CashFlowRE
Sign in Sign up
17214 N 66th Dr
B- Composite 68.84
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.0/10.0
  • Schools +4.7/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$175,000

17214 N 66th Dr · Glendale, AZ 85308
2 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 1 Days on market
Built 1973 6,160 sqft lot Est $228k · 23% under $35/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nicely maintained home in much sought after Casa Campana community. Huge, bright family room that opens to kitchen & dining room, surprisingly large master bedroom with a 9x6 vanity/dressing area, big master bath with dual sinks & generous corner garden tub, not one but TWO garages, one of which is oversized for plenty of parking and storage, workshop with electric & lighting, fully fenced backyard and a large, pleasant screened Arizona room.

Key facts

  • Generous workshop
  • Tandem 2 car garage
  • Recent ac unit

Tags

TANDEM 2 CAR GARAGEGENEROUS WORKSHOPHUGE ARIZONA RMUPDATED PLUMBINGRECENT AC UNITUPDATED ELECTRICAL PANELS

Property features AI

Finance

  • HOA & community: Monthly association fee of $35 covering grounds maintenance; Association rules prohibit visible truck/trailer/RV/boat; Community pool; Community heated spa

Exterior

  • Parking: 2-car garage spaces; 1 carport space; 3 covered parking spaces total; Tandem garage; RV access/parking; Garage door opener; Direct garage access; Side vehicle entry
  • Utilities: City water; Public sewer (connected); 220 volt electrical in kitchen
  • Home design: Manufactured/mobile home; Fee simple ownership
  • Construction: Aluminum siding; Other construction materials; Foam roof; Other roof materials
  • Exterior features: Screened-in patio(s); Chain link fencing; Gravel/stone front and back; City maintained road; Asphalt road surface

Interior

  • Kitchen: Dishwasher; Disposal; Built-in electric oven; Kitchen island; 220 volts available in kitchen; Multiple ovens
  • Bedrooms: 2 bedrooms (possible)
  • Flooring: Laminate; Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Heat pump cooling; Central air; Ceiling fans
  • Interior features: Double vanity; Breakfast bar; Kitchen island; Full bath in primary bedroom
  • Laundry & utility: Laundry inside with washer/dryer hookups

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 $175k.

Deal economics

  • At list price, monthly cash flow is $444 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 9.3% vs local median 3.5% in Glendale — 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 76/100 on livability (#12 in AZ, #3,235 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, amenities B; Watch: health & safety D+, 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.
  • Zoned schools: Arrowhead Elementary School (math 54% / reading 54%, grade C, #215 of 1,109 statewide, top 20%, 610 students, 44% FRL); Desert Sky Middle School (math 34% / reading 37%, grade F, #62 of 218 statewide, top 29%, 648 students, 47% FRL); Deer Valley High School (math 39% / reading 36%, grade F, #82 of 381 statewide, top 22%, 1,637 students, 40% FRL) — zoned schools average 44% FRL vs 21% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-2.4%/yr); 303 active listings in the ZIP; 24 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 18y 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 $80k; list at $175k implies a 119% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,000

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.10%
Cap rate
9.34%
Cash-on-cash
10.87%
DSCR
1.48
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$228,480
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17032 N 66th Ave 0.11mi 2/2.0 1,345 (+0%) 10mo $169,000 $126 86
17244 N 66th Ln 0.07mi 2/2.0 1,442 (+7%) 2mo $205,000 $142 83
17255 N 66th Dr 0.09mi 2/2.0 1,344 (0%) 15mo $165,000 $123 83
17011 N 66th Dr 0.11mi 2/2.0 1,345 (+0%) 21mo $250,000 $186 78
17016 N 66th Ter 0.10mi 2/2.0 1,441 (+7%) 7mo $245,000 $170 77
17220 N 66th Ln 0.05mi 2/2.0 1,466 (+9%) 15mo $233,000 $159 70
17020 N 66th Ter 0.09mi 2/2.0 1,440 (+7%) 21mo $194,000 $135 66
17273 N 66th Dr 0.12mi 2/2.0 1,513 (+13%) 14mo $270,000 $178 62
17431 N 66th Ln 0.13mi 3/2.0 (+1) 1,457 (+8%) 21mo $299,000 $205 58
16026 N 67th Dr 0.75mi 2/1.5 1,300 (-3%) 4mo $180,000 $138 54
6927 W Judy Lynn Ln 0.70mi 2/2.0 1,258 (-6%) 4mo $293,000 $233 53
16235 N 70th Dr 0.74mi 3/2.0 (+1) 1,345 (+0%) 16mo $300,000 $223 47

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

5-year hold
IRR
-3.2%
Equity multiple
0.88×
Total profit
$-5,771
Equity at exit
$26,093
10-year hold
IRR
3.1%
Equity multiple
1.19×
Total profit
$9,425
Equity at exit
$15,131

Cash invested: $49,000 (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 85308

Rents YoY
-2.4%
Active inventory
303
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,917 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$45 /mo · $542/yr
Insurance
$73
HOA
$35
Vacancy / Maint / Mgmt
$403
Net cashflow
$444

