CashFlowRE
Sign in Sign up
6101 E Sienna Bouquet Pl
D Composite 40.99
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 +13.5/15.0
  • Cash flow +9.1/30.0
  • Schools +5.4/10.0
  • Livability +3.8/5.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • Appreciation +0.0/10.0

$1,050,000

6101 E Sienna Bouquet Pl · Phoenix, AZ 85331
3 bd · 4.0 ba · 3,036 sqft · SingleFamily public records · 40 Days on market
Built 2014 10,875 sqft lot $346/sqft · 13% below area Est $1213k · 13% under $136/mo HOA · 2% of rent ↓ 12% since listing

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

Listing remarks MLS

Live in style, surrounded by privacy, space, and elegance - this is the luxury you deserve! Boasting 3,036 sqft of beautifully designed living space on an expansive 10,875 sqft lot, this 3-bed, 3-bath home combines elegance with everyday functionality. Office could be used as a 4th bedroom. From the moment you step inside, you're welcomed by a bright, airy interior filled with natural light streaming through large glass windows - perfectly framing picturesque views of the meticulously landscaped surroundings. The kitchen features granite countertops, rich oak cabinetry, a center island, pantry, and breakfast bar, along with a formal dining area. The primary suite offers a spacious walk-in closet and a luxurious full bath featuring a separate soaking tub and walk-in shower. Throughout the home, a sophisticated blend of carpet, laminate, and tile flooring enhances both comfort and design. Step outside to a truly mesmerizing backyard oasis - professionally landscaped front and back, with a large covered patio overlooking a sparkling pool set at the heart of a beautifully designed yard. It's the perfect setting for relaxing, entertaining, or simply enjoying the serene, scenic views. With a 3-car garage plus additional 3-car slab parking, this home offers both convenience and ample space for all your needs.

Key facts

  • Rich oak cabinetry
  • Walk-in closet
  • Formal dining area

Tags

GRANITE COUNTERTOPSRICH OAK CABINETRYCENTER ISLANDBREAKFAST BARFORMAL DINING AREAWALK-IN CLOSET

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 3-bed/4.0-bath single-family listed at $1.05M.

Deal economics

  • At list price, monthly cash flow is $-813 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $906k (13.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $699k (33.4% below list).
  • Recommended offer: $699k (33.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.3% in Phoenix — 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 75/100 on livability (#16 in AZ, #3,924 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: health & safety C-, crime F.
  • Cave Creek Unified District (4244) (urban): math 57% / reading 59% proficiency, ranked #13 of 249 in AZ (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 8% free/reduced lunch — higher-income household profile.
  • Zoned schools: Lone Mountain Elementary School (math 63% / reading 65%, grade B, #115 of 1,109 statewide, top 11%, 423 students, 8% FRL); Sonoran Trails Middle School (math 48% / reading 50%, grade C-, #31 of 218 statewide, top 14%, 761 students, 7% FRL); Cactus Shadows High School (math 49% / reading 46%, grade D, #48 of 381 statewide, top 13%, 1,588 students, 6% FRL) — zoned schools at 7% FRL track the district average.
  • Market conditions: 396 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% 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).
  • At $6,994/mo this rent would consume 65% of the median local household income ($129k/yr) (locally 169% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $7k of loan paydown is wiped out by about $32k 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 40 days — a 3% lower offer ($1.02M) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $699,365 (33.4% 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. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 33% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.67%
Cap rate
5.36%
Cash-on-cash
-3.32%
DSCR
0.85
GRM
12.5

CMA / ARV

ARV (median comp)
$1,212,909
List price
$1,050,000
Delta
-13.43%
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
6110 E Bramble Berry Ln 0.08mi 4/3.0 (+1) 3,036 (0%) 4mo $1,375,000 $453 84
6114 E Bramble Berry Ln 0.08mi 4/3.0 (+1) 2,945 (-3%) 3mo $1,200,000 $407 79
32654 N 58th St 0.40mi 4/3.5 (+1) 3,044 (+0%) 5mo $1,050,000 $345 70
6315 E Lonesome Trl 0.34mi 4/3.0 (+1) 2,861 (-6%) 3mo $1,310,000 $458 63
5813 E Ashler Hills Dr 0.52mi 3/3.0 2,898 (-4%) 2mo $950,000 $328 62
6466 E Evening Glow Dr 0.71mi 3/2.5 3,009 (-1%) 1mo $1,625,000 $540 58
31710 N 61st Pl 0.67mi 3/3.5 3,216 (+6%) 1mo $1,505,000 $468 56
31854 N 61st Pl 0.59mi 3/2.5 3,216 (+6%) 2mo $1,500,000 $466 54
6335 E Marioca Cir 0.50mi 3/2.5 2,750 (-9%) 2mo $1,200,000 $436 53
6038 E Long Shadow Trl 0.42mi 4/2.5 (+1) 2,679 (-12%) 1mo $1,200,000 $448 49
6013 E Westland Dr 0.55mi 4/3.0 (+1) 2,679 (-12%) 3mo $1,005,000 $375 44
33400 N 56th St 0.74mi 3/2.5 2,616 (-14%) 2mo $1,160,000 $443 35

