CashFlowRE
Sign in Sign up
6631 W Lazy H
C+ Composite 61.0
Why this score? — see what drove the C+ 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 +23.5/30.0
  • ARV discount +13.5/15.0
  • DSCR +7.6/10.0
  • 1% rule +6.1/10.0
  • Rent growth +3.1/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$195,000

6631 W Lazy H · Valencia West, AZ 85757
4 bd · 2.0 ba · 1,536 sqft · Manufactured public records · 247 Days on market
Built 1974 8,102 sqft lot $127/sqft · 13% below area Est $225k · 13% under

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

Listing remarks MLS

Modern Comfort & Style—No HOA! Discover this remodeled 4-bed, 2-bath manufactured home offering 1,536 sq ft of thoughtfully updated living space. Enjoy an open floor plan with elegant wood-look flooring, in-kitchen laundry, and a bright kitchen featuring white shaker cabinets and a pantry. Relax outdoors on the covered deck overlooking the peaceful, well-established neighborhood. Complete with a huge separate garage, this home perfectly blends comfort, convenience, and value—ideal for first-time homeowners or investors seeking a move-in-ready opportunity in a no-HOA community.

Key facts

  • Bright kitchen
  • Covered deck
  • Open floor plan

Tags

REMODELED MANUFACTURED HOMEOPEN FLOOR PLANIN-KITCHEN LAUNDRYBRIGHT KITCHENWHITE SHAKER CABINETSCOVERED DECK

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 4-bed/2.0-bath manufactured listed at $195k.

Deal economics

  • At list price, monthly cash flow is $243 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.9% in Valencia West — 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 62/100 on livability (#128 in AZ) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-, employment B+; Watch: crime C-, amenities F, commute F.
  • Tucson Unified District (4403) (urban): math 14% / reading 23% proficiency, ranked #190 of 249 in AZ (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Vesey Elementary School (math 13% / reading 25%, grade F, #781 of 1,109 statewide, top 71%, 562 students, 72% FRL); Valencia Middle School (math 3% / reading 11%, grade F, #210 of 218 statewide, top 97%, 722 students, 79% FRL); Cholla High School (math 2% / reading 17%, grade F, #343 of 381 statewide, top 93%, 1,760 students, 62% FRL).
  • Market conditions: Rents rising (+2.4%/yr); 210 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 5,268 units permitted in Pima County in 2024 (996 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($83k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Pima County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 247 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $20k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $122/mo.
  • Climate carrying-cost: in FEMA flood zone AO (mandatory federal flood insurance); major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $171,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 247 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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?
  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
1.11%
Cap rate
8.54%
Cash-on-cash
8.02%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (median comp)
$225,000
List price
$195,000
Delta
-13.33%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5376 S Brush Berry Dr 0.61mi 3/2.0 (-1) 1,680 (+9%) 8mo $249,000 $148 45
6462 W Vinca Rose Dr 0.68mi 3/2.0 (-1) 1,344 (-12%) 1mo $225,000 $167 42

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 · 2.44% rent growth · sell at horizon

5-year hold
IRR
-8.7%
Equity multiple
0.68×
Total profit
$-17,256
Equity at exit
$29,075
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$376
Equity at exit
$16,860

Cash invested: $54,600 (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 85757

Home prices YoY
-22.4%
Rents YoY
2.4%
Active inventory
210
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,168 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax est. 1.5%
$244 /mo · $2,925/yr
Insurance
$81
Flood insurance flood zone
−$122 /mo · $1,468/yr
HOA
$0
Vacancy / Maint / Mgmt
$455
Net cashflow
$243

Break-even live

Break-even rent $1,861
Max offer price $195,000
Occupancy floor 84%

Sensitivity live

Price -10% $377 -5% $310 +0% $243 +5% $175 +10% $108
Rent -10% $71 -5% $157 +0% $243 +5% $328 +10% $414
Rate -1.0pp $341 -0.5pp $292 base $243 +0.5pp $192 +1.0pp $141

