offer: $157k (16.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 2.2% in Cienega Springs — 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 63/100 on livability (#107 in AZ) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Parker Unified School District (4510) (town): math 18% / reading 18% proficiency, ranked #200 of 249 in AZ (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 147 active listings in the ZIP; 92 units permitted in La Paz County in 2024 (0 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 $6k of value loss. Plan a longer hold.
  • La Paz County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 6y 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 $59k; list at $189k implies a 220% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,024 (16.9% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
7.02%
Cash-on-cash
2.58%
DSCR
1.11
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$65,100
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
31846 Carefree Dr 0.35mi 2/1.0 420 (0%) 15mo $65,000 $155 72

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.56×
Total profit
$-23,453
Equity at exit
$28,181
10-year hold
IRR
-3.2%
Equity multiple
0.78×
Total profit
$-11,428
Equity at exit
$16,341

Cash invested: $52,920 (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 85344

Active inventory
147
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,570 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$57 /mo · $680/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$114

Break-even live

Break-even rent $1,426
Max offer price $189,000
Occupancy floor 88%

Sensitivity live

Price -10% $221 -5% $167 +0% $114 +5% $60 +10% $7
Rent -10% $-10 -5% $52 +0% $114 +5% $176 +10% $238
Rate -1.0pp $209 -0.5pp $162 base $114 +0.5pp $65 +1.0pp $15

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
$47,250
Closing costs
$5,670
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.

Listing history 3 events

  1. 2026-06-18
    days on market $189,000 Active 2 DOM
  2. 2026-06-16
    remarks 699-char remark
  3. 2026-06-16
    listed $189,000 Active 1 DOM

ⓘ 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
$680 · $57/mo
Projected year-2 tax
$1,247 · $104/mo
Expected delta
+$568/yr (+$47/mo · 83.6%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥115°F today · 15 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
$18,843
− Mortgage interest
−$10,587
− Property taxes
−$680
− Insurance
−$945
− Repairs & maintenance
−$1,507
− Management
−$1,507
− Depreciation
−$5,498
Taxable loss
−$1,882
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$452
After-tax cash flow
$1,819/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
Parker Unified School District (4510)
NCES district ID
0405980
Math proficiency
18% ▼ -10.00%
Reading proficiency
18% ▼ -7.00%
Median HH income
$34,354
Composite
14.76/100
National rank
#9392
State rank
#200 of 249 in AZ

Livability — Cienega Springs

Score
63/100
State rank
#107
US rank
#14934

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cienega Springs, AZ
Population (ZIP)
9,069

Population outlook (La Paz County) Hauer SSP2

Today (2025)
18,409 people
By 2030
17,592 · -4.4%
By 2040
16,600 · -9.8%
By 2050
16,328 · -11.3%
By 2075
17,075 · -7.2%
By 2100
17,042 · -7.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 40% Hispanic / Latino 34% Native American 23% Two or more races 19% Asian 2%
Hispanic origin (detail)
Mexican 32%
Common ancestry
Slovak 1% Lithuanian 1% Portuguese 1%
Foreign-born
10% · Canada
Languages at home
74% English-only · Spanish 21% Other Indo-European 1% Tagalog/Filipino 1%

Political lean MEDSL · La Paz

2024 margin
Solid R (+44.2) · D 27.6% · R 71.8%
2008→2024 swing
-15.7pp toward R · 2008: -28.5pp · 2024: -44.2pp
All cycles
2024: R+44.2 2020: R+38.8 2016: R+41.8 2012: R+32.2 2008: R+28.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -155.38%
Current HPI
198.2271
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

+173.9% since first listed
16 events — show timeline
  • 2026-06-16 Listed $189,000 LHAR
  • 2025-11-29 Relisted LHAR
  • 2025-10-09 Relisted LHAR
  • 2025-09-24 Pending LHAR
  • 2025-05-02 Relisted LHAR
  • 2024-11-22 Listed $189,000 LHAR
  • 2024-01-05 Relisted LHAR
  • 2023-08-07 Relisted LHAR
  • 2023-07-27 Relisted LHAR
  • 2023-07-27 Price Changed $189,000 LHAR
  • 2022-10-02 Relisted LHAR
  • 2022-09-06 Relisted LHAR
  • 2022-01-14 Listed $159,000 LHAR
  • 2022-01-03 Sold (Public Records) $59,000 Public Records
  • 2022-01-03 Sold (MLS) $59,000 LHAR
  • 2020-07-02 Listed $69,000 LHAR

Property tax history

+2.8%/yr

Latest (2025): $680 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…