CashFlowRE
Sign in Sign up
7401 N Scottsdale Rd #37
C Composite 59.91
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 +16.5/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.9/10.0
  • Schools +4.8/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0

$584,000

7401 N Scottsdale Rd #37 · Scottsdale, AZ 85253
3 bd · 3.0 ba · 2,351 sqft · Condo public records · 231 Days on market
Built 1975 $248/sqft · 53% below area $752/mo HOA · 13% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Prepare to be amazed by this absolute beauty & attention to detail this townhome showcases! Meticulously designed interior promotes a modern feel, featuring wood-look tile flooring, neutral paint, & tons of natural light. Large living room enhanced by a cozy fireplace is perfect for chilly evenings. Sliding glass doors in the family room create a seamless indoor-outdoor flow. The eat-kitchen offers stainless steel appliances, ample cabinets, mosaic tile backsplash, recessed lighting, granite counters, & a breakfast bar. Head upstairs to find the sizable primary bedroom w/plush carpet, balcony access, an ensuite w/dual sinks, & a walk-in closet. Don't miss the stacked washer & dryer. Spend quiet mornings on the balcony or unwind under the covered patio. A rare deal like this won't last!

Key facts

  • Sliding glass doors
  • Cozy fireplace
  • Breakfast bar

Tags

WOOD-LOOK TILE FLOORINGCOZY FIREPLACESLIDING GLASS DOORSSTAINLESS STEEL APPLIANCESMOSAIC TILE BACKSPLASHBREAKFAST BAR

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/3.0-bath condo listed at $584k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $578k (1.0% below list).
  • Recommended offer: $514k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 2.5% in Scottsdale — 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 80/100 on livability (#4 in AZ, #1,756 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: health & safety C-, cost of living F.
  • Scottsdale Unified District (4240) (urban): math 53% / reading 55% proficiency, ranked #30 of 249 in AZ (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+8.6%/yr); 349 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($185k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $62k of equity ($4k loan paydown + $58k appreciation (10.0% local appreciation)).
  • Maricopa County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $164k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$100k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 231 days — a 12% lower offer ($514k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 18y ago; this cycle's ask has dropped $115k (16%) 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 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $513,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 231 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 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.99%
Cap rate
6.99%
Cash-on-cash
2.47%
DSCR
1.11
GRM
8.4

CMA / ARV

ARV (median comp)
$1,230,943
List price
$584,000
Delta
-52.56%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
28.0%
Equity multiple
3.26×
Total profit
$370,301
Equity at exit
$526,113
10-year hold
IRR
26.0%
Equity multiple
8.03×
Total profit
$1,149,684
Equity at exit
$1,134,584

Cash invested: $163,520 (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 85253

Home prices YoY
4.2%
Rents YoY
8.6%
Active inventory
349
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$5,781 high interval (Pro) →
Mortgage (P&I)
$3,063
Tax from tax record
$172 /mo · $2,065/yr
Insurance
$243
HOA
$752
Vacancy / Maint / Mgmt
$1,214
Net cashflow
$337

