CashFlowRE
Sign in Sign up
15606 S Gilbert Rd #63
B- Composite 65.19
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.8/10.0
  • Livability +4.4/5.0
  • Condition / age +4.0/5.0
  • Rent growth +2.1/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$66,000

15606 S Gilbert Rd #63 · Gilbert, AZ 85225
2 bd · 2.0 ba · 1,024 sqft · Manufactured · 348 Days on market
Built 1995 Good condition 1,600 sqft lot $64/sqft · 24% above area Est $53k · 24% over ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your next home in one of Chandler's most desirable 55+ communities! Perfectly located near top-notch shopping, dining, & entertainment, this beautifully maintained 2-bed, 2-bath single-wide mobile home offers the ideal blend of comfort & convenience. Step inside to a meticulously clean & lovingly cared-for interior, featuring an open layout & a bright, airy atmosphere. Equipped with a BRAND NEW A/C UNIT & fully upgraded just a few years ago, the home boasts modern finishes throughout—making it truly move-in ready. Enjoy access to excellent community amenities, including a sparkling pool & friendly neighbors that make this community feel like home. Whether you're looking to stay active or simply unwind in style, this location has it all. Own a clean, open & move -in ready Home.

Key facts

  • Entertainment
  • Top-notch shopping
  • Open layout

Tags

TOP-NOTCH SHOPPINGDININGENTERTAINMENTMETICULOUSLY CLEANOPEN LAYOUTBRIGHT AIRY ATMOSPHERE

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/2.0-bath manufactured listed at $66k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $66k).
  • Recommended offer: $58k (12.0% below list) — sets the bar for market timing.
  • Cap rate 26.4% vs local median 3.2% in Gilbert — 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 87/100 on livability (#1 in AZ, #240 nationally) — a professional / high-income tenant draw. Strengths: schools A+, amenities A+, employment A+; Watch: health & safety C-, cost of living F.
  • Chandler Unified District #80 (4242) (suburban): math 49% / reading 57% proficiency, ranked #31 of 249 in AZ (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-1.7%/yr); 182 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $456 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 348 days — a 12% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $58,080 (12.0% below list)

Questions for the listing agent

  1. It's been on market 348 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
3.00%
Cap rate
26.39%
Cash-on-cash
71.79%
DSCR
4.19
GRM
2.8

CMA / ARV

ARV (median comp)
$53,413
List price
$66,000
Delta
23.57%
Verdict
OVERPRICED
Comps
4 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15606 S Gilbert Rd #50 0.13mi 2/2.0 1,112 (+9%) 2mo $90,000 $81 78
15802 S Gilbert Rd #74 0.08mi 2/2.0 896 (-12%) 20mo $60,000 $67 59

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
68.0%
Equity multiple
3.92×
Total profit
$53,954
Equity at exit
$9,841
10-year hold
IRR
71.3%
Equity multiple
7.24×
Total profit
$115,382
Equity at exit
$5,706

Cash invested: $18,480 (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 85225

Home prices YoY
-28.1%
Rents YoY
-1.7%
Active inventory
182
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$1,977 high interval (Pro) →
Mortgage (P&I)
$346
Tax est. 1.5%
$82 /mo · $990/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$415
Net cashflow
$1,106

