CashFlowRE
Sign in Sign up
2341 W Muirfield Dr
D Composite 41.02
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.0/30.0
  • Schools +4.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$404,900

2341 W Muirfield Dr · Anthem, AZ 85086
2 bd · 3.0 ba · 1,344 sqft · SingleFamily public records · 73 Days on market
Built 2001 6,975 sqft lot $301/sqft · 17% below area Est $489k · 17% under $387/mo HOA · 12% of rent

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

Listing remarks MLS

This impeccably maintained residence reflects the owner’s pride in this quality home. A home for gracious living at a surprisingly modest price. Oversized lot with mountain views. Covered extended patio, aggregated concrete patio, and raised fire pit. Backyard improvements are all permitted. Interior upgrades include custom window coverings, gas fireplace, all floors are tiled, security system, corian counters, ceiling fans in all rooms, r/o system owned, new water heater, water softener, disposal, plus new sprinkler line, and garage heavy duty cabinets. 2nd bathroom has a tub & shower. Termite inspection on an annual contract. Landscaping is on a monthly contract. No deferred maintenance here! Come see..

Key facts

  • 6,975 sq ft lot
  • 2 garage spots
  • Community pool

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/3.0-bath single-family listed at $405k.

Deal economics

  • At list price, monthly cash flow is $-413 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $332k (18.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $310k (23.5% below list).
  • Recommended offer: $310k (23.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.7% in Anthem — 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 64/100 on livability (#98 in AZ) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F, cost of living 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: Gavilan Peak School (math 54% / reading 59%, grade C+, #191 of 1,109 statewide, top 18%, 565 students, 13% FRL); Boulder Creek High School (math 45% / reading 48%, grade D-, #55 of 381 statewide, top 14%, 2,375 students, 13% FRL).
  • Market conditions: Rents rising (+1.6%/yr); 390 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($122k/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 $3k of loan paydown is wiped out by about $12k 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 73 days — a 6% lower offer ($381k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 22y ago; this cycle's ask has dropped $24k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $309,634 (23.5% 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. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Schools are A-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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.76%
Cap rate
5.07%
Cash-on-cash
-4.37%
DSCR
0.81
GRM
10.9

CMA / ARV

ARV (median comp)
$488,883
List price
$404,900
Delta
-17.18%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
41318 N Belfair Way 0.19mi 2/2.0 1,345 (+0%) 1mo $425,000 $316 86
41502 N Chase Oaks Way Way 0.11mi 2/2.0 1,344 (0%) 6mo $415,000 $309 86
2462 W Turtle Hill Dr 0.16mi 2/2.0 1,400 (+4%) 12mo $555,000 $396 72
41012 N Noble Hawk Way 0.58mi 2/2.0 1,325 (-1%) 2mo $390,000 $294 65
2513 W Myopia Dr 0.23mi 2/2.0 1,488 (+11%) 4mo $525,000 $353 65
2327 W Firethorn Way 0.14mi 2/2.0 1,510 (+12%) 8mo $360,000 $238 62
41013 N Trailhead Way 0.33mi 3/2.0 (+1) 1,230 (-8%) 1mo $395,000 $321 61
41413 N Prosperity Way 0.71mi 2/2.0 1,344 (0%) 3mo $430,000 $320 60
40948 N Wild West Trl 0.57mi 3/2.0 (+1) 1,370 (+2%) 3mo $432,000 $315 59
2507 W Whitman Dr 0.31mi 3/2.0 (+1) 1,431 (+6%) 10mo $485,000 $339 57
40807 N Citrus Canyon Trl 0.46mi 3/2.0 (+1) 1,432 (+6%) 9mo $455,000 $318 51
40713 N Citrus Canyon Trl 0.58mi 2/2.0 1,432 (+6%) 10mo $405,000 $283 49

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 · 1.62% rent growth · sell at horizon