Break-even live

Break-even rent $1,355
Max offer price $175,000
Occupancy floor 72%

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
$43,750
Closing costs
$5,250
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17500 N 67th Ave Glendale, AZ 1.0–3.0 1.0–2.0 1095 $1,785 $1.63 2d 17 0.15mi
16487 N 67th Dr Peoria, AZ 3.0 2.5 1633 $1,949 $1.19 22d 1 0.55mi
7043 W Phelps Rd Peoria, AZ 3.0 2.0 1358 $2,200 $1.62 20d 1 0.67mi
16446 N 62nd Ave Glendale, AZ 3.0 2.0 1314 $1,820 $1.39 20d 1 0.69mi
7100 W Grandview Rd Peoria, AZ 1.0–3.0 1.0–2.0 1096 $1,758 $1.60 44d 16 0.72mi
6364 W Villa Rita Dr Glendale, AZ 3.0 2.0 1844 $2,495 $1.35 2d 1 0.74mi
16002 N 66th Dr Glendale, AZ 2.0 1.0 896 $1,295 $1.45 15d 1 0.78mi
7129 W Kings Ave Peoria, AZ 3.0 2.0 1873 $1,950 $1.04 44d 1 0.79mi
7008 W Wanda Lynn Ln Peoria, AZ 3.0 2.0 1500 $1,695 $1.13 15d 1 0.93mi
5841 W Angela Dr Glendale, AZ 3.0 2.0 1668 $2,750 $1.65 24d 1 0.96mi
7024 W Morrow Dr Glendale, AZ 3.0 2.0 1820 $2,300 $1.26 18d 1 0.97mi
7203 W McRae Way Glendale, AZ 3.0 2.0 1677 $2,495 $1.49 44d 1 1.04mi
6110 W Tierra Buena Ln Glendale, AZ 3.0 2.0 1500 $1,945 $1.30 4d 1 1.08mi
16601 N 75th Ave Peoria, AZ 1.0–3.0 1.0–2.0 1042 $1,854 $1.78 2d 24 1.11mi
7243 W Morrow Dr Glendale, AZ 3.0 2.0 1818 $3,100 $1.71 24d 1 1.18mi
5625 W Campo Bello Dr Glendale, AZ 3.0 2.0 1765 $1,895 $1.07 24d 1 1.22mi
6794 W Del Mar Ln Peoria, AZ 3.0 2.0 1615 $2,100 $1.30 24d 1 1.25mi
15971 N 74th Ln Peoria, AZ 3.0 2.5 1808 $2,300 $1.27 13d 1 1.29mi
7677 W Paradise Ln Peoria, AZ 1.0–2.0 1.0–2.0 1044 $2,499 $2.39 3d 13 1.35mi
6604 W Jamaica Dr Glendale, AZ 2.0 3.0 1024 $1,499 $1.46 44d 1 1.37mi
7701 W Saint John Rd Glendale, AZ 1.0–3.0 1.0–2.0 1047 $1,515 $1.45 1d 9 1.42mi
18871 N 75th Dr Glendale, AZ 3.0 2.0 1283 $2,025 $1.58 15d 1 1.44mi
5959 W Greenway Rd Glendale, AZ 1.0–2.0 1.0–2.0 735 $1,357 $1.85 2d 10 1.47mi
7518 W Wescott Dr Glendale, AZ 3.0 2.0 1670 $2,200 $1.32 12d 1 1.48mi

HOA detail

Monthly dues
$35 · $420/yr
Likely covers
electric

Listing history 2 events

  1. 2026-06-18
    remarks 679-char remark
  2. 2026-06-18
    listed $175,000 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
$542 · $45/mo
Projected year-2 tax
$1,155 · $96/mo
Expected delta
+$613/yr (+$51/mo · 113.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥112°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$23,005
− Mortgage interest
−$9,803
− Property taxes
−$542
− Insurance
−$875
− Repairs & maintenance
−$1,840
− Management
−$1,840
− HOA
−$420
− Depreciation
−$5,091
Taxable income
$2,594
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$623
After-tax cash flow
$4,702/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
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 — Glendale

Score
76/100
State rank
#12
US rank
#3235

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glendale, AZ
County
Maricopa County · 4,537,380 people
City population
294,586
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
65,095
Household income
$95,247
Rent vs Own
29.2% rent · 70.8% own
Severe rent burden
1896.0

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
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 14% Two or more races 12% Asian 5% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Romanian 3% Lithuanian 3% Portuguese 2%
Foreign-born
11% · Canada, China, South Korea
Languages at home
84% English-only · Spanish 6% Other Indo-European 3% Russian/Polish/Slavic 2%

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
▼ -259.70%
Current HPI
296.0366
Rent YoY
▼ -2.39%
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

+307.0% since first listed
7 events — show timeline
  • 2026-06-17 Listed $175,000 ARMLS
  • 2008-10-10 Sold (Public Records) $80,000 Public Records
  • 2008-10-10 Sold (MLS) $80,000 ARMLS
  • 2008-09-07 Listing Removed ARMLS
  • 2008-03-05 Listed $82,000 ARMLS
  • 1992-02-26 Sold (Public Records) $50,000 Public Records
  • 1990-12-18 Sold (Public Records) $43,000 Public Records

Property tax history

-0.2%/yr

Latest (2025): $542 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…