CashFlowRE
Sign in Sign up
671 W Judi St
D- Composite 39.28
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 +13.8/30.0
  • ARV discount +7.6/15.0
  • DSCR +4.2/10.0
  • Rent growth +3.7/5.0
  • 1% rule +3.1/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$259,900

671 W Judi St · Casa Grande, AZ 85122
3 bd · 2.0 ba · 1,384 sqft · SingleFamily public records · 2 Days on market
Built 2005 5,939 sqft lot Est $260k · at est. $65/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THIS IS AN AMAZING BANK OWNED HOME. IT IS MOVE-IN READY AND OFFERS 3-BEDROOMS AND 1.75-BATHROOMS, GRANITE COUNTERS IN THE KITHEN WITH CHERRY CABINETS. YOU WILL LOVE THIS HOME FROM THE MOMENT YOU WALK IN. DO NOT HESITATE ON THIS HOME!! IT WILL NOT LAST AT THIS PRICE. SEND US AN OFFER TODAY!!

Key facts

  • 5,939 sq ft lot
  • 2 garage spots
  • Built 2005

Property features AI

Finance

  • Other: Lot size approximately 5,939 sq ft; Property data sourced from assessor
  • HOA & community: Homeowners association with $65 monthly fee (includes grounds maintenance); Community playground; Biking/walking path

Exterior

  • Parking: 2 covered garage spaces; 2 open parking spaces; Garage door opener
  • Utilities: Public sewer; Private water company
  • Home design: Single-family residence; Fee simple ownership
  • Construction: Stucco and painted wood-frame construction; Tile and rolled/hot mop roof
  • Exterior features: Sprinklers in front and rear; Corner lot; Desert front landscaping; Gravel/stone front and back; Grass in back; Block fencing

Interior

  • Kitchen: Built-in microwave; Refrigerator; Dishwasher; Garbage disposal; Walk-in pantry
  • Bedrooms: Up to 3 bedrooms
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning; Ceiling fans; Programmable thermostat
  • Interior features: High-speed internet; Granite counters; Double vanity in bathroom; Eat-in kitchen; No interior steps; Pantry; Master bedroom with 3/4 bath; Low-emissivity dual-pane windows
  • Laundry & utility: Laundry room inside

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/2.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $26 ($310/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 $211k (18.9% below list).
  • Recommended offer: $211k (18.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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+, 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: 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); 628 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 37% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 20y ago 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.
  • Current owner paid $98k; list at $260k implies a 167% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $210,846 (18.9% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.81%
Cap rate
6.41%
Cash-on-cash
0.43%
DSCR
1.02
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$260,192
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
669 W Silver Reef Ct 0.05mi 3/2.0 1,384 (0%) 4mo $260,000 $188 94
659 W Jahns Ct 0.11mi 3/2.0 1,548 (+12%) 0mo $277,900 $180 75
569 W Jardin Loop 0.32mi 3/2.0 1,337 (-3%) 6mo $259,500 $194 74
667 W Jardin Dr 0.20mi 3/2.0 1,516 (+10%) 2mo $260,000 $172 73
684 W Jardin Dr 0.22mi 3/2.0 1,517 (+10%) 1mo $266,000 $175 73
692 W Jardin Dr 0.22mi 3/2.0 1,524 (+10%) 6mo $262,000 $172 68
727 W Judi Dr 0.10mi 4/2.0 (+1) 1,569 (+13%) 1mo $296,000 $189 67
771 W Fairlane Ct 0.42mi 3/2.0 1,489 (+8%) 2mo $260,000 $175 66
592 W Gabrilla Ct 0.27mi 3/2.0 1,569 (+13%) 2mo $310,000 $198 64
2122 N Sweetwater Dr 0.72mi 3/2.0 1,330 (-4%) 2mo $305,000 $229 58
119 W Silver Reef Rd 0.63mi 4/2.0 (+1) 1,333 (-4%) 9mo $250,000 $188 52
2127 N Nancy Ln 0.74mi 3/2.0 1,550 (+12%) 3mo $337,000 $217 43

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
-14.0%
Equity multiple
0.49×
Total profit
$-37,085
Equity at exit
$38,752
10-year hold
IRR
-3.0%
Equity multiple
0.78×
Total profit
$-15,815
Equity at exit
$22,471

Cash invested: $72,772 (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 85122

Home prices YoY
-22.4%
Rents YoY
4.6%
Active inventory
628
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,108 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$104 /mo · $1,243/yr
Insurance
$108
HOA
$65
Vacancy / Maint / Mgmt
$443
Net cashflow
$26

