2100 N Trekell Rd #229 · Casa Grande, AZ 85122

$85,000

3 bd · 2.0 ba · 1,500 sqft · Manufactured · 8 Days on market

Built 1985 Est $88k · at est.

---

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
• ARV discount +9.3/15.0
• Rent growth +3.7/5.0
• Livability +2.9/5.0
• Condition / age +2.5/5.0
• Schools +1.5/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Don't miss out on this charming home located to the Adult community of Casa Verde Estates! This 3 bedroom 2 bath home features a split floor plan, upgraded master bath that includes large walk-in shower and new vanity, custom trim through the home, 2 storage rooms, Arizona sitting room, comes with all appliances, and has storage compartments throughout the home. Check out the virtual tour and call today to book your in-person visit before it's gone!

Key facts

• Two swimming pools
• Pickleball
• Powered workshop

Tags

• SCREENED IN ARIZONA ROOM
• SEPARATE LARGE STORAGE ROOM
• POWERED WORKSHOP
• TWO SWIMMING POOLS
• PICKLEBALL
• SHUFFLEBOARD

Property features AI

Finance

• Other: Lot features: gravel/stone front and back; Building area reported by owner
• HOA & community: No association fees; Land lease of $550 per month; Community pool; Community heated spa; Community laundry; Biking/walking path

Exterior

• Parking: 2 covered parking spaces; 2 carport spaces
• Security: Gated community
• Utilities: Private water company; Public sewer
• Home design: Manufactured/mobile home; Leasehold ownership
• Construction: Steel frame construction; Painted exterior; Foam roof; Metal roof
• Exterior features: Screened-in patio(s); Gravel/stone front yard; Gravel/stone back yard; No fencing

Interior

• Kitchen: Laminate counters; Electric range/oven; Refrigerator; Disposal
• Bedrooms: Possible 3 bedrooms
• Flooring: Carpet; Vinyl
• Bathrooms: 2 full bathrooms
• Heating & cooling: Electric heating; Central air conditioning
• Interior features: Double vanity; Eat-in kitchen; 3/4 bath in master bedroom; Laminate counters; Skylights; Solar screens; Storage
• Laundry & utility: Indoor laundry with washer/dryer hookup only

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $85k.

Deal economics

• At list price, monthly cash flow is $971 ($12k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $85k).
• Cap rate 20.0% vs local median 4.1% in Casa Grande — 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 58/100 on livability (#220 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D+, schools F.
• Casa Grande Union High School District (4453) (suburban): math 14% / reading 21% proficiency, ranked #193 of 249 in AZ (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: Rents rising fast (+4.6%/yr); 628 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
• This rent runs 35% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• At projected returns (-3.0% appreciation + 4.6% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
• 4 sale attempts since 5y ago; this cycle's ask is 70% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
• Current owner paid $45k; list at $85k implies a 89% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $85,000

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. 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?
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: 2.32% ✓
• Cap rate: 20.01%
• Cash-on-cash: 48.97%
• DSCR: 3.18
• GRM: 3.6

CMA / ARV

• ARV (on-the-fly): $88,500
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2100 N Trekell Rd #143	0.00mi	3/1.5	1,456 (-3%)	1mo	$65,000	$45	92
2100 N Trekell Rd #254	0.00mi	3/2.0	1,560 (+4%)	2mo	$92,500	$59	91
2100 N Trekell Rd #239	0.00mi	3/2.0	1,568 (+4%)	4mo	$75,900	$48	90
2100 N Trekell Rd	0.00mi	2/2.0 (-1)	1,560 (+4%)	2mo	$32,900	$21	87
2100 N Trekell Rd #226	0.00mi	2/1.0 (-1)	1,456 (-3%)	3mo	$37,000	$25	84
2263 N Trekell Rd #67	0.32mi	2/2.0 (-1)	1,472 (-2%)	1mo	$187,500	$127	76
2100 N Trekell Rd #336	0.00mi	2/2.0 (-1)	1,652 (+10%)	3mo	$69,000	$42	76
2100 N Trekell Rd #88	0.00mi	2/2.0 (-1)	1,300 (-13%)	3mo	$22,000	$17	70
2263 N Trekell Rd Rd #77	0.32mi	2/2.0 (-1)	1,400 (-7%)	1mo	$175,000	$125	68
2263 N Trekell Rd #156	0.32mi	2/2.0 (-1)	1,400 (-7%)	2mo	$165,000	$118	67
2263 N Trekell Rd #158	0.32mi	2/2.0 (-1)	1,624 (+8%)	3mo	$195,000	$120	63
2263 N Trekell Rd #90	0.32mi	2/2.0 (-1)	1,658 (+10%)	0mo	$145,000	$87	62