5-year hold
IRR
-25.2%
Equity multiple
0.15×
Total profit
$-96,041
Equity at exit
$60,372
10-year hold
IRR
-26.2%
Equity multiple
-0.18×
Total profit
$-134,047
Equity at exit
$35,008

Cash invested: $113,372 (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 85086

Home prices YoY
-27.8%
Rents YoY
1.6%
Active inventory
390
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$3,096 high interval (Pro) →
Mortgage (P&I)
$2,123
Tax from tax record
$180 /mo · $2,155/yr
Insurance
$169
HOA
$387
Vacancy / Maint / Mgmt
$650
Net cashflow
$-413

Break-even live

Break-even rent $3,618
Max offer price $332,030
Occupancy floor

Sensitivity live

Price -10% $-183 -5% $-298 +0% $-413 +5% $-527 +10% $-642
Rent -10% $-657 -5% $-535 +0% $-413 +5% $-290 +10% $-168
Rate -1.0pp $-209 -0.5pp $-310 base $-413 +0.5pp $-517 +1.0pp $-624

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
$101,225
Closing costs
$12,147
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
2462 W Turtle Hill Dr Anthem, AZ 2.0 2.0 1400 $5,000 $3.57 45d 1 0.17mi
2423 W Shadow Glen Ct Anthem, AZ 2.0 2.0 1344 $3,990 $2.97 45d 1 0.18mi
2501 W Myopia Dr Unit 1546125P Anthem, AZ 2.0 2.0 1485 $2,419 $1.63 16d 1 0.23mi
41831 N Mill Creek Way Anthem, AZ 3.0 2.0 1741 $2,400 $1.38 23d 1 0.29mi
40936 N Citrus Canyon Trl Phoenix, AZ 3.0 2.0 1431 $2,100 $1.47 45d 1 0.33mi
1916 W Spirit Ct Anthem, AZ 2.0 2.0 1759 $4,000 $2.27 45d 1 0.65mi
1726 W Medinah Ct Anthem, AZ 2.0 2.0 1760 $4,700 $2.67 45d 1 0.70mi
41520 N River Bend Ct Phoenix, AZ 2.0 2.0 1728 $3,850 $2.23 26d 1 0.75mi
1891 W Dion Dr Phoenix, AZ 2.0 2.0 1510 $3,500 $2.32 45d 1 0.75mi
41410 N Fairgreen Way Anthem, AZ 2.0 2.0 1344 $4,000 $2.98 45d 1 0.80mi
2579 W Lewis and Clark Trl Phoenix, AZ 3.0 2.0 1230 $2,450 $1.99 26d 1 0.94mi
1776 W Owens Way Anthem, AZ 3.0 2.0 1454 $3,500 $2.41 45d 1 1.02mi
1749 W Owens Way Unit 1545746P Anthem, AZ 2.0 2.0 1151 $2,742 $2.38 18d 1 1.06mi
40309 N Bell Meadow Trl Phoenix, AZ 3.0 2.0 1490 $3,500 $2.35 22d 1 1.09mi
1702 W Owens Way Anthem, AZ 3.0 2.0 1264 $2,400 $1.90 20d 1 1.10mi
40130 N Thunder Hills Ct Phoenix, AZ 3.0 2.0 1300 $2,200 $1.69 7d 1 1.11mi
40291 N La Cantera Dr Phoenix, AZ 3.0 2.0 1454 $2,195 $1.51 22d 1 1.12mi
42128 N Anthem Springs Rd Anthem, AZ 2.0 2.0 1741 $4,200 $2.41 45d 1 1.14mi
39802 N Cross Timbers Way Anthem, AZ 3.0 2.0 1638 $2,250 $1.37 1d 1 1.16mi
1836 W Kuralt Dr Anthem, AZ 3.0 2.0 1432 $2,199 $1.54 14d 1 1.16mi
39746 N Cross Timbers Way Anthem, AZ 3.0 2.0 1230 $2,050 $1.67 21d 1 1.16mi
40602 N Apollo Way Anthem, AZ 3.0 2.0 1672 $2,390 $1.43 3d 1 1.31mi
40517 N Territory Trl Anthem, AZ 3.0 2.0 1567 $1,850 $1.18 1d 1 1.36mi
40619 N Key Ln Anthem, AZ 3.0 2.0 1264 $2,240 $1.77 45d 1 1.47mi

