CashFlowRE
Sign in Sign up
5600 S Country Club Rd #160
C+ Composite 64.64
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +2.6/5.0
  • Appreciation +2.5/10.0
  • Condition / age +2.2/5.0
  • Schools +1.8/10.0
  • Manufactured-home adj. -5.6

$75,000

5600 S Country Club Rd #160 · Tucson, AZ 85706
3 bd · 2.0 ba · 1,008 sqft · Manufactured · 240 Days on market
Manufactured home Built 1984 Fair condition $74/sqft · 64% below area ↓ 29% since listing

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

Listing remarks MLS

Investor special! Spacious 3-bedroom, 2-bath mobile home with living room, kitchen, and laundry hookups. Needs TLC—excellent value-add and flip or rental potential. Motivated seller, priced to sell, all offers considered. Bring your best offer!

Key facts

  • Parking
  • Community pool
  • Built 1984

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 3-bed/2.0-bath manufactured listed at $75k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $385 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 3.8% in Tucson — 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 74/100 on livability (#17 in AZ, #4,502 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, crime F, employment D-.
  • Sunnyside Unified District (4407) (urban): math 9% / reading 15% proficiency, ranked #233 of 249 in AZ (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Gallego Primary Fine Arts Magnet (math 22% / reading 22%, grade F, #687 of 1,109 statewide, top 65%, 544 students, 72% FRL); Sierra 2-8 School (math 5% / reading 10%, grade F, #207 of 218 statewide, top 96%, 794 students, 87% FRL); Sunnyside High School (math 8% / reading 10%, grade F, #356 of 381 statewide, top 94%, 2,204 students, 71% FRL) — zoned schools average 77% FRL vs 56% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 180 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 82d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,268 units permitted in Pima County in 2024 (996 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 0.3% rent growth), your $21k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 240 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 240 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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
1.52%
Cap rate
12.45%
Cash-on-cash
21.97%
DSCR
1.98
GRM
5.5

CMA / ARV

ARV (median comp)
$206,865
List price
$75,000
Delta
-63.74%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3240 E Milton Rd 0.37mi 3/2.0 1,024 (+2%) 14mo $195,000 $190 68
5766 S Bonney Ave 0.27mi 2/1.0 (-1) 1,000 (-1%) 12mo $110,000 $110 67
3348 E Holladay St 0.44mi 3/2.0 1,056 (+5%) 7mo $240,000 $227 66
5729 S Masterson Ave 0.38mi 2/2.0 (-1) 840 (-17%) 16mo $200,000 $238 39
3048 E Acacia Club Ln 0.75mi 3/2.0 1,120 (+11%) 11mo $195,000 $174 38
3009 E Acacia Club Ln 0.79mi 3/2.0 1,120 (+11%) 22mo $227,500 $203 28
5074 S Palo Verde Club Ln 0.75mi 3/2.0 1,152 (+14%) 20mo $240,000 $208 25

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 · 0.26% rent growth · sell at horizon

5-year hold
IRR
11.5%
Equity multiple
1.44×
Total profit
$9,289
Equity at exit
$11,183
10-year hold
IRR
18.2%
Equity multiple
2.32×
Total profit
$27,783
Equity at exit
$6,485

Cash invested: $21,000 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
5 active · 2 under contract
Months of supply
30.0 mo (3%/mo absorbed)
Median asking
$120,000 ($100/sqft)
Median days on market
25 d
This list price
20% of active listings are priced below it
ARV vs active asking
+105.2% above current asking $/sqft

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

ZIP-level market 85706

Home prices YoY
-14.2%
Rents YoY
0.3%
Active inventory
180
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,143 high interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$385

Break-even live

Break-even rent $656
Max offer price $75,000
Occupancy floor 61%

Sensitivity live

Price -10% $436 -5% $410 +0% $385 +5% $359 +10% $333
Rent -10% $294 -5% $339 +0% $385 +5% $430 +10% $475
Rate -1.0pp $422 -0.5pp $404 base $385 +0.5pp $365 +1.0pp $345