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 · 4.6% rent growth · sell at horizon

5-year hold

• IRR: 48.4%
• Equity multiple: 3.16×
• Total profit: $51,344
• Equity at exit: $12,674

10-year hold

• IRR: 54.6%
• Equity multiple: 6.81×
• Total profit: $138,168
• Equity at exit: $7,349

Cash invested: $23,800 (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.

Methodology + full state rankings →

ZIP-level market 85122

• Home prices YoY: -22.4%
• Rents YoY: 4.6%
• Active inventory: 628
• Price-to-rent: 3.6×

Monthly cashflow live

• Estimated rent: $1,973 high
• Mortgage (P&I): −$446
• Tax est. 1.5%: −$106 /mo · $1,275/yr
• Insurance: −$35
• HOA: −$0
• Vacancy / Maint / Mgmt: −$414
• Net cashflow: $971

Break-even live

Break-even rent $744

Max offer price $85,000

Occupancy floor 46%

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: $21,250
• Closing costs: $2,550
• Reserves months: —
• Total cash needed: —

Rent comps 35 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1139 E Yucca St Casa Grande, AZ	3.0	3.0	1300	$1,800	$1.38	24d	1	0.23mi
1979 N Vista Ln Casa Grande, AZ	4.0	2.0	1636	$2,200	$1.34	24d	1	0.42mi
1265 E Kingman St Casa Grande, AZ	4.0	2.0	1874	$2,099	$1.12	5d	1	0.46mi
1936 N Trekell Rd Casa Grande, AZ	1.0–4.0	1.0–2.0	1033	$1,723	$1.67	1d	29	0.50mi
1926 N Avenida de Palmas Casa Grande, AZ	2.0	2.0	1106	$1,199	$1.08	21d	3	0.66mi
1185 E Avila Ave Casa Grande, AZ	4.0	2.0	1378	$1,550	$1.12	24d	1	0.69mi
1201 E Barcelona Ave Casa Grande, AZ	3.0	2.0	1803	$1,900	$1.05	24d	1	0.74mi
1256 E Jahns Dr Casa Grande, AZ	4.0	3.0	2094	$2,199	$1.05	5d	1	0.76mi
976 E White Wing Dr Casa Grande, AZ	4.0	2.0	1808	$2,150	$1.19	18d	1	0.87mi
700 E Rodeo Rd Casa Grande, AZ	2.0	1.0–2.0	828	$1,436	$1.73	3d	25	0.89mi
1153 E Gabrilla Dr Casa Grande, AZ	4.0	2.0	1689	$1,795	$1.06	20d	1	0.90mi
1775 N Terrace Cir Casa Grande, AZ	3.0	2.0	1628	$1,699	$1.04	15d	1	0.96mi
948 E Wiley Way Casa Grande, AZ	4.0	2.0	1540	$2,000	$1.30	20d	1	0.97mi
1161 E O'Neil Dr Casa Grande, AZ	2.0–4.0	2.0	1144	$1,498	$1.31	3d	12	1.02mi
1846 N Princeton Ave Casa Grande, AZ	4.0	2.0	1786	$1,750	$0.98	4d	1	1.04mi
1858 N Center Ave Casa Grande, AZ	2.0	2.0	1146	$1,500	$1.31	24d	1	1.21mi
1636 E Jardin Pl Casa Grande, AZ	3.0	2.0	1411	$1,999	$1.42	5d	1	1.21mi
1650 E Jardin Pl Casa Grande, AZ	3.0	2.0	1411	$1,695	$1.20	24d	1	1.24mi
2575 N Lupita Pl Casa Grande, AZ	3.0	2.0	1630	$1,595	$0.98	24d	1	1.26mi
1620 N Trekell Rd Casa Grande, AZ	1.0–3.0	1.0–2.5	1090	$2,640	$2.42	1d	1	1.28mi
1620 E Silver Reef Dr Casa Grande, AZ	3.0	2.0	1202	$1,575	$1.31	24d	1	1.30mi
