18192 W Pioneer St · Goodyear, AZ 85338

$514,990

5 bd · 4.0 ba · 2,531 sqft · Land · 19 Days on market

Built 2026 6,600 sqft lot $203/sqft · 9% above area Est $470k · 9% over $125/mo HOA · 5% of rent

---

Why this score? — see what drove the F 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).

• Livability +3.8/5.0
• Cash flow +3.4/30.0
• ARV discount +3.2/15.0
• Schools +2.8/10.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• 1% rule +0.2/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Citrus Park's stunning 5 bedroom, 4 bathroom Parker floorplan offers over 2,530 sq ft of modern living. . This home flaunts a deluxe gourmet kitchen featuring quartz countertops, wood-look tile floors, dark brown and cabinets. The Parker has a teen suite plus a open office for added convenience in your daily life. Paver driveways leading to the 8' garage door gives the home a contemporary look to match the interior.

Key facts

• Corner home
• Large island
• Walk-in pantry

Tags

• CORNER HOME
• FLAGSTONE STAINED CABINETS
• WHITE QUARTZ COUNTERS
• LARGE ISLAND
• WALK-IN PANTRY
• MINI OFFICE SPACE

Property features AI

Finance

• Other: Lot size recorded by assessor: 6,600 (unit as provided by source)
• HOA & community: Community association with monthly fee of $125 covering grounds maintenance; Association rules prohibit visible trucks, trailers, RVs, and boats; Community amenities include a pool, pickleball courts, playground, and biking/walking path

Exterior

• Parking: 2 covered parking spaces; 2 open parking spaces; 2-car garage with direct access and garage door opener
• Security: Smart home features (may include security-related controls)
• Utilities: City water; Public sewer (connected)
• Home design: Single-family residence; Fee simple ownership; Complete spec home; New construction
• Construction: Stucco and wood frame construction; Blown cellulose insulation; Painted exterior; Tile roof; Building measurements from assessor
• Exterior features: Front sprinklers with automatic timer; Corner lot; Desert-front landscaping; Dirt backyard; Block fencing; City-maintained road access

Interior

• Kitchen: Built-in microwave; Walk-in pantry; Dishwasher; Garbage disposal
• Bedrooms: Up to 5 possible bedrooms
• Flooring: Carpet; Tile
• Bathrooms: 4 full bathrooms
• Heating & cooling: Natural gas heating; Central air conditioning; Programmable thermostat
• Interior features: High-speed internet; Smart home features; Double vanity in bath; Eat-in kitchen; Breakfast bar; 9+ foot flat ceilings; Master bedroom with 3/4 bath; Dual pane windows with vinyl frames; Energy audit completed
• Laundry & utility: Laundry room inside

What this means for you Summary

Snapshot

• This is a 5-bed/4.0-bath land listed at $515k.

Deal economics

• At list price, monthly cash flow is $-2k ($-19k/yr) — negative.
• To cash-flow at today's rent, offer at most $286k (44.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $266k (48.4% below list).
• Recommended offer: $266k (48.4% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 76/100 on livability (#15 in AZ, #3,737 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime B+; Watch: health & safety D+, cost of living D, amenities F.
• Liberty Elementary District (4266) (rural): math 26% / reading 33% proficiency, ranked #100 of 249 in AZ (top 40%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Las Brisas Academy (math 29% / reading 33%, grade F, #525 of 1,109 statewide, top 48%, 655 students, 47% FRL).
• Market conditions: Rents soft (-0.7%/yr); 1088 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
• This rent runs 31% of the median local income ($102k/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 $4k of loan paydown is wiped out by about $15k 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

• It's been on market 19 days — a 2% lower offer ($507k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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.

Recommended offer $265,827 (48.4% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
5. 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?
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 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: 0.52% ✗
• Cap rate: 2.60%
• Cash-on-cash: -13.18%
• DSCR: 0.41
• GRM: 16.1

CMA / ARV

• ARV (median comp): $470,362
• List price: $514,990
• Delta: 9.49%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -44.3%
• Equity multiple: -0.33×
• Total profit: $-192,006
• Equity at exit: $76,787

10-year hold

• IRR: —
• Equity multiple: -1.27×
• Total profit: $-326,730
• Equity at exit: $44,527

Cash invested: $144,197 (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 85338

• Home prices YoY: -23.9%
• Rents YoY: -0.7%
• Active inventory: 1088
• Price-to-rent: 16.1×

Monthly cashflow live

• Estimated rent: $2,658 high
• Mortgage (P&I): −$2,701
• Tax est. 1.5%: −$644 /mo · $7,725/yr
• Insurance: −$215
• HOA: −$125
• Vacancy / Maint / Mgmt: −$558
• Net cashflow: $-1,584

Break-even live

Break-even rent $4,663

Max offer price $285,790

Occupancy floor —

Sensitivity live

Price	-10% $-1,228	-5% $-1,406	+0% $-1,584	+5% $-1,762	+10% $-1,940
Rent	-10% $-1,794	-5% $-1,689	+0% $-1,584	+5% $-1,479	+10% $-1,374
Rate	-1.0pp $-1,325	-0.5pp $-1,453	base $-1,584	+0.5pp $-1,717	+1.0pp $-1,853

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: $128,748
• Closing costs: $15,450
• Reserves months: —
• Total cash needed: —