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
$18,750
Closing costs
$2,250
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3074 E Via Genovesa Tucson, AZ 2.0 2.0 947 $1,560 $1.65 99d 1 0.15mi
5645 S Bonney Ave Unit 7 Tucson, AZ 2.0 1.0 840 $800 $0.95 10d 1 0.27mi
5521 S Bonney Ave Tucson, AZ 3.0 2.0 1056 $1,650 $1.56 62d 1 0.33mi
5515 S Forgeus Ave Tucson, AZ 1.0–3.0 1.0–2.0 742 $1,403 $1.89 0d 33 0.38mi
2755 E Liverpool Dr Tucson, AZ 3.0 1.0 1300 $1,495 $1.15 86d 1 0.43mi
2735 E Liverpool Dr Tucson, AZ 3.0 2.0 1300 $1,599 $1.23 10d 1 0.44mi
3314 E Benson Hwy Tucson, AZ 3.0 1.0 1200 $1,100 $0.92 3d 1 0.51mi
5405 S Masterson Ave #1 Tucson, AZ 3.0 2.0 1076 $1,600 $1.49 98d 1 0.52mi
5405 S Masterson Ave Unit 2 Tucson, AZ 3.0 2.0 1076 $1,600 $1.49 97d 1 0.52mi
2446 E Calle Pelicano Tucson, AZ 3.0 2.0 1284 $1,800 $1.40 10d 1 0.67mi
2155 E Calle Gran Desierto Tucson, AZ 3.0 2.0 1180 $1,595 $1.35 0d 1 0.74mi
2155 E Calle Gran Desierto Tucson, AZ 3.0 2.0 1180 $1,595 $1.35 10d 1 0.74mi
2145 E Calle Gran Desierto Tucson, AZ 2.0 2.0 1043 $1,495 $1.43 97d 1 0.75mi
2602 E Walnut St Unit 9 Tucson, AZ 3.0 2.0 1232 $1,300 $1.06 139d 1 0.76mi
2602 E Walnut St Unit 1 Tucson, AZ 2.0 1.0 890 $1,095 $1.23 119d 1 0.76mi
3064 E Acacia Club Ln Tucson, AZ 3.0 1.0 1200 $1,600 $1.33 62d 1 0.77mi
5071 S Mesquite Club Ln Tucson, AZ 3.0 2.0 1244 $1,500 $1.21 10d 1 0.79mi
6016 S Avenida Ribero Tucson, AZ 2.0 2.0 1024 $1,400 $1.37 119d 1 0.82mi
6047 S Avenida Las Monjas Tucson, AZ 2.0 2.0 1180 $1,550 $1.31 99d 1 0.84mi
6027 S Avenida Las Monjas Tucson, AZ 3.0 2.0 1210 $1,800 $1.49 10d 1 0.84mi
6046 S Avenida Talca Tucson, AZ 2.0 2.0 969 $1,495 $1.54 139d 1 0.99mi
1711 E Canada St Tucson, AZ 4.0 2.0 1183 $1,800 $1.52 110d 1 1.05mi
6272 Spruce Goose Ave Tucson, AZ 2.0 1.0 1015 $1,675 $1.65 82d 1 1.06mi
6272 Spruce Goose Ave Tucson, AZ 2.0 1.0 1015 $1,675 $1.65 117d 1 1.06mi
6222 S Sun View Way Tucson, AZ 3.0 2.0 1261 $1,650 $1.31 10d 1 1.11mi
6306 S Sunrise Valley Dr Tucson, AZ 4.0 2.0 1359 $1,650 $1.21 10d 1 1.17mi
3847 E Hopseed Ln Tucson, AZ 3.0 2.0 1395 $1,695 $1.22 0d 1 1.22mi
5918 S Del Moral Blvd Tucson, AZ 3.0 2.0 1120 $1,500 $1.34 117d 1 1.22mi
1816 E Iowa St Tucson, AZ 2.0 2.0 943 $1,338 $1.42 10d 1 1.23mi
2203 E Benson Hwy Unit QU2203-11 Tucson, AZ 2.0 1.0 1000 $1,250 $1.25 6d 1 1.30mi
1360 E Drexel Rd Unit CH1360-404 Tucson, AZ 2.0 1.0 750 $1,025 $1.37 119d 1 1.30mi
1360 E Drexel Rd Unit CH1360-406 Tucson, AZ 2.0 1.0 750 $995 $1.33 10d 1 1.30mi
1360 E Drexel Rd Unit CH1360-402 Tucson, AZ 2.0 1.0 750 $1,025 $1.37 139d 1 1.30mi
6280 S Campbell Ave Tucson, AZ 3.0–4.0 2.0 1100 $1,375 $1.25 116d 7 1.32mi
6280 S Campbell Ave Tucson, AZ 3.0 2.0 1050 $1,425 $1.36 98d 1 1.32mi
6280 S Campbell Ave Tucson, AZ 4.0 2.0 1150 $1,700 $1.48 86d 1 1.32mi
6280 S Campbell Ave Tucson, AZ 4.0 2.0 1150 $1,795 $1.56 67d 1 1.32mi
6280 S Campbell Ave Tucson, AZ 4.0 2.0 1150 $1,249 $1.09 7d 1 1.32mi
5625 S Irving Dr Tucson, AZ 4.0 2.0 1322 $1,900 $1.44 139d 1 1.33mi
3787 E Bright View St Tucson, AZ 3.0 2.0 1261 $1,775 $1.41 4d 1 1.34mi