1547 E Inouye Dr Casa Grande, AZ	3.0	2.0	1571	$3,500	$2.23	24d	1	1.34mi
2094 N Sweetwater Dr Casa Grande, AZ	3.0	2.0	1266	$1,700	$1.34	24d	1	1.34mi
2569 N Agave Ln Casa Grande, AZ	3.0	2.0	1580	$1,750	$1.11	24d	1	1.37mi
1552 E Inouye Dr Casa Grande, AZ	3.0	2.0	1560	$1,699	$1.09	15d	1	1.37mi
1552 E Inouye Dr Casa Grande, AZ	3.0	2.0	1571	$1,699	$1.08	11d	1	1.37mi
1644 E Jahns St Casa Grande, AZ	4.0	2.0	1402	$1,795	$1.28	12d	1	1.39mi
1536 E Demain Dr Casa Grande, AZ	4.0	2.0	1921	$1,850	$0.96	24d	1	1.41mi
1715 N Peart Rd Casa Grande, AZ	2.0–4.0	1.0–2.0	1221	$1,710	$1.40	2d	22	1.44mi
520 W Casa Mirage Ct Casa Grande, AZ	3.0	2.0	1536	$1,600	$1.04	4d	1	1.45mi
1560 E Demain Dr Casa Grande, AZ	3.0	2.0	1304	$1,595	$1.22	24d	1	1.46mi
1642 N Cameron St Casa Grande, AZ	3.0	2.5	1577	$3,250	$2.06	24d	1	1.47mi
1640 N Cameron St Casa Grande, AZ	3.0	2.0	1577	$3,250	$2.06	21d	1	1.47mi
1640 N Cameron St Casa Grande, AZ	3.0	2.0	1577	$3,250	$2.06	23d	1	1.47mi
1640 N Cameron St Unit 1640 Casa Grande, AZ	3.0	2.5	1577	$3,250	$2.06	24d	1	1.47mi

Listing history 23 events

1. 2026-06-18
   days on market $85,000 Active 8 DOM
2. 2026-06-17
   days on market $85,000 Active 7 DOM
3. 2026-06-16
   days on market $85,000 Active 6 DOM
4. 2026-06-15
   days on market $85,000 Active 5 DOM
5. 2026-06-13
   days on market $85,000 Active 3 DOM
6. 2026-06-13
   remarks 699-char remark
7. 2026-06-13
   days on marketlisting id $85,000 Active 2 DOM
8. 2026-06-04
   days on market $85,000 Active 415 DOM
9. 2026-06-03
   days on market $85,000 Active 414 DOM
10. 2026-06-02
    days on market $85,000 Active 413 DOM
11. 2026-06-01
    days on market $85,000 Active 412 DOM
12. 2026-05-31
    days on market $85,000 Active 411 DOM
13. 2026-02-10
    status Active
14. 2026-02-08
    historical
15. 2025-10-18
    price $85,000
16. 2025-10-14
    price $90,000
17. 2025-08-12
    status Active
18. 2025-08-08
    historical
19. 2025-04-09
    status Active
20. 2025-03-06
    historical
21. 2021-03-01
    soldstatus $45,000 Closed 453-char remark

    Show marketing remark (453 chars)

    Don't miss out on this charming home located to the Adult community of Casa Verde Estates! This 3 bedroom 2 bath home features a split floor plan, upgraded master bath that includes large walk-in shower and new vanity, custom trim through the home, 2 storage rooms, Arizona sitting room, comes with all appliances, and has storage compartments throughout the home. Check out the virtual tour and call today to book your in-person visit before it's gone!

