CashFlowRE
Sign in Sign up
44144 W Cypress Ln
D+ Composite 47.34
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 +14.8/15.0
  • Cash flow +10.8/30.0
  • Appreciation +4.6/10.0
  • Livability +3.6/5.0
  • DSCR +3.1/10.0
  • Rent growth +2.9/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$250,400

44144 W Cypress Ln · Maricopa, AZ 85138
3 bd · 2.0 ba · 1,572 sqft · SingleFamily public records · 8 Days on market
Built 2005 5,401 sqft lot Est $299k · 16% under $92/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come check out this perfect family home located in a quiet Maricopa neighborhood within just minutes of multiple schools, shopping centers, Ak-Chin Resort and Casino, and the Copper Sky Recreation Park. BRAND NEW Wood-like laminate and tile run throughout the home and with 3 bedrooms, 2 bathrooms, 1,572 sq ft, and a large backyard, it is perfect for the whole family. House is priced to sell so don't miss your opportunity to make this house your home!

Key facts

  • 5,401 sq ft lot
  • 2 garage spots
  • Built 2005

Property features AI

Finance

  • Other: Community amenities include playground and biking/walking path
  • Financial info: Current financing options noted: FHA and assumable (no qualify)
  • HOA & community: Homeowners association with quarterly fee (maintenance of grounds) reported; Association fee charged quarterly

Exterior

  • Parking: 2 covered parking spaces; 2 open parking spaces; 2-car garage
  • Utilities: City water; Public sewer; 220-volt supply to kitchen
  • Home design: Single-family residence; Fee simple ownership; Property listed as fixer condition
  • Construction: Stucco and wood frame construction; Painted exterior; Tile roof
  • Exterior features: Block fencing; Dirt in back yard; Gravel/stone in front yard; City-maintained road access

Interior

  • Kitchen: 220-volt outlet in kitchen; Laminate counters; Pantry; Disposal
  • Bedrooms: Up to 4 bedrooms
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Breakfast bar; Vaulted ceilings; Pantry; 3/4 bath in primary bedroom; Laminate counters; Disposal
  • Laundry & utility: Indoor laundry with washer/dryer hookups

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-115 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $230k (8.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $194k (22.4% below list).
  • Recommended offer: $194k (22.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.7% in Maricopa — 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 72/100 on livability (#28 in AZ) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A-, crime B+; Watch: amenities F, commute F, health & safety F.
  • Maricopa Unified School District (4441) (town): math 20% / reading 29% proficiency, ranked #128 of 249 in AZ (top 51%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Saddleback Elementary School (math 24% / reading 33%, grade F, #580 of 1,109 statewide, top 53%, 795 students, 56% FRL); Maricopa Wells Middle School (math 13% / reading 23%, grade F, #143 of 218 statewide, top 66%, 934 students, 57% FRL); Maricopa High School (math 12% / reading 19%, grade F, #262 of 381 statewide, top 69%, 2,188 students, 46% FRL).
  • Market conditions: Rents rising (+1.8%/yr); 845 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-0.9%/yr); year-one equity from $2k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 7y 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 $185k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $194,316 (22.4% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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. 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
0.78%
Cap rate
5.74%
Cash-on-cash
-1.97%
DSCR
0.91
GRM
10.7

CMA / ARV

ARV (on-the-fly)
$298,680
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
44357 W Cypress Ln 0.15mi 3/2.0 1,573 (+0%) 1mo $310,000 $197 92
44441 W Cypress Ln 0.20mi 4/2.0 (+1) 1,573 (+0%) 9mo $299,000 $190 78
43871 W Cowpath Rd 0.58mi 3/2.0 1,509 (-4%) 3mo $260,000 $172 64
44781 W Zion Rd 0.42mi 3/2.0 1,445 (-8%) 9mo $325,000 $225 60
43909 W Arizona Ave 0.73mi 3/2.0 1,509 (-4%) 2mo $190,500 $126 58
18552 N Ibis Way 0.74mi 3/2.0 1,509 (-4%) 3mo $306,000 $203 56
45085 W Mescal St 0.60mi 3/2.0 1,413 (-10%) 1mo $290,000 $205 54
43171 W Cowpath Rd 0.65mi 4/2.0 (+1) 1,534 (-2%) 10mo $225,000 $147 53
45085 W Windrose Dr 0.61mi 3/2.0 1,413 (-10%) 4mo $285,000 $202 51
45084 W Desert Cedars Ln 0.64mi 3/2.0 1,753 (+12%) 7mo $305,000 $174 45
18930 N Dallas Smith Ln 0.72mi 3/2.0 1,725 (+10%) 6mo $235,000 $136 45
45070 W Windrose Dr 0.61mi 3/2.0 1,753 (+12%) 9mo $260,000 $148 45