Listing history 50 events

  1. 2026-09-23
    days on market $75,000 Active 240 DOM
  2. 2026-09-22
    days on market $75,000 Active 239 DOM
  3. 2026-09-21
    days on market $75,000 Active 238 DOM
  4. 2026-09-20
    days on market $75,000 Active 237 DOM
  5. 2026-09-19
    days on market $75,000 Active 236 DOM
  6. 2026-09-18
    days on market $75,000 Active 235 DOM
  7. 2026-09-17
    days on market $75,000 Active 234 DOM
  8. 2026-09-16
    days on market $75,000 Active 233 DOM
  9. 2026-09-15
    days on market $75,000 Active 232 DOM
  10. 2026-09-14
    days on market $75,000 Active 231 DOM
  11. 2026-09-13
    days on market $75,000 Active 230 DOM
  12. 2026-09-12
    days on market $75,000 Active 229 DOM
  13. 2026-09-11
    days on market $75,000 Active 228 DOM
  14. 2026-09-05
    days on market $75,000 Active 222 DOM
  15. 2026-09-04
    days on market $75,000 Active 221 DOM
  16. 2026-09-03
    days on market $75,000 Active 220 DOM
  17. 2026-08-31
    days on market $75,000 Active 217 DOM
  18. 2026-08-29
    days on market $75,000 Active 215 DOM
  19. 2026-08-28
    days on market $75,000 Active 214 DOM
  20. 2026-08-27
    days on market $75,000 Active 213 DOM
  21. 2026-08-25
    days on market $75,000 Active 211 DOM
  22. 2026-08-24
    days on market $75,000 Active 210 DOM
  23. 2026-08-23
    days on market $75,000 Active 209 DOM
  24. 2026-08-22
    days on market $75,000 Active 208 DOM
  25. 2026-08-21
    days on market $75,000 Active 207 DOM
  26. 2026-08-20
    days on market $75,000 Active 206 DOM
  27. 2026-08-19
    days on market $75,000 Active 205 DOM
  28. 2026-08-18
    days on market $75,000 Active 204 DOM
  29. 2026-08-17
    days on market $75,000 Active 203 DOM
  30. 2026-08-16
    days on market $75,000 Active 202 DOM
  31. 2026-08-15
    days on market $75,000 Active 201 DOM
  32. 2026-08-14
    days on market $75,000 Active 200 DOM
  33. 2026-08-13
    days on market $75,000 Active 199 DOM
  34. 2026-08-12
    days on market $75,000 Active 198 DOM
  35. 2026-08-11
    days on market $75,000 Active 197 DOM
  36. 2026-08-10
    days on market $75,000 Active 196 DOM
  37. 2026-08-09
    days on market $75,000 Active 195 DOM
  38. 2026-08-08
    days on market $75,000 Active 194 DOM
  39. 2026-08-07
    days on market $75,000 Active 193 DOM
  40. 2026-08-06
    days on market $75,000 Active 192 DOM
  41. 2026-08-05
    days on market $75,000 Active 191 DOM
  42. 2026-08-04
    days on market $75,000 Active 190 DOM
  43. 2026-08-03
    days on market $75,000 Active 189 DOM
  44. 2026-07-31
    days on market $75,000 Active 186 DOM
  45. 2026-07-30
    days on market $75,000 Active 185 DOM
  46. 2026-07-30
    days on market $75,000 Active 184 DOM
  47. 2026-07-28
    days on market $75,000 Active 183 DOM
  48. 2026-07-26
    days on market $75,000 Active 181 DOM
  49. 2026-07-24
    days on market $75,000 Active 179 DOM
  50. 2026-07-23
    days on market $75,000 Active 178 DOM