22. 2021-01-26
    status Pending 453-char remark

    Show marketing remark (453 chars)

    Don't miss out on this charming home located to the Adult community of Casa Verde Estates! This 3 bedroom 2 bath home features a split floor plan, upgraded master bath that includes large walk-in shower and new vanity, custom trim through the home, 2 storage rooms, Arizona sitting room, comes with all appliances, and has storage compartments throughout the home. Check out the virtual tour and call today to book your in-person visit before it's gone!

23. 2021-01-08
    listed $49,900 Active 453-char remark

    Show marketing remark (453 chars)

    Don't miss out on this charming home located to the Adult community of Casa Verde Estates! This 3 bedroom 2 bath home features a split floor plan, upgraded master bath that includes large walk-in shower and new vanity, custom trim through the home, 2 storage rooms, Arizona sitting room, comes with all appliances, and has storage compartments throughout the home. Check out the virtual tour and call today to book your in-person visit before it's gone!

ⓘ 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 · 0% chance over 30 yrs
• 🔥 Wildfire 6/10 Major
• 🌡 Heat 9/10 Extreme 6 d/yr ≥113°F today · 14 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

Taxation est. · year 1

• Rental income: $23,676
• − Mortgage interest: −$4,761
• − Property taxes: −$1,275
• − Insurance: −$425
• − Repairs & maintenance: −$1,894
• − Management: −$1,894
• − Depreciation: −$2,473
• Taxable income: $10,954
• Est. tax owed @ 24.0%: −$2,629
• After-tax cash flow: $9,026/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: Casa Grande Union High School District (4453)
• NCES district ID: 0401740
• Math proficiency: 14% ▼ -15.00%
• Reading proficiency: 21% ▼ -10.00%
• Median HH income: $45,373
• Composite: 15.38/100
• National rank: #9319
• State rank: #193 of 249 in AZ

Livability — Casa Grande

• Score: 58/100
• State rank: #220
• US rank: #21534

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Casa Grande, AZ
• County: Pinal County · 399,947 people
• City population: 69,701
• Metro: Phoenix-Mesa-Chandler, AZ
• Population (ZIP): 61,624
• Household income: $68,443
• Rent vs Own: 28.6% rent · 71.4% own
• Severe rent burden: 1250.0

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%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.63)
• Race & ethnicity: Hispanic / Latino 44% White 42% Two or more races 21% Black 4% Native American 4% Asian 1%
• Hispanic origin (detail): Mexican 40%
• Common ancestry: Lithuanian 1% Slovak 1% Portuguese 1%
• Foreign-born: 12% · Canada
• Languages at home: 75% English-only · Spanish 23% Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · Pinal

• 2024 margin: Strong R (+22.1) · D 38.5% · R 60.6%
• 2008→2024 swing: -7.6pp toward R · 2008: -14.5pp · 2024: -22.1pp
• All cycles: 2024: R+22.1 2020: R+17.3 2016: R+19.3 2012: R+17.1 2008: R+14.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -67.32%
• Current HPI: 233.148
• Rent YoY: ▲ 4.60%
• 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

+70.3% since first listed

11 events — show timeline

• 2026-02-10 Relisted — ARMLS
• 2026-02-08 Listing Removed — ARMLS
• 2025-10-18 Price Changed $85,000 ARMLS
• 2025-10-14 Price Changed $90,000 ARMLS
• 2025-08-12 Relisted — ARMLS
• 2025-08-08 Listing Removed — ARMLS
• 2025-04-09 Relisted — ARMLS
• 2025-03-06 Listing Removed — ARMLS
• 2021-03-01 Sold (MLS) $45,000 ARMLS
• 2021-01-26 Pending — ARMLS
• 2021-01-08 Listed $49,900 ARMLS