HOA detail

Monthly dues
$387 · $4,644/yr
Likely covers
watergaslandscapingsecurity

Listing history 30 events

  1. 2026-06-01
    status $404,900 Pending 73 DOM
  2. 2026-05-31
    days on market $404,900 Active 73 DOM
  3. 2026-04-30
    price $404,900
  4. 2026-04-09
    price $415,000
  5. 2026-03-19
    listed $429,000 Active
  6. 2025-07-25
    historical $2,900
  7. 2024-09-23
    listed $2,900
  8. 2024-09-23
    historical $2,900
  9. 2024-09-05
    historical $2,900
  10. 2024-09-05
    listed $2,900
  11. 2024-08-24
    listed $2,900
  12. 2024-08-23
    historical $2,900
  13. 2024-07-20
    historical $2,900
  14. 2024-07-18
    listed $2,900
  15. 2024-07-10
    listed $2,900
  16. 2022-05-06
    soldstatus $460,000
  17. 2017-09-29
    soldstatus $239,500 Closed 731-char remark
    Show marketing remark (731 chars)

    This impeccably maintained residence reflects the owner’s pride in this quality home. A home for gracious living at a surprisingly modest price. Oversized lot with mountain views. Covered extended patio, aggregated concrete patio, and raised fire pit. Backyard improvements are all permitted. Interior upgrades include custom window coverings, gas fireplace, all floors are tiled, security system, corian counters, ceiling fans in all rooms, r/o system owned, new water heater, water softener, disposal, plus new sprinkler line, and garage heavy duty cabinets. 2nd bathroom has a tub & shower. Termite inspection on an annual contract. Landscaping is on a monthly contract. No deferred maintenance here! Come see..

  18. 2017-09-29
    soldstatus $239,500
    Show marketing remark (731 chars)

    This impeccably maintained residence reflects the owner’s pride in this quality home. A home for gracious living at a surprisingly modest price. Oversized lot with mountain views. Covered extended patio, aggregated concrete patio, and raised fire pit. Backyard improvements are all permitted. Interior upgrades include custom window coverings, gas fireplace, all floors are tiled, security system, corian counters, ceiling fans in all rooms, r/o system owned, new water heater, water softener, disposal, plus new sprinkler line, and garage heavy duty cabinets. 2nd bathroom has a tub & shower. Termite inspection on an annual contract. Landscaping is on a monthly contract. No deferred maintenance here! Come see..

  19. 2017-08-31
    status Pending 731-char remark
    Show marketing remark (731 chars)

    This impeccably maintained residence reflects the owner’s pride in this quality home. A home for gracious living at a surprisingly modest price. Oversized lot with mountain views. Covered extended patio, aggregated concrete patio, and raised fire pit. Backyard improvements are all permitted. Interior upgrades include custom window coverings, gas fireplace, all floors are tiled, security system, corian counters, ceiling fans in all rooms, r/o system owned, new water heater, water softener, disposal, plus new sprinkler line, and garage heavy duty cabinets. 2nd bathroom has a tub & shower. Termite inspection on an annual contract. Landscaping is on a monthly contract. No deferred maintenance here! Come see..

  20. 2017-07-19
    listed $248,750 Active 731-char remark
    Show marketing remark (731 chars)

    This impeccably maintained residence reflects the owner’s pride in this quality home. A home for gracious living at a surprisingly modest price. Oversized lot with mountain views. Covered extended patio, aggregated concrete patio, and raised fire pit. Backyard improvements are all permitted. Interior upgrades include custom window coverings, gas fireplace, all floors are tiled, security system, corian counters, ceiling fans in all rooms, r/o system owned, new water heater, water softener, disposal, plus new sprinkler line, and garage heavy duty cabinets. 2nd bathroom has a tub & shower. Termite inspection on an annual contract. Landscaping is on a monthly contract. No deferred maintenance here! Come see..