Break-even live

Break-even rent $5,354
Max offer price $584,000
Occupancy floor 89%

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
$146,000
Closing costs
$17,520
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
7401 N Scottsdale Rd Paradise Valley, AZ 3.0 2.0–2.5 1930 $2,898 $1.50 24d 2 0.02mi
7275 N Scottsdale Rd #1019 Paradise Valley, AZ 4.0 3.5 3062 $6,800 $2.22 43d 1 0.21mi
7614 E Gila Bend Rd Scottsdale, AZ 3.0 3.0 2608 $6,900 $2.65 43d 1 0.45mi
7238 E Joshua Tree Ln Scottsdale, AZ 2.0 2.0 2033 $3,450 $1.70 3d 1 0.64mi
6842 N 72nd Pl Scottsdale, AZ 3.0 2.0 2300 $7,500 $3.26 43d 1 0.66mi
7773 E Stallion Rd Scottsdale, AZ 3.0 2.0 1812 $4,000 $2.21 24d 1 0.68mi
6834 N 72nd Pl Scottsdale, AZ 3.0 2.0 2300 $8,500 $3.70 43d 1 0.68mi
7799 E Oakshore Dr Scottsdale, AZ 2.0 2.0 1813 $10,000 $5.52 43d 1 0.69mi
6819 N 73rd St Scottsdale, AZ 2.0 2.0 2032 $6,000 $2.95 43d 1 0.70mi
7720 N Pinesview Dr Scottsdale, AZ 3.0 2.0 1618 $5,500 $3.40 43d 1 0.76mi
7819 E Via Rio Scottsdale, AZ 3.0 2.0 2053 $8,200 $3.99 43d 1 0.81mi
7620 E Via del Placito Scottsdale, AZ 4.0 2.5 2829 $18,000 $6.36 43d 1 0.81mi
6587 N Palmeraie Blvd #3022 Paradise Valley, AZ 3.0 3.5 3202 $25,000 $7.81 7d 1 0.83mi
6587 N Palmeraie Blvd Paradise Valley, AZ 3.0 4.0 3202 $25,000 $7.81 43d 1 0.83mi
6587 N Palmeraie Blvd #2003 Paradise Valley, AZ 2.0 2.5 2100 $13,500 $6.43 43d 1 0.83mi
6587 N Palmeraie Blvd #3032 Paradise Valley, AZ 2.0 3.0 1926 $18,000 $9.35 44d 1 0.83mi
7837 E Via Marina Scottsdale, AZ 3.0 2.0 1821 $11,500 $6.32 43d 1 0.83mi
7285 E Las Palmaritas Dr Scottsdale, AZ 3.0 2.5 2586 $7,500 $2.90 21d 1 0.84mi
7330 E Las Palmaritas Dr Scottsdale, AZ 3.0 3.5 2700 $10,000 $3.70 21d 1 0.87mi
7838 E Via Costa Scottsdale, AZ 3.0 2.0 2013 $7,000 $3.48 43d 1 0.87mi
6587 N Palmeraie Blvd Unit 2015 Paradise Valley, AZ 2.0 2.5 1926 $20,000 $10.38 43d 1 0.90mi
7500 N Via Camello del Sur Scottsdale, AZ 3.0 2.0 2295 $4,500 $1.96 43d 1 0.92mi
7506 N Via Camello del Sur Scottsdale, AZ 2.0 2.0 2130 $6,500 $3.05 43d 1 0.93mi
7322 E Sierra Vista Dr Scottsdale, AZ 3.0 4.0 2854 $10,500 $3.68 43d 1 0.93mi
7513 N Via Camello del Sur Scottsdale, AZ 2.0 2.0 1890 $3,095 $1.64 24d 1 0.95mi
7519 N Via Camello del Sur Scottsdale, AZ 2.0 2.0 1890 $3,750 $1.98 43d 1 0.96mi
7893 E Joshua Tree Ln Scottsdale, AZ 3.0 2.5 1640 $4,600 $2.80 43d 1 0.96mi
7278 E Echo Ln Scottsdale, AZ 3.0 2.5 2925 $9,500 $3.25 24d 1 0.97mi
7636 N Via Camello del Sur Scottsdale, AZ 2.0 2.0 1890 $14,500 $7.67 43d 1 0.97mi
7537 N Via Camello del Sur Scottsdale, AZ 2.0 2.0 1812 $4,900 $2.70 43d 1 0.98mi
7933 E Pepper Tree Ln Scottsdale, AZ 3.0 2.5 1640 $2,599 $1.58 43d 1 0.99mi
7638 E Via de Lindo Scottsdale, AZ 3.0 2.0 2248 $9,000 $4.00 43d 1 1.00mi
7305 E Del Acero Dr Scottsdale, AZ 2.0 2.5 2010 $9,500 $4.73 43d 1 1.06mi
6333 N Scottsdale Rd Unit 22 Scottsdale, AZ 3.0 3.5 2892 $9,000 $3.11 24d 1 1.06mi
8109 E Via Sonrisa Unit 1545669P Scottsdale, AZ 3.0 2.0 1614 $4,058 $2.51 14d 1 1.08mi
7650 N Via de Fonda Scottsdale, AZ 2.0 2.0 1812 $4,400 $2.43 43d 1 1.08mi
8095 E Via del Desierto Scottsdale, AZ 2.0 2.0 1890 $3,995 $2.11 43d 1 1.08mi
7974 E Via Campo Scottsdale, AZ 4.0 3.0 2852 $6,450 $2.26 43d 1 1.09mi
7745 N Via Camello del Sur Scottsdale, AZ 2.0 2.0 1890 $4,500 $2.38 43d 1 1.11mi
8012 E Via Campo Scottsdale, AZ 4.0 2.0 2430 $3,950 $1.63 43d 1 1.11mi

HOA detail condo

Monthly dues
$752 · $9,024/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 38 events