Break-even live

Break-even rent $2,076
Max offer price $259,900
Occupancy floor 94%

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
$64,975
Closing costs
$7,797
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
736 W Palo Verde Dr Casa Grande, AZ 3.0 2.0 1810 $3,550 $1.96 24d 1 0.21mi
767 W Barrus Dr Casa Grande, AZ 3.0 2.0 1463 $1,695 $1.16 24d 1 0.21mi
645 W Jardin Dr Casa Grande, AZ 3.0 2.0 1309 $1,650 $1.26 24d 1 0.24mi
803 W Jardin Dr Casa Grande, AZ 3.0 2.0 1491 $1,725 $1.16 4d 1 0.30mi
520 W Casa Mirage Ct Casa Grande, AZ 3.0 2.0 1536 $1,600 $1.04 4d 1 0.47mi
776 W Fairlane Ct Casa Grande, AZ 3.0 2.0 1489 $3,200 $2.15 24d 1 0.48mi
845 W Crooked Stick Dr Casa Grande, AZ 3.0 2.0 1601 $2,000 $1.25 24d 1 0.60mi
2094 N Sweetwater Dr Casa Grande, AZ 3.0 2.0 1266 $1,700 $1.34 24d 1 0.67mi
1858 N Center Ave Casa Grande, AZ 2.0 2.0 1146 $1,500 $1.31 24d 1 0.72mi
1846 N Princeton Ave Casa Grande, AZ 4.0 2.0 1786 $1,750 $0.98 4d 1 0.93mi
541 W Melrose Dr Casa Grande, AZ 3.0 2.0 1101 $1,600 $1.45 24d 1 0.97mi
1113 W Corinthian Cir Casa Grande, AZ 3.0 2.0 981 $1,395 $1.42 14d 1 1.07mi
1640 N Cameron St Unit 1640 Casa Grande, AZ 3.0 2.5 1577 $3,250 $2.06 24d 1 1.17mi
1640 N Cameron St Casa Grande, AZ 3.0 2.0 1577 $3,250 $2.06 21d 1 1.17mi
1640 N Cameron St Casa Grande, AZ 3.0 2.0 1577 $3,250 $2.06 23d 1 1.17mi
1642 N Cameron St Casa Grande, AZ 3.0 2.5 1577 $3,250 $2.06 24d 1 1.18mi
1641 N Kadota Ave Casa Grande, AZ 1.0–2.0 1.0–2.0 750 $1,100 $1.47 1d 3 1.25mi
1926 N Avenida de Palmas Casa Grande, AZ 2.0 2.0 1106 $1,199 $1.08 21d 3 1.34mi
1564 N Morrison Ave Casa Grande, AZ 2.0–3.0 2.0 871 $1,318 $1.51 1d 20 1.36mi
1775 N Terrace Cir Casa Grande, AZ 3.0 2.0 1628 $1,699 $1.04 14d 1 1.38mi
2356 N Sand Hills Ct Casa Grande, AZ 3.0 2.0 1209 $1,995 $1.65 14d 1 1.41mi

HOA detail

Monthly dues
$65 · $780/yr

Listing history 7 events

  1. 2026-05-10
    status Pending
  2. 2026-05-08
    listed $259,900 Active
  3. 2008-11-20
    soldstatus $97,500 291-char remark
    Show marketing remark (291 chars)

    THIS IS AN AMAZING BANK OWNED HOME. IT IS MOVE-IN READY AND OFFERS 3-BEDROOMS AND 1.75-BATHROOMS, GRANITE COUNTERS IN THE KITHEN WITH CHERRY CABINETS. YOU WILL LOVE THIS HOME FROM THE MOMENT YOU WALK IN. DO NOT HESITATE ON THIS HOME!! IT WILL NOT LAST AT THIS PRICE. SEND US AN OFFER TODAY!!

  4. 2008-10-23
    historical 291-char remark
    Show marketing remark (291 chars)

    THIS IS AN AMAZING BANK OWNED HOME. IT IS MOVE-IN READY AND OFFERS 3-BEDROOMS AND 1.75-BATHROOMS, GRANITE COUNTERS IN THE KITHEN WITH CHERRY CABINETS. YOU WILL LOVE THIS HOME FROM THE MOMENT YOU WALK IN. DO NOT HESITATE ON THIS HOME!! IT WILL NOT LAST AT THIS PRICE. SEND US AN OFFER TODAY!!

  5. 2008-10-09
    listed $97,500 291-char remark
    Show marketing remark (291 chars)

    THIS IS AN AMAZING BANK OWNED HOME. IT IS MOVE-IN READY AND OFFERS 3-BEDROOMS AND 1.75-BATHROOMS, GRANITE COUNTERS IN THE KITHEN WITH CHERRY CABINETS. YOU WILL LOVE THIS HOME FROM THE MOMENT YOU WALK IN. DO NOT HESITATE ON THIS HOME!! IT WILL NOT LAST AT THIS PRICE. SEND US AN OFFER TODAY!!

  6. 2006-11-20
    historical
  7. 2006-08-07
    listed $189,000

ⓘ 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
$1,243 · $104/mo
Projected year-2 tax
$1,715 · $143/mo
Expected delta
+$472/yr (+$39/mo · 38.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥113°F today · 17 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
$25,302
− Mortgage interest
−$14,558
− Property taxes
−$1,243
− Insurance
−$1,300
− Repairs & maintenance
−$2,024
− Management
−$2,024
− HOA
−$780
− Depreciation
−$7,561
Taxable loss
−$4,189
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,005
After-tax cash flow
$1,315/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

Price history

+37.5% since first listed
7 events — show timeline
  • 2026-05-10 Pending ARMLS
  • 2026-05-08 Listed $259,900 ARMLS
  • 2008-11-20 Sold (MLS) $97,500 ARMLS
  • 2008-10-23 Listing Removed ARMLS
  • 2008-10-09 Listed $97,500 ARMLS
  • 2006-11-20 Listing Removed ARMLS
  • 2006-08-07 Listed $189,000 ARMLS

Property tax history

-0.2%/yr

Latest (2025): $1,243 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…