  21. 2006-04-18
    soldstatus $324,900
  22. 2006-04-18
    soldstatus $324,900
  23. 2006-03-17
    historical
  24. 2005-12-18
    listed $339,000
  25. 2005-12-08
    historical
  26. 2005-10-27
    listed $359,900
  27. 2005-01-04
    soldstatus $236,000
  28. 2004-12-28
    soldstatus $236,000
  29. 2004-11-19
    historical
  30. 2004-10-07
    listed $238,500

ⓘ 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
$2,155 · $180/mo
Projected year-2 tax
$2,672 · $223/mo
Expected delta
+$518/yr (+$43/mo · 24.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥109°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$37,156
− Mortgage interest
−$22,681
− Property taxes
−$2,155
− Insurance
−$2,024
− Repairs & maintenance
−$2,972
− Management
−$2,972
− HOA
−$4,644
− Depreciation
−$11,779
Taxable loss
−$12,072
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,897
After-tax cash flow
$-2,053/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 — Anthem

Score
64/100
State rank
#98
US rank
#14158

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anthem, AZ
County
Maricopa County · 4,537,380 people
City population
43,270
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
43,270
Household income
$121,676
Rent vs Own
14.8% rent · 85.2% own
Severe rent burden
724.0

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 11% Two or more races 6% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Portuguese 4% Romanian 4% Slovak 3%
Foreign-born
6% · Canada, China, Vietnam
Languages at home
92% English-only · Spanish 4% Vietnamese 1% Other Indo-European 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
▼ -117.19%
Current HPI
305.1539
Rent YoY
▲ 1.62%
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

+69.8% since first listed
28 events — show timeline
  • 2026-04-30 Price Changed $404,900 ARMLS
  • 2026-04-09 Price Changed $415,000 ARMLS
  • 2026-03-19 Listed $429,000 ARMLS
  • 2025-07-25 Rental Removed $2,900 RENTEC
  • 2024-09-23 Listed for Rent $2,900 RENTEC
  • 2024-09-23 Rental Removed $2,900 RENTALBEAST
  • 2024-09-05 Rental Removed $2,900 RENTEC
  • 2024-09-05 Listed for Rent $2,900 RENTALBEAST
  • 2024-08-24 Listed for Rent $2,900 RENTEC
  • 2024-08-23 Rental Removed $2,900 RENTALBEAST
  • 2024-07-20 Rental Removed $2,900 RENTEC
  • 2024-07-18 Listed for Rent $2,900 RENTEC
  • 2024-07-10 Listed for Rent $2,900 RENTALBEAST
  • 2022-05-06 Sold (Public Records) $460,000 Public Records
  • 2017-09-29 Sold (Public Records) $239,500 Public Records
  • 2017-09-29 Sold (MLS) $239,500 ARMLS
  • 2017-08-31 Pending ARMLS
  • 2017-07-19 Listed $248,750 ARMLS
  • 2006-04-18 Sold (Public Records) $324,900 Public Records
  • 2006-04-18 Sold (MLS) $324,900 ARMLS
  • 2006-03-17 Listing Removed ARMLS
  • 2005-12-18 Listed $339,000 ARMLS
  • 2005-12-08 Listing Removed ARMLS
  • 2005-10-27 Listed $359,900 ARMLS
  • 2005-01-04 Sold (Public Records) $236,000 Public Records
  • 2004-12-28 Sold (MLS) $236,000 ARMLS
  • 2004-11-19 Listing Removed ARMLS
  • 2004-10-07 Listed $238,500 ARMLS

Property tax history

+2.1%/yr

Latest (2025): $2,155 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…