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.89% appreciation · 1.78% rent growth · sell at horizon

5-year hold
IRR
-9.0%
Equity multiple
0.61×
Total profit
$-27,287
Equity at exit
$61,796
10-year hold
IRR
-3.3%
Equity multiple
0.70×
Total profit
$-21,001
Equity at exit
$66,050

Cash invested: $70,112 (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 85138

Home prices YoY
-0.3%
Rents YoY
1.8%
Active inventory
845
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,943 high interval (Pro) →
Mortgage (P&I)
$1,313
Tax from tax record
$141 /mo · $1,688/yr
Insurance
$104
HOA
$92
Vacancy / Maint / Mgmt
$408
Net cashflow
$-115

Break-even live

Break-even rent $2,089
Max offer price $230,075
Occupancy floor

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
$62,600
Closing costs
$7,512
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
43814 W Cypress Ln Maricopa, AZ 4.0 2.0 2170 $2,095 $0.97 44d 1 0.21mi
43760 W Cypress Ln Maricopa, AZ 4.0 2.0 2142 $2,000 $0.93 44d 1 0.24mi
44928 W Zion Rd Maricopa, AZ 3.0 2.5 1875 $1,950 $1.04 44d 1 0.49mi
44900 W Bowlin Rd Maricopa, AZ 1.0–3.0 1.0–2.0 1015 $2,320 $2.28 1d 1 0.50mi
18283 N Presley Ln Maricopa, AZ 3.0 2.5 2156 $2,000 $0.93 24d 1 0.53mi
44170 W Honeycutt Ave Maricopa, AZ 1.0–3.0 1.0–2.0 913 $1,450 $1.59 1d 1 0.62mi
43361 W Elizabeth Ave Maricopa, AZ 3.0 2.0 1509 $1,795 $1.19 24d 1 0.62mi
43811 W Elizabeth Ave Maricopa, AZ 3.0 2.0 1509 $1,575 $1.04 24d 1 0.66mi
45129 W Desert Cedars Ln Maricopa, AZ 4.0 2.0 1753 $1,875 $1.07 5d 1 0.66mi
45310 W Norris Rd Maricopa, AZ 3.0 2.0 1385 $1,539 $1.11 2d 1 0.78mi
45310 W Norris Rd Maricopa, AZ 3.0 2.0 1385 $1,649 $1.19 24d 1 0.78mi
43205 W Jeremy St Maricopa, AZ 3.0 2.0 1699 $1,850 $1.09 5d 1 0.79mi
17447 N Marina Ave Maricopa, AZ 3.0 2.0 1397 $1,595 $1.14 24d 1 0.81mi
44000 W Palo Olmo Rd Maricopa, AZ 3.0 2.0 1853 $1,850 $1.00 44d 1 0.86mi
45539 W Sky Ln Maricopa, AZ 4.0 2.0 1831 $1,909 $1.04 3d 1 0.87mi
42725 W Martie Lynn Rd Maricopa, AZ 3.0 2.0 1509 $2,015 $1.34 24d 1 0.87mi
45556 W Tucker Rd Maricopa, AZ 4.0 2.0 2152 $1,795 $0.83 44d 1 0.92mi
45462 W Tulip Ln Maricopa, AZ 3.0 2.0 1391 $1,750 $1.26 44d 1 0.92mi
43269 W Arizona Ave Maricopa, AZ 4.0 2.0 1533 $1,695 $1.11 44d 1 0.92mi
44124 W Palo Cedro Rd Maricopa, AZ 3.0 2.0 1619 $1,595 $0.99 44d 1 0.96mi
19680 N Ortman Cir Maricopa, AZ 3.0 2.0 1975 $1,700 $0.86 3d 1 1.01mi
45779 W Tucker Rd Maricopa, AZ 4.0 2.0 1925 $2,199 $1.14 24d 1 1.05mi
42495 W Monteverde Dr Maricopa, AZ 3.0 2.0 1484 $2,500 $1.68 44d 1 1.08mi
45811 W Amsterdam Rd Maricopa, AZ 3.0 2.0 1993 $1,700 $0.85 44d 1 1.12mi
45967 W Starlight Dr Maricopa, AZ 3.0 2.0 1671 $1,675 $1.00 22d 1 1.15mi
45959 W Ranch Rd Maricopa, AZ 4.0 2.0 1605 $1,709 $1.06 3d 1 1.16mi
42381 W Mira Ct Maricopa, AZ 3.0 2.0 1584 $1,795 $1.13 44d 1 1.19mi
42381 W Mira Ct Maricopa, AZ 3.0 2.0 1584 $1,795 $1.13 24d 1 1.19mi
42584 W Maricopa-Casa Grande Hwy Maricopa, AZ 2.0–4.0 1.0–2.0 1140 $1,723 $1.51 1d 58 1.20mi
43223 W Neely Dr Maricopa, AZ 4.0 2.0 2223 $2,900 $1.30 17d 1 1.21mi
43368 W Palmen Dr Maricopa, AZ 4.0 2.5 2200 $1,889 $0.86 44d 1 1.24mi
42275 W Calle St Maricopa, AZ 4.0 3.0 1807 $2,050 $1.13 3d 1 1.24mi
42275 W Calle St Maricopa, AZ 4.0 3.0 1807 $2,050 $1.13 44d 1 1.24mi
42246 W Balsa Dr Maricopa, AZ 3.0 2.0 1585 $1,679 $1.06 44d 1 1.27mi
18184 N Calacera St Maricopa, AZ 3.0 2.0 1603 $1,795 $1.12 17d 1 1.28mi
46149 W Guilder Ave Maricopa, AZ 3.0 2.0 1432 $1,600 $1.12 4d 1 1.28mi
19165 N Ventana Ln Maricopa, AZ 3.0 2.0 1440 $1,650 $1.15 24d 1 1.32mi
46176 W Amsterdam Rd Maricopa, AZ 4.0 2.0 2200 $1,895 $0.86 44d 1 1.35mi
44456 W Eddie Way Maricopa, AZ 3.0 2.0 1679 $1,695 $1.01 44d 1 1.45mi
42826 W Darter Dr Maricopa, AZ 2.0 2.0 1596 $1,875 $1.17 24d 1 1.45mi