Break-even live

Break-even rent $577
Max offer price $66,000
Occupancy floor 39%

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
$16,500
Closing costs
$1,980
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13323 E Butler St Chandler, AZ 3.0 2.0 1396 $2,025 $1.45 16d 1 0.38mi
13323 E Butler St Chandler, AZ 3.0 2.0 1396 $2,025 $1.45 43d 1 0.38mi
195 N Cottonwood St Chandler, AZ 2.0 2.0 1075 $1,475 $1.37 2d 1 0.66mi
25 N Cottonwood St #43 Chandler, AZ 2.0 2.0 831 $1,500 $1.81 11d 1 0.66mi
116 W Del Rio St Gilbert, AZ 3.0 2.0 1273 $2,310 $1.81 5d 1 0.74mi
1924 S Oak St Gilbert, AZ 3.0 2.0 1273 $2,195 $1.72 5d 1 0.77mi
93 N Cooper Rd #32 Chandler, AZ 2.0 2.0 1075 $1,750 $1.63 43d 1 0.88mi
99 N Cooper Rd Chandler, AZ 2.0 2.0 831 $1,588 $1.91 4d 2 0.89mi
139 W Oxford Ln Gilbert, AZ 3.0 2.0 1273 $2,200 $1.73 43d 1 0.95mi
1948 E Carla Vista Dr Chandler, AZ 3.0 2.0 1213 $2,200 $1.81 14d 1 1.03mi
2463 E Springfield Pl Chandler, AZ 3.0 2.0 1300 $2,250 $1.73 3d 1 1.11mi
155 N Lakeview Blvd Chandler, AZ 3.0 2.0–2.5 1473 $2,297 $1.56 11d 2 1.15mi
2415 E Browning Pl Chandler, AZ 3.0 2.0 1302 $2,275 $1.75 14d 1 1.18mi
2354 E Browning Pl Chandler, AZ 3.0 2.0 1302 $2,300 $1.77 5d 1 1.18mi
500 E Rivulon Blvd Gilbert, AZ 3.0 1.0–3.0 1151 $3,142 $2.73 1d 58 1.27mi
1623 E Tulsa St Chandler, AZ 3.0 2.0 1308 $2,000 $1.53 20d 1 1.37mi
1600 E Cindy St Chandler, AZ 3.0 2.0 1286 $4,990 $3.88 14d 1 1.42mi
718 W Constitution Dr Gilbert, AZ 3.0 2.0 1300 $2,150 $1.65 24d 1 1.46mi

Listing history 16 events

  1. 2026-06-18
    days on market $66,000 Active 348 DOM
  2. 2026-06-17
    days on market $66,000 Active 347 DOM
  3. 2026-06-16
    days on market $66,000 Active 346 DOM
  4. 2026-06-15
    days on market $66,000 Active 345 DOM
  5. 2026-06-13
    days on market $66,000 Active 343 DOM
  6. 2026-06-13
    days on market $66,000 Active 342 DOM
  7. 2026-06-09
    days on market $66,000 Active 339 DOM
  8. 2026-06-08
    days on market $66,000 Active 338 DOM
  9. 2026-06-07
    days on market $66,000 Active 337 DOM
  10. 2026-06-04
    days on market $66,000 Active 334 DOM
  11. 2026-05-31
    days on market $66,000 Active 332 DOM
  12. 2026-01-01
    status Active 832-char remark
    Show marketing remark (832 chars)

    Welcome to your next home in one of Chandler's most desirable 55+ communities! Perfectly located near top-notch shopping, dining, & entertainment, this beautifully maintained 2-bed, 2-bath single-wide mobile home offers the ideal blend of comfort & convenience. Step inside to a meticulously clean & lovingly cared-for interior, featuring an open layout & a bright, airy atmosphere. Equipped with a BRAND NEW A/C UNIT & fully upgraded just a few years ago, the home boasts modern finishes throughout—making it truly move-in ready. Enjoy access to excellent community amenities, including a sparkling pool & friendly neighbors that make this community feel like home. Whether you're looking to stay active or simply unwind in style, this location has it all. Own a clean, open & move -in ready Home.

  13. 2025-10-09
    historical 832-char remark
    Show marketing remark (832 chars)

    Welcome to your next home in one of Chandler's most desirable 55+ communities! Perfectly located near top-notch shopping, dining, & entertainment, this beautifully maintained 2-bed, 2-bath single-wide mobile home offers the ideal blend of comfort & convenience. Step inside to a meticulously clean & lovingly cared-for interior, featuring an open layout & a bright, airy atmosphere. Equipped with a BRAND NEW A/C UNIT & fully upgraded just a few years ago, the home boasts modern finishes throughout—making it truly move-in ready. Enjoy access to excellent community amenities, including a sparkling pool & friendly neighbors that make this community feel like home. Whether you're looking to stay active or simply unwind in style, this location has it all. Own a clean, open & move -in ready Home.

