CashFlowRE
Sign in Sign up
1555 Datig Dr
B Composite 74.56
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
  • Appreciation +7.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +1.6/10.0

$39,999

1555 Datig Dr · Quartzsite, AZ 85346
1 bd · 1.0 ba · 840 sqft · Manufactured · 78 Days on market
Built 1983 Fair condition 1,800 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Single wide manufactured home with 840 Sq ft of living space is available for sale in MHP park. It is 1 be/1 bath. The bath is newly remodeled. It is being sold furnished: new queen size bed, Vizio tv, love seat. The covered patio has pavers throughout. 2 large storages, and fenced on the west side.

Key facts

  • Large storages
  • Fenced on west side
  • Covered patio

Tags

NEWLY REMODELED BATHCOVERED PATIOLARGE STORAGESFENCED ON WEST SIDE

Property features AI

Finance

  • HOA & community: Land is leased

Exterior

  • Parking: No dedicated parking
  • Utilities: Public water; Public sewer; Electricity available
  • Home design: Manufactured home; Single-story (manufactured/mobile); Built by Casa
  • Construction: Frame construction; Mobile home approximately 14 ft wide by 60 ft long
  • Exterior features: Back yard fencing; Shed(s); Water-smart landscaping; Has a view; Level lot

Interior

  • Flooring: Laminate flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Propane heating; No cooling
  • Interior features: Laminate countertops; Open floor plan

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 1-bed/1.0-bath manufactured listed at $40k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($842 rent vs $40k).
  • Recommended offer: $38k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.0% vs local median 2.3% in Quartzsite — 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 (#134 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools F, amenities F.
  • Quartzsite Elementary District (4511) (rural): math 10% / reading 20% proficiency, ranked #405 of 501 in AZ (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 77 active listings in the ZIP; 92 units permitted in La Paz County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($276 loan paydown + $2k appreciation (5.2% local appreciation)).
  • La Paz County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.2% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($38k) is reasonable based on typical stale-listing flexibility.

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 $37,599 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% 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 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?
  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
2.11%
Cap rate
17.96%
Cash-on-cash
41.68%
DSCR
2.85
GRM
4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.23% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
50.2%
Equity multiple
4.08×
Total profit
$34,527
Equity at exit
$23,217
10-year hold
IRR
47.8%
Equity multiple
8.39×
Total profit
$82,749
Equity at exit
$40,533

Cash invested: $11,200 (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 85346

Home prices YoY
3.6%
Active inventory
77
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$842 medium interval (Pro) →
Mortgage (P&I)
$210
Tax est. 1.5%
$50 /mo · $600/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$389

Break-even live

Break-even rent $350
Max offer price $39,999
Occupancy floor 49%

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
$10,000
Closing costs
$1,200
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.

Listing history 17 events

  1. 2026-06-19
    days on market $39,999 Active 78 DOM
  2. 2026-06-18
    days on market $39,999 Active 77 DOM
  3. 2026-06-17
    days on market $39,999 Active 76 DOM
  4. 2026-06-16
    days on market $39,999 Active 75 DOM
  5. 2026-06-15
    days on market $39,999 Active 74 DOM
  6. 2026-06-14
    days on market $39,999 Active 72 DOM
  7. 2026-06-13
    days on market $39,999 Active 71 DOM
  8. 2026-06-10
    days on market $39,999 Active 69 DOM
  9. 2026-06-09
    days on market $39,999 Active 68 DOM
  10. 2026-06-08
    days on market $39,999 Active 67 DOM
  11. 2026-06-07
    days on market $39,999 Active 66 DOM
  12. 2026-06-03
    days on market $39,999 Active 62 DOM
  13. 2026-06-02
    days on market $39,999 Active 61 DOM
  14. 2026-06-01
    days on market $39,999 Active 60 DOM
  15. 2026-05-31
    days on market $39,999 Active 59 DOM
  16. 2026-05-30
    days on market $39,999 Active 58 DOM
  17. 2026-03-31
    listed $39,999 Active

ⓘ 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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥115°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
$10,108
− Mortgage interest
−$2,241
− Property taxes
−$600
− Insurance
−$200
− Repairs & maintenance
−$809
− Management
−$809
− Depreciation
−$1,164
Taxable income
$4,287
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,029
After-tax cash flow
$3,640/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 · 7 photos

Fair 45/100 Moderate rehab

This single-wide manufactured home requires moderate repairs and maintenance, including roof and siding repairs, and landscaping improvements to enhance its value.

Repairs flagged

  • Major roof — Signs of wear and potential leaks
  • Major siding — Weathered and peeling
  • Major fencing — Old and in need of repair

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and property value
  • Both Roof repair — Fixes potential leaks and improves property value
  • Both Siding repair — Enhances property appearance and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Signs of wear and potential leaks Major $15,000–50,000
siding · Weathered and peeling Major $15,000–50,000
fencing · Old and in need of repair Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both Landscaping — Enhances curb appeal and property value
  • Both Roof repair — Fixes potential leaks and improves property value
  • Both Siding repair — Enhances property appearance and value

ⓘ 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
Quartzsite Elementary District (4511)
NCES district ID
0406780
Math proficiency
10% ▼ -10.00%
Reading proficiency
20% ▼ -10.00%
Median HH income
$37,011
Composite
15.96/100
National rank
#14309
State rank
#405 of 501 in AZ

Livability — Quartzsite

Score
62/100
State rank
#134
US rank
#16388

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Quartzsite, AZ
Population (ZIP)
2,358

Population outlook (La Paz County) Hauer SSP2

Today (2025)
18,409 people
By 2030
17,592 · -4.4%
By 2040
16,600 · -9.8%
By 2050
16,328 · -11.3%
By 2075
17,075 · -7.2%
By 2100
17,042 · -7.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 19% Two or more races 14% Native American 2%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Iranian 4% Romanian 3% Lithuanian 3%
Foreign-born
9% · Canada
Languages at home
75% English-only · Spanish 17% German/W. Germanic 6%

Political lean MEDSL · La Paz

2024 margin
Solid R (+44.2) · D 27.6% · R 71.8%
2008→2024 swing
-15.7pp toward R · 2008: -28.5pp · 2024: -44.2pp
All cycles
2024: R+44.2 2020: R+38.8 2016: R+41.8 2012: R+32.2 2008: R+28.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.23%
Current HPI
149.5387
Rent YoY
Metro
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-03-31 Listed $39,999 LHAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…