HOA detail

Monthly dues
$92 · $1,104/yr

Listing history 7 events

  1. 2026-06-18
    days on market $250,400 Active 8 DOM
  2. 2026-06-17
    days on market $250,400 Active 7 DOM
  3. 2026-06-16
    days on market $250,400 Active 6 DOM
  4. 2026-06-15
    days on market $250,400 Active 5 DOM
  5. 2026-06-13
    days on market $250,400 Active 3 DOM
  6. 2026-06-13
    remarks 325-char remark
  7. 2026-06-13
    listed $250,400 Active 2 DOM

ⓘ 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
$1,688 · $141/mo
Projected year-2 tax
$1,688 · $141/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X · 22% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥114°F today · 18 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
$23,318
− Mortgage interest
−$14,026
− Property taxes
−$1,688
− Insurance
−$1,252
− Repairs & maintenance
−$1,865
− Management
−$1,865
− HOA
−$1,104
− Depreciation
−$7,284
Taxable loss
−$5,768
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,384
After-tax cash flow
$4/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
Maricopa Unified School District (4441)
NCES district ID
0404720
Math proficiency
20% ▼ -18.00%
Reading proficiency
29% ▼ -9.00%
Median HH income
$63,725
Composite
22.92/100
National rank
#7993
State rank
#128 of 249 in AZ

Livability — Maricopa

Score
72/100
State rank
#28
US rank
#5943

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maricopa, AZ
County
Pinal County · 399,947 people
City population
76,044
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
55,260
Household income
$95,867
Rent vs Own
17.7% rent · 82.3% own
Severe rent burden
432.0

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 0.69)
Race & ethnicity
White 45% Hispanic / Latino 30% Two or more races 17% Black 13% Native American 3% Asian 3% Pacific Islander 1%
Hispanic origin (detail)
Mexican 26% Puerto Rican 1%
Common ancestry
Lithuanian 2% Romanian 2% Italian 2%
Foreign-born
10% · Canada
Languages at home
79% English-only · Spanish 16% Other Asian/Pacific 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
▼ -0.89%
Current HPI
258.1461
Rent YoY
▲ 1.78%
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

-93.3% since first listed
11 events — show timeline
  • 2026-06-10 Listed $250,400 ARMLS
  • 2023-12-24 Listing Removed ARMLS
  • 2023-12-15 Listed $315,000 ARMLS
  • 2019-10-28 Sold (Public Records) $185,000 Public Records
  • 2019-10-28 Sold (MLS) $185,000 ARMLS
  • 2019-10-23 Pending ARMLS
  • 2019-10-23 Listed $184,800 ARMLS
  • 2019-10-22 Sold (MLS) $185,000 ARMLS
  • 2019-09-13 Pending ARMLS
  • 2019-09-06 Listed $184,800 ARMLS
  • 2004-02-03 Sold (Public Records) $3,738,900 Public Records

Property tax history

-0.9%/yr

Latest (2025): $1,688 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…