  1. 2026-06-18
    days on market $584,000 Active 231 DOM
  2. 2026-06-17
    days on market $584,000 Active 230 DOM
  3. 2026-06-16
    days on market $584,000 Active 229 DOM
  4. 2026-06-15
    days on market $584,000 Active 228 DOM
  5. 2026-06-13
    days on market $584,000 Active 226 DOM
  6. 2026-06-09
    days on market $584,000 Active 222 DOM
  7. 2026-06-08
    days on market $584,000 Active 221 DOM
  8. 2026-06-07
    days on market $584,000 Active 220 DOM
  9. 2026-06-04
    days on market $584,000 Active 217 DOM
  10. 2026-06-03
    days on market $584,000 Active 216 DOM
  11. 2026-06-02
    days on market $584,000 Active 215 DOM
  12. 2026-06-01
    days on market $584,000 Active 214 DOM
  13. 2026-05-31
    days on market $584,000 Active 213 DOM
  14. 2026-05-01
    price $584,000 816-char remark
    Show marketing remark (816 chars)

    Prepare to be amazed by this absolute beauty & attention to detail this townhome showcases! Meticulously designed interior promotes a modern feel, featuring wood-look tile flooring, neutral paint, & tons of natural light. Large living room enhanced by a cozy fireplace is perfect for chilly evenings. Sliding glass doors in the family room create a seamless indoor-outdoor flow. The eat-kitchen offers stainless steel appliances, ample cabinets, mosaic tile backsplash, recessed lighting, granite counters, & a breakfast bar. Head upstairs to find the sizable primary bedroom w/plush carpet, balcony access, an ensuite w/dual sinks, & a walk-in closet. Don't miss the stacked washer & dryer. Spend quiet mornings on the balcony or unwind under the covered patio. A rare deal like this won't last!

  15. 2026-03-09
    price $625,000 816-char remark
    Show marketing remark (816 chars)

    Prepare to be amazed by this absolute beauty & attention to detail this townhome showcases! Meticulously designed interior promotes a modern feel, featuring wood-look tile flooring, neutral paint, & tons of natural light. Large living room enhanced by a cozy fireplace is perfect for chilly evenings. Sliding glass doors in the family room create a seamless indoor-outdoor flow. The eat-kitchen offers stainless steel appliances, ample cabinets, mosaic tile backsplash, recessed lighting, granite counters, & a breakfast bar. Head upstairs to find the sizable primary bedroom w/plush carpet, balcony access, an ensuite w/dual sinks, & a walk-in closet. Don't miss the stacked washer & dryer. Spend quiet mornings on the balcony or unwind under the covered patio. A rare deal like this won't last!

  16. 2026-01-24
    price $695,000 816-char remark
    Show marketing remark (816 chars)

    Prepare to be amazed by this absolute beauty & attention to detail this townhome showcases! Meticulously designed interior promotes a modern feel, featuring wood-look tile flooring, neutral paint, & tons of natural light. Large living room enhanced by a cozy fireplace is perfect for chilly evenings. Sliding glass doors in the family room create a seamless indoor-outdoor flow. The eat-kitchen offers stainless steel appliances, ample cabinets, mosaic tile backsplash, recessed lighting, granite counters, & a breakfast bar. Head upstairs to find the sizable primary bedroom w/plush carpet, balcony access, an ensuite w/dual sinks, & a walk-in closet. Don't miss the stacked washer & dryer. Spend quiet mornings on the balcony or unwind under the covered patio. A rare deal like this won't last!

  17. 2025-10-30
    listed $699,000 Active 816-char remark
    Show marketing remark (816 chars)

    Prepare to be amazed by this absolute beauty & attention to detail this townhome showcases! Meticulously designed interior promotes a modern feel, featuring wood-look tile flooring, neutral paint, & tons of natural light. Large living room enhanced by a cozy fireplace is perfect for chilly evenings. Sliding glass doors in the family room create a seamless indoor-outdoor flow. The eat-kitchen offers stainless steel appliances, ample cabinets, mosaic tile backsplash, recessed lighting, granite counters, & a breakfast bar. Head upstairs to find the sizable primary bedroom w/plush carpet, balcony access, an ensuite w/dual sinks, & a walk-in closet. Don't miss the stacked washer & dryer. Spend quiet mornings on the balcony or unwind under the covered patio. A rare deal like this won't last!