Rent comps 12 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3150 S 180th Ln Goodyear, AZ	4.0	3.0	2083	$2,300	$1.10	44d	1	0.13mi
17954 W Raymond St Goodyear, AZ	5.0	3.0	3466	$2,950	$0.85	2d	1	0.42mi
18649 W Williams St Goodyear, AZ	4.0	2.5	2822	$2,695	$0.95	5d	1	0.62mi
18649 W Williams St Goodyear, AZ	4.0	2.5	2822	$2,695	$0.95	2d	1	0.62mi
3422 S 176th Dr Goodyear, AZ	4.0	3.0	2647	$3,350	$1.27	1d	1	0.68mi
2506 S 186th Dr Goodyear, AZ	4.0	3.0	3100	$30,000	$9.68	1d	1	0.71mi
18233 W Pueblo Ave Goodyear, AZ	4.0	3.0	2100	$2,300	$1.10	1d	1	0.77mi
4119 S 186th Ave Goodyear, AZ	4.0	3.0	2977	$2,350	$0.79	44d	1	0.81mi
1613 S 174th Ln Goodyear, AZ	5.0	3.0	2999	$2,999	$1.00	1d	1	1.30mi
17421 W Papago St Goodyear, AZ	4.0	2.5	2522	$2,600	$1.03	15d	1	1.41mi
17415 W Yavapai St Goodyear, AZ	4.0	2.0	2277	$2,295	$1.01	17d	1	1.46mi
17430 W Yavapai St Goodyear, AZ	4.0	2.5	2277	$1,995	$0.88	1d	1	1.47mi

HOA detail

• Monthly dues: $125 · $1,500/yr

Listing history 17 events

1. 2026-06-18
   days on market $514,990 Active 19 DOM
2. 2026-06-17
   days on market $514,990 Active 18 DOM
3. 2026-06-16
   days on market $514,990 Active 17 DOM
4. 2026-06-15
   days on market $514,990 Active 16 DOM
5. 2026-06-13
   days on market $514,990 Active 14 DOM
6. 2026-06-13
   days on market $514,990 Active 13 DOM
7. 2026-06-09
   days on market $514,990 Active 10 DOM
8. 2026-06-08
   days on market $514,990 Active 9 DOM
9. 2026-06-07
   days on market $514,990 Active 8 DOM
10. 2026-06-04
    days on market $514,990 Active 5 DOM
11. 2026-06-03
    days on market $514,990 Active 4 DOM
12. 2026-06-02
    days on market $514,990 Active 3 DOM
13. 2026-06-01
    days on market $514,990 Active 2 DOM
14. 2026-05-31
    days on marketlisting id $514,990 Active 1 DOM
15. 2026-05-18
    price $514,990 419-char remark

    Show marketing remark (419 chars)

    Citrus Park's stunning 5 bedroom, 4 bathroom Parker floorplan offers over 2,530 sq ft of modern living. . This home flaunts a deluxe gourmet kitchen featuring quartz countertops, wood-look tile floors, dark brown and cabinets. The Parker has a teen suite plus a open office for added convenience in your daily life. Paver driveways leading to the 8' garage door gives the home a contemporary look to match the interior.

16. 2026-05-13
    listed $521,905 Active 419-char remark

    Show marketing remark (419 chars)

    Citrus Park's stunning 5 bedroom, 4 bathroom Parker floorplan offers over 2,530 sq ft of modern living. . This home flaunts a deluxe gourmet kitchen featuring quartz countertops, wood-look tile floors, dark brown and cabinets. The Parker has a teen suite plus a open office for added convenience in your daily life. Paver driveways leading to the 8' garage door gives the home a contemporary look to match the interior.

17. 2025-06-27
    soldstatus $25,574,537

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $31,899
• − Mortgage interest: −$28,847
• − Property taxes: −$7,725
• − Insurance: −$2,575
• − Repairs & maintenance: −$2,552
• − Management: −$2,552
• − HOA: −$1,500
• − Depreciation: −$14,982
• Taxable loss: −$28,833
• Est. tax savings @ 24.0%: +$6,920
• After-tax cash flow: $-12,087/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: Liberty Elementary District (4266)
• NCES district ID: 0404320
• Math proficiency: 26% ▼ -17.00%
• Reading proficiency: 33% ▼ -8.00%
• Median HH income: $71,731
• Composite: 27.84/100
• National rank: #6881
• State rank: #100 of 249 in AZ

Livability — Goodyear

• Score: 76/100
• State rank: #15
• US rank: #3737

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Goodyear, AZ
• County: Maricopa County · 4,537,380 people
• City population: 107,865
• Metro: Phoenix-Mesa-Chandler, AZ
• Population (ZIP): 67,451
• Household income: $101,744
• Rent vs Own: 22.7% rent · 77.3% own
• Severe rent burden: 1300.0

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 0.61)
• Race & ethnicity: White 48% Hispanic / Latino 39% Two or more races 19% Black 6% Asian 3% Native American 1%
• Hispanic origin (detail): Mexican 34%
• Common ancestry: Romanian 2% Slovak 2% Lithuanian 2%
• Foreign-born: 10% · Canada
• Languages at home: 76% English-only · Spanish 21% Other Indo-European 1% Tagalog/Filipino 1%

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: ▼ -79.22%
• Current HPI: 252.0828
• Rent YoY: ▼ -0.66%
• 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

-98.0% since first listed

4 events — show timeline

• 2026-05-30 Listed $514,990 ARMLS
• 2026-05-18 Price Changed $514,990 Zillow
• 2026-05-13 Listed $521,905 Zillow
• 2025-06-27 Sold (Public Records) $25,574,537 Public Records