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
$48,750
Closing costs
$5,850
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5631 S Ruby Quinn Pl Tucson, AZ 3.0 2.0 1842 $1,850 $1.00 25d 1 0.32mi
6274 S Iron Brand Dr Tucson, AZ 3.0 2.0 1524 $1,495 $0.98 45d 1 1.25mi
6428 S Buckaroo Loop Tucson, AZ 3.0 2.0 1448 $1,795 $1.24 5d 1 1.34mi
6821 W Copperwood Way Tucson, AZ 4.0 2.0 1727 $1,975 $1.14 5d 1 1.47mi

Listing history 26 events

  1. 2026-06-21
    days on market $195,000 Active 247 DOM
  2. 2026-06-18
    days on market $195,000 Active 244 DOM
  3. 2026-06-17
    days on market $195,000 Active 243 DOM
  4. 2026-06-16
    days on market $195,000 Active 242 DOM
  5. 2026-06-15
    days on market $195,000 Active 241 DOM
  6. 2026-06-13
    days on market $195,000 Active 239 DOM
  7. 2026-06-10
    days on market $195,000 Active 236 DOM
  8. 2026-06-09
    days on market $195,000 Active 235 DOM
  9. 2026-06-08
    days on market $195,000 Active 234 DOM
  10. 2026-06-07
    days on market $195,000 Active 233 DOM
  11. 2026-06-05
    days on market $195,000 Active 230 DOM
  12. 2026-06-03
    days on market $195,000 Active 229 DOM
  13. 2026-06-02
    days on market $195,000 Active 228 DOM
  14. 2026-06-01
    days on market $195,000 Active 227 DOM
  15. 2026-05-31
    days on market $195,000 Active 226 DOM
  16. 2026-02-27
    price $195,000 600-char remark
    Show marketing remark (600 chars)

    Modern Comfort & Style—No HOA! Discover this remodeled 4-bed, 2-bath manufactured home offering 1,536 sq ft of thoughtfully updated living space. Enjoy an open floor plan with elegant wood-look flooring, in-kitchen laundry, and a bright kitchen featuring white shaker cabinets and a pantry. Relax outdoors on the covered deck overlooking the peaceful, well-established neighborhood. Complete with a huge separate garage, this home perfectly blends comfort, convenience, and value—ideal for first-time homeowners or investors seeking a move-in-ready opportunity in a no-HOA community.

  17. 2026-02-26
    price $200,000 600-char remark
    Show marketing remark (600 chars)

    Modern Comfort & Style—No HOA! Discover this remodeled 4-bed, 2-bath manufactured home offering 1,536 sq ft of thoughtfully updated living space. Enjoy an open floor plan with elegant wood-look flooring, in-kitchen laundry, and a bright kitchen featuring white shaker cabinets and a pantry. Relax outdoors on the covered deck overlooking the peaceful, well-established neighborhood. Complete with a huge separate garage, this home perfectly blends comfort, convenience, and value—ideal for first-time homeowners or investors seeking a move-in-ready opportunity in a no-HOA community.

  18. 2025-10-17
    listed $215,000 Active 600-char remark
    Show marketing remark (600 chars)

    Modern Comfort & Style—No HOA! Discover this remodeled 4-bed, 2-bath manufactured home offering 1,536 sq ft of thoughtfully updated living space. Enjoy an open floor plan with elegant wood-look flooring, in-kitchen laundry, and a bright kitchen featuring white shaker cabinets and a pantry. Relax outdoors on the covered deck overlooking the peaceful, well-established neighborhood. Complete with a huge separate garage, this home perfectly blends comfort, convenience, and value—ideal for first-time homeowners or investors seeking a move-in-ready opportunity in a no-HOA community.

