CashFlowRE
Sign in Sign up
155 E Rodeo Rd #77
D+ Composite 48.94
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 +16.1/30.0
  • ARV discount +13.0/15.0
  • DSCR +5.0/10.0
  • 1% rule +4.4/10.0
  • Condition / age +3.8/5.0
  • Rent growth +3.7/5.0
  • Livability +2.9/5.0
  • Appreciation +2.5/10.0
  • Schools +1.9/10.0
  • Manufactured-home adj. -4.3

$144,900

155 E Rodeo Rd #77 · Casa Grande, AZ 85122
2 bd · 2.0 ba · 1,280 sqft · Manufactured · 18 Days on market
Manufactured home Built 2005 Good condition $113/sqft · 12% below area Est $165k · 12% under ↓ 3% since listing

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

Listing remarks

Seller offering Buyer Concessions. Use for closing costs or rate buydown. This home has been gently lived in. 2 oversized bedrooms and plenty of living space is perfect for year around or your winter get away. Appliances stay. Roof was replace in 2024. Walk in shower in main bath for convenience. Great Arizona room that is fully screened with windows. Perfect location for winter days and summer nights. Extended outdoor area with pavers gives even more outdoor area to use. 10 x10 workshop with electricity gives you a place to work on your projects. Make sure you see this one soon!

Key facts

  • Arizona room
  • 10 x10 workshop
  • Roof was replaced

Tags

ROOF WAS REPLACEDWALK IN SHOWERARIZONA ROOMEXTENDED OUTDOOR AREA10 X10 WORKSHOP

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $145k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $75 ($905/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 $136k (5.9% below list).
  • Recommended offer: $136k (5.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.9% 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+, amenities 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.
  • Zoned schools: Cholla Elementary School (math 17% / reading 22%, grade F, #752 of 1,109 statewide, top 70%, 510 students, 73% FRL); Cactus Middle School (math 11% / reading 19%, grade F, #156 of 218 statewide, top 72%, 779 students, 63% FRL); Casa Grande Union High School (math 18% / reading 25%, grade F, #217 of 381 statewide, top 57%, 2,132 students, 52% FRL).
  • Market conditions: Rents rising fast (+4.6%/yr); 901 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals lingering (median 60d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,504 units permitted in Pinal County in 2024 (776 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($143k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,306 (5.9% 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. 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. 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?
  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
0.94%
Cap rate
6.92%
Cash-on-cash
2.23%
DSCR
1.10
GRM
8.9

CMA / ARV

ARV (median comp)
$165,000
List price
$144,900
Delta
-12.18%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2263 N Trekell Rd #20 0.57mi 2/2.0 1,288 (+1%) 13mo $169,900 $132 62
2263 N Trekell Rd #159 0.57mi 2/2.0 1,232 (-4%) 13mo $160,000 $130 56
155 E Rodeo Rd #44 0.08mi 2/2.0 1,456 (+14%) 20mo $120,000 $82 56
2263 N Trekell Rd #175 0.57mi 2/2.0 1,232 (-4%) 14mo $157,000 $127 56
2263 N Trekell Rd #113 0.57mi 2/2.0 1,349 (+5%) 16mo $182,500 $135 51
2263 N Trekell Rd #81 0.57mi 2/2.0 1,200 (-6%) 16mo $150,000 $125 50
2263 N Trekell Rd #30 0.54mi 2/2.0 1,232 (-4%) 24mo $174,900 $142 49
2263 N Trekell Rd #131 0.57mi 2/2.0 1,350 (+6%) 21mo $183,000 $136 47
2263 N Trekell Rd #42 0.61mi 2/2.0 1,400 (+9%) 18mo $189,000 $135 41
2263 N Trekell Rd #72 0.61mi 2/2.0 1,456 (+14%) 13mo $174,000 $120 38
2263 N Trekell Rd #21 0.61mi 2/2.0 1,460 (+14%) 14mo $187,000 $128 36

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
-11.0%
Equity multiple
0.60×
Total profit
$-16,425
Equity at exit
$21,605
10-year hold
IRR
0.5%
Equity multiple
1.03×
Total profit
$1,420
Equity at exit
$12,528

Cash invested: $40,572 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
11 active · 3 under contract
Months of supply
9.4 mo (11%/mo absorbed)
Median asking
$157,000 ($120/sqft)
Median days on market
174 d
This list price
27% of active listings are priced below it
ARV vs active asking
+7.1% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 85122

Home prices YoY
-22.4%
Rents YoY
4.6%
Active inventory
901
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,363 high interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,174/yr
Insurance
$60
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$75

Break-even live

Break-even rent $1,268
Max offer price $144,900
Occupancy floor 89%

Sensitivity live

Price -10% $176 -5% $126 +0% $75 +5% $25 +10% $-25
Rent -10% $-32 -5% $22 +0% $75 +5% $129 +10% $183
Rate -1.0pp $148 -0.5pp $112 base $75 +0.5pp $38 +1.0pp $0