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-21.9%
Equity multiple
0.24×
Total profit
$-222,388
Equity at exit
$156,558
10-year hold
IRR
-15.9%
Equity multiple
0.11×
Total profit
$-262,195
Equity at exit
$90,785

Cash invested: $294,000 (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 85331

Home prices YoY
-29.8%
Active inventory
396
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$6,994 high interval (Pro) →
Mortgage (P&I)
$5,506
Tax from tax record
$258 /mo · $3,099/yr
Insurance
$438
HOA
$136
Vacancy / Maint / Mgmt
$1,469
Net cashflow
$-813

Break-even live

Break-even rent $8,023
Max offer price $906,371
Occupancy floor

Sensitivity live

Price -10% $-219 -5% $-516 +0% $-813 +5% $-1,110 +10% $-1,407
Rent -10% $-1,366 -5% $-1,089 +0% $-813 +5% $-537 +10% $-261
Rate -1.0pp $-284 -0.5pp $-546 base $-813 +0.5pp $-1,085 +1.0pp $-1,362

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
$262,500
Closing costs
$31,500
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5940 E Bramble Berry Ln Cave Creek, AZ 3.0 2.0 2168 $7,000 $3.23 45d 1 0.15mi
6237 E Bramble Berry Ln Cave Creek, AZ 3.0 3.0 3036 $11,500 $3.79 45d 1 0.24mi
5805 E Jake Hvn Cave Creek, AZ 3.0 2.0 2182 $3,395 $1.56 26d 1 0.38mi
6540 E Maria Dr Cave Creek, AZ 3.0 2.5 2521 $6,500 $2.58 45d 1 0.56mi
5907 E Calle de las Estrellas Cave Creek, AZ 4.0 3.5 3468 $12,000 $3.46 45d 1 0.62mi
5936 E Night Glow Cir Scottsdale, AZ 3.0 2.5 2601 $10,000 $3.84 45d 1 0.75mi
34151 N 60th Pl Scottsdale, AZ 3.0 2.5 2504 $6,000 $2.40 26d 1 0.84mi
6193 E Brilliant Sky Dr Scottsdale, AZ 3.0 2.5 2329 $6,000 $2.58 45d 1 0.87mi
6332 E Dusty Coyote Cir Scottsdale, AZ 4.0 3.5 3791 $10,000 $2.64 26d 1 0.89mi
34327 N 61st Pl Scottsdale, AZ 4.0 4.5 3326 $9,000 $2.71 45d 1 0.93mi
6703 E Calle de Las Estrellas Rd Unit 1 Cave Creek, AZ 3.0 2.0 2400 $3,600 $1.50 26d 1 0.95mi
6703 E Calle de Las Estrellas Rd Unit 1 Cave Creek, AZ 3.0 2.0 2400 $3,600 $1.50 23d 1 0.95mi
32472 N 68th Pl Scottsdale, AZ 3.0 2.5 2360 $6,000 $2.54 26d 1 0.98mi
6469 E Amber Sun Dr Scottsdale, AZ 4.0 4.5 2903 $10,500 $3.62 26d 1 1.03mi
6894 E Thirsty Cactus Ln Scottsdale, AZ 3.0 2.5 2358 $5,750 $2.44 45d 1 1.03mi
6280 E Amber Sun Dr Scottsdale, AZ 3.0 2.5 2774 $6,500 $2.34 26d 1 1.03mi
34061 N 67th St Scottsdale, AZ 3.0 2.0 2393 $7,000 $2.93 45d 1 1.15mi
7020 E Mighty Saguaro Way Scottsdale, AZ 3.0 2.5 2415 $8,000 $3.31 45d 1 1.17mi
6751 E Amber Sun Dr Scottsdale, AZ 2.0 2.5 2386 $7,500 $3.14 45d 1 1.25mi
6445 E Wildcat Dr Cave Creek, AZ 3.0 2.0 2849 $2,995 $1.05 1d 1 1.26mi
7132 E Thirsty Cactus Ln Scottsdale, AZ 3.0 2.5 2358 $6,000 $2.54 45d 1 1.29mi
5824 E Montgomery Rd Cave Creek, AZ 3.0 2.0 2310 $4,900 $2.12 45d 1 1.32mi
6884 E Amber Sun Dr Scottsdale, AZ 3.0 2.5 2547 $9,500 $3.73 45d 1 1.37mi
33690 N 71st Way Scottsdale, AZ 3.0 3.0 2293 $8,000 $3.49 45d 1 1.43mi
7155 E Night Glow Cir Scottsdale, AZ 3.0 3.0 2161 $6,000 $2.78 45d 1 1.48mi
7149 E Night Glow Cir Scottsdale, AZ 3.0 3.0 2254 $5,500 $2.44 45d 1 1.48mi