  19. 2023-10-27
    soldstatus $195,000 Closed 788-char remark
    Show marketing remark (788 chars)

    Every inch of this home has been carefully renovated and modernized, ensuring that you can move in without lifting a finger. The open floor plan creates a welcoming atmosphere, ideal for entertaining family and friends. Nestled in a peaceful and well-established neighborhood, this charming single-wide manufactured home offers a cozy retreat with all the modern comforts you've been searching for. With a touch of rustic charm and a wealth of recent updates, this property is ready to fulfill your dreams of homeownership. Don't miss your chance to own this meticulously updated manufactured home with a garage! Whether you're starting your homeownership journey or looking for your next investment, this property offers comfort, convenience, and modern living at an affordable price

  20. 2023-10-27
    soldstatus $195,000
    Show marketing remark (788 chars)

    Every inch of this home has been carefully renovated and modernized, ensuring that you can move in without lifting a finger. The open floor plan creates a welcoming atmosphere, ideal for entertaining family and friends. Nestled in a peaceful and well-established neighborhood, this charming single-wide manufactured home offers a cozy retreat with all the modern comforts you've been searching for. With a touch of rustic charm and a wealth of recent updates, this property is ready to fulfill your dreams of homeownership. Don't miss your chance to own this meticulously updated manufactured home with a garage! Whether you're starting your homeownership journey or looking for your next investment, this property offers comfort, convenience, and modern living at an affordable price

  21. 2023-10-23
    status Pending 788-char remark
    Show marketing remark (788 chars)

    Every inch of this home has been carefully renovated and modernized, ensuring that you can move in without lifting a finger. The open floor plan creates a welcoming atmosphere, ideal for entertaining family and friends. Nestled in a peaceful and well-established neighborhood, this charming single-wide manufactured home offers a cozy retreat with all the modern comforts you've been searching for. With a touch of rustic charm and a wealth of recent updates, this property is ready to fulfill your dreams of homeownership. Don't miss your chance to own this meticulously updated manufactured home with a garage! Whether you're starting your homeownership journey or looking for your next investment, this property offers comfort, convenience, and modern living at an affordable price

  22. 2023-10-13
    historical Active Contingent 788-char remark
    Show marketing remark (788 chars)

    Every inch of this home has been carefully renovated and modernized, ensuring that you can move in without lifting a finger. The open floor plan creates a welcoming atmosphere, ideal for entertaining family and friends. Nestled in a peaceful and well-established neighborhood, this charming single-wide manufactured home offers a cozy retreat with all the modern comforts you've been searching for. With a touch of rustic charm and a wealth of recent updates, this property is ready to fulfill your dreams of homeownership. Don't miss your chance to own this meticulously updated manufactured home with a garage! Whether you're starting your homeownership journey or looking for your next investment, this property offers comfort, convenience, and modern living at an affordable price

  23. 2023-09-30
    status Active 788-char remark
    Show marketing remark (788 chars)

    Every inch of this home has been carefully renovated and modernized, ensuring that you can move in without lifting a finger. The open floor plan creates a welcoming atmosphere, ideal for entertaining family and friends. Nestled in a peaceful and well-established neighborhood, this charming single-wide manufactured home offers a cozy retreat with all the modern comforts you've been searching for. With a touch of rustic charm and a wealth of recent updates, this property is ready to fulfill your dreams of homeownership. Don't miss your chance to own this meticulously updated manufactured home with a garage! Whether you're starting your homeownership journey or looking for your next investment, this property offers comfort, convenience, and modern living at an affordable price

  24. 2023-09-25
    historical Active Contingent 788-char remark
    Show marketing remark (788 chars)

    Every inch of this home has been carefully renovated and modernized, ensuring that you can move in without lifting a finger. The open floor plan creates a welcoming atmosphere, ideal for entertaining family and friends. Nestled in a peaceful and well-established neighborhood, this charming single-wide manufactured home offers a cozy retreat with all the modern comforts you've been searching for. With a touch of rustic charm and a wealth of recent updates, this property is ready to fulfill your dreams of homeownership. Don't miss your chance to own this meticulously updated manufactured home with a garage! Whether you're starting your homeownership journey or looking for your next investment, this property offers comfort, convenience, and modern living at an affordable price