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
$36,225
Closing costs
$4,347
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
700 E Rodeo Rd Casa Grande, AZ 2.0 1.0–2.0 828 $1,464 $1.77 0d 31 0.56mi
2094 N Sweetwater Dr Casa Grande, AZ 3.0 2.0 1266 $1,700 $1.34 120d 1 0.78mi
2528 N Coolidge Ave Casa Grande, AZ 3.0 2.0 1351 $1,625 $1.20 10d 1 0.80mi
2542 N La Escondida Cir Casa Grande, AZ 2.0 2.0 952 $1,500 $1.58 46d 1 0.89mi
1172 E Cordova Ave Casa Grande, AZ 3.0 2.0 1671 $1,750 $1.05 24d 1 0.93mi
520 W Casa Mirage Ct Casa Grande, AZ 3.0 2.0 1536 $1,600 $1.04 100d 1 0.98mi
1201 E Barcelona Ave Casa Grande, AZ 3.0 2.0 1803 $1,875 $1.04 89d 1 1.00mi
1139 E Yucca St Casa Grande, AZ 3.0 3.0 1300 $1,800 $1.38 120d 1 1.00mi
572 W Casa Mirage Dr Casa Grande, AZ 3.0 2.0 1410 $1,695 $1.20 10d 1 1.00mi
537 W Kingman Dr Casa Grande, AZ 3.0 2.0 1037 $1,650 $1.59 10d 1 1.08mi
845 W Crooked Stick Dr Casa Grande, AZ 3.0 2.0 1601 $2,000 $1.25 120d 1 1.13mi
2060 N Trekell Rd Casa Grande, AZ 2.0 1.0–2.0 683 $1,300 $1.90 6d 8 1.14mi
109 E Baja Pl Casa Grande, AZ 3.0 2.0 1850 $1,700 $0.92 5d 1 1.19mi
1292 E Rodeo Rd Casa Grande, AZ 3.0 2.0 1005 $1,375 $1.37 67d 1 1.19mi
660 W Kingman Loop Casa Grande, AZ 3.0 2.0 1675 $1,575 $0.94 63d 1 1.20mi
645 W Jardin Dr Casa Grande, AZ 3.0 2.0 1309 $1,650 $1.26 120d 1 1.22mi
776 W Fairlane Ct Casa Grande, AZ 3.0 2.0 1489 $3,200 $2.15 120d 1 1.23mi
776 W Fairlane Ct Casa Grande, AZ 3.0 2.0 1488 $3,200 $2.15 42d 1 1.23mi
1926 N Avenida de Palmas Casa Grande, AZ 2.0 2.0 1106 $1,199 $1.08 60d 3 1.25mi
349 E Hawaii Dr Casa Grande, AZ 3.0 2.0 1874 $1,949 $1.04 100d 1 1.25mi
802 W Fairlane Ct Casa Grande, AZ 3.0 2.0 1210 $1,650 $1.36 10d 1 1.26mi
1858 N Center Ave Casa Grande, AZ 2.0 2.0 1146 $1,500 $1.31 120d 1 1.27mi
1936 N Trekell Rd Casa Grande, AZ 1.0–4.0 1.0–2.0 1033 $1,384 $1.34 0d 32 1.28mi
1830 N Center Ave Casa Grande, AZ 3.0 2.0 1125 $1,500 $1.33 54d 1 1.34mi
577 W Judi St Casa Grande, AZ 2.0 2.0 1343 $1,695 $1.26 40d 1 1.36mi
736 W Palo Verde Dr Casa Grande, AZ 3.0 2.0 1810 $3,250 $1.80 74d 1 1.38mi
201 W Barrus Pl Casa Grande, AZ 3.0 2.0 1320 $1,500 $1.14 3d 1 1.38mi
803 W Jardin Dr Casa Grande, AZ 3.0 2.0 1491 $1,650 $1.11 76d 1 1.41mi
208 E Caribbean Dr Casa Grande, AZ 3.0 2.0 1720 $3,600 $2.09 3d 1 1.45mi
208 E Caribbean Dr Casa Grande, AZ 3.0 2.0 1721 $2,100 $1.22 69d 1 1.45mi
1131 E Brookwood Dr Casa Grande, AZ 3.0 2.0 1541 $1,800 $1.17 10d 1 1.47mi
2356 N Sand Hills Ct Casa Grande, AZ 3.0 2.0 1209 $1,995 $1.65 110d 1 1.50mi

Property features AI

Finance

Other
Lot size source: AssessorBuilding area source: OwnerPark location directions available
Financial info
Tax information not included per instructions
HOA & community
Land lease: $590 per monthNo association fees listedCommunity poolCommunity spa (heated)

Exterior

Parking
Covered parking for 2 vehicles2 carport spaces
Security
Gated community
Utilities
Private water companyPublic sewer
Home design
Manufactured / mobile homeLeasehold ownership
Construction
Board & batten sidingSteel frame constructionComposition roof
Exterior features
StorageShed(s)Desert front and back landscapingPrivate maintained roadAsphalt road surface