HOA detail

Monthly dues
$136 · $1,632/yr
Likely covers
pool

Listing history 2 events

  1. 2026-04-28
    price $1,050,000 1323-char remark
    Show marketing remark (1323 chars)

    Live in style, surrounded by privacy, space, and elegance - this is the luxury you deserve! Boasting 3,036 sqft of beautifully designed living space on an expansive 10,875 sqft lot, this 3-bed, 3-bath home combines elegance with everyday functionality. Office could be used as a 4th bedroom. From the moment you step inside, you're welcomed by a bright, airy interior filled with natural light streaming through large glass windows - perfectly framing picturesque views of the meticulously landscaped surroundings. The kitchen features granite countertops, rich oak cabinetry, a center island, pantry, and breakfast bar, along with a formal dining area. The primary suite offers a spacious walk-in closet and a luxurious full bath featuring a separate soaking tub and walk-in shower. Throughout the home, a sophisticated blend of carpet, laminate, and tile flooring enhances both comfort and design. Step outside to a truly mesmerizing backyard oasis - professionally landscaped front and back, with a large covered patio overlooking a sparkling pool set at the heart of a beautifully designed yard. It's the perfect setting for relaxing, entertaining, or simply enjoying the serene, scenic views. With a 3-car garage plus additional 3-car slab parking, this home offers both convenience and ample space for all your needs.

  2. 2026-04-10
    listed $1,200,000 Active 1323-char remark
    Show marketing remark (1323 chars)

    Live in style, surrounded by privacy, space, and elegance - this is the luxury you deserve! Boasting 3,036 sqft of beautifully designed living space on an expansive 10,875 sqft lot, this 3-bed, 3-bath home combines elegance with everyday functionality. Office could be used as a 4th bedroom. From the moment you step inside, you're welcomed by a bright, airy interior filled with natural light streaming through large glass windows - perfectly framing picturesque views of the meticulously landscaped surroundings. The kitchen features granite countertops, rich oak cabinetry, a center island, pantry, and breakfast bar, along with a formal dining area. The primary suite offers a spacious walk-in closet and a luxurious full bath featuring a separate soaking tub and walk-in shower. Throughout the home, a sophisticated blend of carpet, laminate, and tile flooring enhances both comfort and design. Step outside to a truly mesmerizing backyard oasis - professionally landscaped front and back, with a large covered patio overlooking a sparkling pool set at the heart of a beautifully designed yard. It's the perfect setting for relaxing, entertaining, or simply enjoying the serene, scenic views. With a 3-car garage plus additional 3-car slab parking, this home offers both convenience and ample space for all your needs.

ⓘ 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
$3,099 · $258/mo
Projected year-2 tax
$6,930 · $578/mo
Expected delta
+$3,831/yr (+$319/mo · 123.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (shaded) · 52% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 19 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
$83,924
− Mortgage interest
−$58,816
− Property taxes
−$3,099
− Insurance
−$5,250
− Repairs & maintenance
−$6,714
− Management
−$6,714
− HOA
−$1,632
− Depreciation
−$30,545
Taxable loss
−$28,846
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,923
After-tax cash flow
$-2,833/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
Cave Creek Unified District (4244)
NCES district ID
0400001
Math proficiency
57% ▼ -9.00%
Reading proficiency
59% ▼ -8.00%
Median HH income
$102,788
Composite
54.46/100
National rank
#1351
State rank
#13 of 249 in AZ

Livability — Phoenix

Score
75/100
State rank
#16
US rank
#3924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Phoenix, AZ
County
Maricopa County · 4,537,380 people
City population
1,500,198
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
31,968
Household income
$129,083
Rent vs Own
7.4% rent · 92.6% own
Severe rent burden
169.0

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 (86%)
Race & ethnicity
White 86% Hispanic / Latino 7% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 5% Italian 4% Portuguese 4%
Foreign-born
6% · Canada
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 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
▼ -134.66%
Current HPI
316.6855
Rent YoY
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

-12.5% since first listed
2 events — show timeline
  • 2026-04-28 Price Changed $1,050,000 ARMLS
  • 2026-04-10 Listed $1,200,000 ARMLS

Property tax history

+13.1%/yr

Latest (2025): $3,099 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…