  25. 2023-09-15
    listed $200,000 Active 788-char remark
    Show marketing remark (788 chars)

    Every inch of this home has been carefully renovated and modernized, ensuring that you can move in without lifting a finger. The open floor plan creates a welcoming atmosphere, ideal for entertaining family and friends. Nestled in a peaceful and well-established neighborhood, this charming single-wide manufactured home offers a cozy retreat with all the modern comforts you've been searching for. With a touch of rustic charm and a wealth of recent updates, this property is ready to fulfill your dreams of homeownership. Don't miss your chance to own this meticulously updated manufactured home with a garage! Whether you're starting your homeownership journey or looking for your next investment, this property offers comfort, convenience, and modern living at an affordable price

  26. 1986-10-15
    soldstatus $23,000

ⓘ 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 AO · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$26,012
− Mortgage interest
−$10,923
− Property taxes
−$2,925
− Insurance
−$2,442
− Repairs & maintenance
−$2,081
− Management
−$2,081
− Depreciation
−$5,673
Taxable loss
−$113
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$27
After-tax cash flow
$2,938/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
Tucson Unified District (4403)
NCES district ID
0408800
Math proficiency
14% ▼ -17.00%
Reading proficiency
23% ▼ -11.00%
Median HH income
$40,962
Composite
15.78/100
National rank
#9270
State rank
#190 of 249 in AZ

Livability — Valencia West

Score
62/100
State rank
#128
US rank
#16179

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Valencia West, AZ
County
Pima County · 1,012,107 people
City population
20,304
Metro
Tucson, AZ
Population (ZIP)
21,259
Household income
$83,219
Rent vs Own
14.8% rent · 85.2% own
Severe rent burden
105.0

Population outlook (Pima County) Hauer SSP2

Today (2025)
1,066,056 people
By 2030
1,086,684 · +1.9%
By 2040
1,117,160 · +4.8%
By 2050
1,149,778 · +7.9%
By 2075
1,271,480 · +19.3%
By 2100
1,321,160 · +23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Hispanic / Latino 61% Two or more races 22% White 19% Native American 18% Black 3%
Hispanic origin (detail)
Mexican 57%
Common ancestry
Lithuanian 1%
Foreign-born
11% · Canada
Languages at home
61% English-only · Spanish 36% Tagalog/Filipino 1%

Political lean MEDSL · Pima

2024 margin
D (+15.2) · D 57.0% · R 41.8% · Other 1.2%
2008→2024 swing
+9.1pp toward D · 2008: 6.1pp · 2024: 15.2pp
All cycles
2024: D+15.2 2020: D+18.7 2016: D+13.5 2012: D+5.8 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.85%
Current HPI
252.3018
Rent YoY
▲ 2.44%
Metro
Tucson, AZ
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+747.8% since first listed
11 events — show timeline
  • 2026-02-27 Price Changed $195,000 MLSSAZ
  • 2026-02-26 Price Changed $200,000 MLSSAZ
  • 2025-10-17 Listed $215,000 MLSSAZ
  • 2023-10-27 Sold (Public Records) $195,000 Public Records
  • 2023-10-27 Sold (MLS) $195,000 MLSSAZ
  • 2023-10-23 Pending MLSSAZ
  • 2023-10-13 Contingent MLSSAZ
  • 2023-09-30 Relisted MLSSAZ
  • 2023-09-25 Contingent MLSSAZ
  • 2023-09-15 Listed $200,000 MLSSAZ
  • 1986-10-15 Sold (Public Records) $23,000 Public Records

Property tax history

+5.8%/yr

Latest (2025): $370 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…