Interior

Kitchen
Built-in microwaveRefrigeratorDishwasherGarbage disposalLaminate countertops
Bedrooms
2 possible bedrooms
Flooring
CarpetLinoleum
Bathrooms
2 full bathrooms
Heating & cooling
Heat pump heatingElectric heatingCentral air conditioningCeiling fans
Interior features
High-speed internetDouble vanityVaulted ceilings3/4 bath in primary bedroomLaminate countersSkylightsSolar screensDual-pane windowsBath with raised toilet
Laundry & utility
No laundry specifics provided

Listing history 40 events

  1. 2026-09-23
    days on market $144,900 Active 18 DOM
  2. 2026-09-22
    days on market $144,900 Active 17 DOM
  3. 2026-09-21
    days on market $144,900 Active 16 DOM
  4. 2026-09-20
    days on market $144,900 Active 15 DOM
  5. 2026-09-19
    days on market $144,900 Active 14 DOM
  6. 2026-09-18
    days on market $144,900 Active 13 DOM
  7. 2026-09-17
    days on market $144,900 Active 12 DOM
  8. 2026-09-16
    days on market $144,900 Active 11 DOM
  9. 2026-09-15
    days on market $144,900 Active 10 DOM
  10. 2026-09-14
    days on market $144,900 Active 9 DOM
  11. 2026-09-14
    days on market $144,900 Active 8 DOM
  12. 2026-09-12
    days on market $144,900 Active 7 DOM
  13. 2026-09-11
    days on market $144,900 Active 6 DOM
  14. 2026-09-06
    days on marketlisting id $144,900 Active 1 DOM
  15. 2026-07-02
    days on market $144,900 Active 153 DOM
  16. 2026-07-01
    days on market $144,900 Active 152 DOM
  17. 2026-06-30
    days on market $144,900 Active 151 DOM
  18. 2026-06-29
    days on market $144,900 Active 150 DOM
  19. 2026-06-28
    days on market $144,900 Active 149 DOM
  20. 2026-06-27
    days on market $144,900 Active 148 DOM
  21. 2026-06-26
    days on market $144,900 Active 147 DOM
  22. 2026-06-24
    days on market $144,900 Active 145 DOM
  23. 2026-06-22
    days on market $144,900 Active 143 DOM
  24. 2026-06-21
    days on market $144,900 Active 142 DOM
  25. 2026-06-18
    days on market $144,900 Active 139 DOM
  26. 2026-06-17
    days on market $144,900 Active 138 DOM
  27. 2026-06-16
    days on market $144,900 Active 137 DOM
  28. 2026-06-15
    days on market $144,900 Active 136 DOM
  29. 2026-06-13
    days on market $144,900 Active 134 DOM
  30. 2026-06-13
    days on market $144,900 Active 133 DOM
  31. 2026-06-09
    days on market $144,900 Active 130 DOM
  32. 2026-06-08
    days on market $144,900 Active 129 DOM
  33. 2026-06-07
    days on market $144,900 Active 128 DOM
  34. 2026-06-04
    days on market $144,900 Active 125 DOM
  35. 2026-06-03
    days on market $144,900 Active 124 DOM
  36. 2026-06-02
    days on market $144,900 Active 123 DOM
  37. 2026-06-01
    days on market $144,900 Active 122 DOM
  38. 2026-05-31
    days on market $144,900 Active 121 DOM
  39. 2026-03-30
    price $144,900
  40. 2026-01-30
    listed $149,900 Active

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥113°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$16,357
− Mortgage interest
−$8,117
− Property taxes
−$2,174
− Insurance
−$724
− Repairs & maintenance
−$1,309
− Management
−$1,309
− Depreciation
−$4,215
Taxable loss
−$1,490
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$358
After-tax cash flow
$1,263/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab Est. rehab $6,400–$19,200 screening

This manufactured home is in good condition with a good roof and neutral interior. It has potential for cosmetic updates to the kitchen and bathroom to increase its resale and rental value.

Repairs flagged

  • Minor kitchen cabinets — slight wear
  • Minor bathroom fixtures — dated design

Value-add opportunities

  • Both paint exterior — enhances curb appeal
  • Both replace carpet — improves comfort and value
  • Resale update kitchen cabinets — modernizes space
  • Resale update bathroom fixtures — modernizes space

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 19/100

Zoned Schools

Elementary Cholla Elementary School F AZ #752/1,109 Nat'l #33,738/41,679 Middle Cactus Middle School F AZ #156/218 Nat'l #12,634/14,009 High Casa Grande Union High School F AZ #217/381 Nat'l #13,899/17,239

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
D Composite livability gradescore 58/100

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 · 437,574 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
15% of renters

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

Price history

-3.3% since first listed
2 events — show timeline
  • 2026-03-30 Price Changed $144,900 ARMLS
  • 2026-01-30 Listed $149,900 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…