  14. 2025-10-01
    price $66,000 832-char remark
    Show marketing remark (832 chars)

    Welcome to your next home in one of Chandler's most desirable 55+ communities! Perfectly located near top-notch shopping, dining, & entertainment, this beautifully maintained 2-bed, 2-bath single-wide mobile home offers the ideal blend of comfort & convenience. Step inside to a meticulously clean & lovingly cared-for interior, featuring an open layout & a bright, airy atmosphere. Equipped with a BRAND NEW A/C UNIT & fully upgraded just a few years ago, the home boasts modern finishes throughout—making it truly move-in ready. Enjoy access to excellent community amenities, including a sparkling pool & friendly neighbors that make this community feel like home. Whether you're looking to stay active or simply unwind in style, this location has it all. Own a clean, open & move -in ready Home.

  15. 2025-06-17
    price $69,900 832-char remark
    Show marketing remark (832 chars)

    Welcome to your next home in one of Chandler's most desirable 55+ communities! Perfectly located near top-notch shopping, dining, & entertainment, this beautifully maintained 2-bed, 2-bath single-wide mobile home offers the ideal blend of comfort & convenience. Step inside to a meticulously clean & lovingly cared-for interior, featuring an open layout & a bright, airy atmosphere. Equipped with a BRAND NEW A/C UNIT & fully upgraded just a few years ago, the home boasts modern finishes throughout—making it truly move-in ready. Enjoy access to excellent community amenities, including a sparkling pool & friendly neighbors that make this community feel like home. Whether you're looking to stay active or simply unwind in style, this location has it all. Own a clean, open & move -in ready Home.

  16. 2025-04-10
    listed $74,900 Active 832-char remark
    Show marketing remark (832 chars)

    Welcome to your next home in one of Chandler's most desirable 55+ communities! Perfectly located near top-notch shopping, dining, & entertainment, this beautifully maintained 2-bed, 2-bath single-wide mobile home offers the ideal blend of comfort & convenience. Step inside to a meticulously clean & lovingly cared-for interior, featuring an open layout & a bright, airy atmosphere. Equipped with a BRAND NEW A/C UNIT & fully upgraded just a few years ago, the home boasts modern finishes throughout—making it truly move-in ready. Enjoy access to excellent community amenities, including a sparkling pool & friendly neighbors that make this community feel like home. Whether you're looking to stay active or simply unwind in style, this location has it all. Own a clean, open & move -in ready Home.

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$23,721
− Mortgage interest
−$3,697
− Property taxes
−$990
− Insurance
−$330
− Repairs & maintenance
−$1,898
− Management
−$1,898
− Depreciation
−$1,920
Taxable income
$12,989
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,117
After-tax cash flow
$10,149/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 · 12 photos

Good 80/100 Cosmetic rehab

This move-in ready manufactured home in a desirable community offers a good condition with modern finishes and a bright, airy atmosphere.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Clean gutters — Improves drainage and aesthetics

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and value
  • Both Clean gutters — Improves drainage and aesthetics

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Chandler Unified District #80 (4242)
NCES district ID
0401870
Math proficiency
49% ▼ -8.00%
Reading proficiency
57% ▼ -2.00%
Median HH income
$74,048
Composite
47.54/100
National rank
#2268
State rank
#31 of 249 in AZ

Livability — Gilbert

Score
87/100
State rank
#1
US rank
#240

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Maricopa County · 4,537,380 people
City population
281,769
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
72,297
Household income
$88,676
Rent vs Own
38.3% rent · 61.7% own
Severe rent burden
2327.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 48% Hispanic / Latino 34% Two or more races 16% Black 7% Asian 6% Native American 2%
Hispanic origin (detail)
Mexican 29% Puerto Rican 1%
Common ancestry
Romanian 2% Lithuanian 2% Portuguese 1%
Foreign-born
16% · Canada, Vietnam, China
Languages at home
72% English-only · Spanish 21% Vietnamese 1% Chinese 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
▼ -128.25%
Current HPI
328.8354
Rent YoY
▼ -1.66%
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

-11.9% since first listed
5 events — show timeline
  • 2026-01-01 Relisted ARMLS
  • 2025-10-09 Listing Removed ARMLS
  • 2025-10-01 Price Changed $66,000 ARMLS
  • 2025-06-17 Price Changed $69,900 ARMLS
  • 2025-04-10 Listed $74,900 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…