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥104°F today · 19 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
$13,714
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$375
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$2,182
Taxable income
$3,637
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$873
After-tax cash flow
$3,742/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

Fair 45/100 Moderate rehab Est. rehab $25,200–$45,360 screening

This mobile home requires moderate repairs and maintenance to improve its condition and value. Painting the exterior siding and replacing the bathroom fixtures and carpeted flooring would significantly enhance its resale and rental potential.

Repairs flagged

  • Major exterior siding — Significant weathering and discoloration
  • Minor bathroom fixtures — Standard fixtures with some wear
  • Minor flooring — Carpeted floors with some wear

Value-add opportunities

  • Resale paint exterior siding — Enhances curb appeal and value
  • Rental replace bathroom fixtures — Improves tenant satisfaction and rental value
  • Both replace carpeted flooring — Enhances overall appearance and comfort

ⓘ Rehab cost is a screening estimate — Moderate 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 18/100

Zoned Schools

Elementary Gallego Primary Fine Arts Magnet F AZ #687/1,109 Nat'l #32,000/41,679 Middle Gallego Intermediate Fine Arts Magnet School F AZ #122/218 Nat'l #11,382/14,009 High Sunnyside High School F AZ #356/381 Nat'l #16,600/17,239

Schools (NCES district)

District
Sunnyside Unified District (4407)
NCES district ID
0408170
Math proficiency
9% ▼ -21.00%
Reading proficiency
15% ▼ -14.00%
Median HH income
$34,365
Composite
9.76/100
National rank
#9827
State rank
#233 of 249 in AZ
B Composite livability gradescore 74/100

Livability — Tucson

Score
74/100
State rank
#17
US rank
#4502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tucson, AZ
County
Pima County · 1,066,056 people
City population
839,336
Metro
Tucson, AZ
Population (ZIP)
54,236
Household income
$50,248
Rent vs Own
42.8% rent · 57.2% own
Severe rent burden
6% of renters

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
Predominantly Hispanic (84%)
Race & ethnicity
Hispanic / Latino 84% Two or more races 36% White 10% Native American 6% Black 2%
Hispanic origin (detail)
Mexican 79%
Foreign-born
25% · Canada
Languages at home
37% English-only · Spanish 62%

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

Price history

-28.6% since first listed
3 events — show timeline
  • 2026-05-01 Price Changed $75,000 MLSSAZ
  • 2026-02-05 Price Changed $85,000 MLSSAZ
  • 2026-01-26 Listed $105,000 MLSSAZ

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…