  18. 2021-12-02
    historical 1663-char remark
    Show marketing remark (1663 chars)

    LOCATION! LOCATION and a RARE FIND! PERFECT FOR INVESTORS allowing short term VRBO rentals or enjoy as a full time 'lock & leave' residence at the DESIRABLE Shores Villas in the heart of Scottsdale.With nearly $200K in recent upgrades, this gorgeous Villa has been transformed and ready to enjoy! A welcoming stone entry & stunning custom wood door leads you to an open living/den area with soaring ceilings & ample natural light. Recent upgrades include wood tile & porcelain flooring, all newer tinted windows and doors w/ a lifetime warranty, interior paint, re-designed fireplace in den, lighting, fans, hardware, custom iron banister & railing, high end neutral carpeting, custom wood doors & 2 private patios with extended stone tile & pavers. Updated kitchen includes granite counters, stone backsplash, stainless appliances & custom barn door to laundry & pantry area. Owners retreat has soaring ceilings, cozy fireplace, extended private balcony with TREX decking, view to the greenbelt/common area, re-designed walk-in closet & bathroom, w/ custom cabinetry, quartz counters, custom shower, lighting and custom built in shelving. Guest bath offers custom vanity piece w/ dual vessel sinks, tile flooring & shower surround. The Shores is a small enclave of 51 Villas who all enjoy the Millennium resort pool & tennis amenities. The communities convenient location to fine dining, resorts (including upcoming Ritz Carlton), shopping, Old Town Scottsdale, Fashion Square & award winning golf courses makes this an ideal destination property! (This property is NOT a time share or fractional ownership)

  19. 2021-12-02
    soldstatus $660,000 Closed 1663-char remark
    Show marketing remark (1663 chars)

    LOCATION! LOCATION and a RARE FIND! PERFECT FOR INVESTORS allowing short term VRBO rentals or enjoy as a full time 'lock & leave' residence at the DESIRABLE Shores Villas in the heart of Scottsdale.With nearly $200K in recent upgrades, this gorgeous Villa has been transformed and ready to enjoy! A welcoming stone entry & stunning custom wood door leads you to an open living/den area with soaring ceilings & ample natural light. Recent upgrades include wood tile & porcelain flooring, all newer tinted windows and doors w/ a lifetime warranty, interior paint, re-designed fireplace in den, lighting, fans, hardware, custom iron banister & railing, high end neutral carpeting, custom wood doors & 2 private patios with extended stone tile & pavers. Updated kitchen includes granite counters, stone backsplash, stainless appliances & custom barn door to laundry & pantry area. Owners retreat has soaring ceilings, cozy fireplace, extended private balcony with TREX decking, view to the greenbelt/common area, re-designed walk-in closet & bathroom, w/ custom cabinetry, quartz counters, custom shower, lighting and custom built in shelving. Guest bath offers custom vanity piece w/ dual vessel sinks, tile flooring & shower surround. The Shores is a small enclave of 51 Villas who all enjoy the Millennium resort pool & tennis amenities. The communities convenient location to fine dining, resorts (including upcoming Ritz Carlton), shopping, Old Town Scottsdale, Fashion Square & award winning golf courses makes this an ideal destination property! (This property is NOT a time share or fractional ownership)

  20. 2021-12-02
    soldstatus $660,000
    Show marketing remark (1663 chars)

    LOCATION! LOCATION and a RARE FIND! PERFECT FOR INVESTORS allowing short term VRBO rentals or enjoy as a full time 'lock & leave' residence at the DESIRABLE Shores Villas in the heart of Scottsdale.With nearly $200K in recent upgrades, this gorgeous Villa has been transformed and ready to enjoy! A welcoming stone entry & stunning custom wood door leads you to an open living/den area with soaring ceilings & ample natural light. Recent upgrades include wood tile & porcelain flooring, all newer tinted windows and doors w/ a lifetime warranty, interior paint, re-designed fireplace in den, lighting, fans, hardware, custom iron banister & railing, high end neutral carpeting, custom wood doors & 2 private patios with extended stone tile & pavers. Updated kitchen includes granite counters, stone backsplash, stainless appliances & custom barn door to laundry & pantry area. Owners retreat has soaring ceilings, cozy fireplace, extended private balcony with TREX decking, view to the greenbelt/common area, re-designed walk-in closet & bathroom, w/ custom cabinetry, quartz counters, custom shower, lighting and custom built in shelving. Guest bath offers custom vanity piece w/ dual vessel sinks, tile flooring & shower surround. The Shores is a small enclave of 51 Villas who all enjoy the Millennium resort pool & tennis amenities. The communities convenient location to fine dining, resorts (including upcoming Ritz Carlton), shopping, Old Town Scottsdale, Fashion Square & award winning golf courses makes this an ideal destination property! (This property is NOT a time share or fractional ownership)

  21. 2021-11-09
    historical Under Contract Accepting Backups 1663-char remark
    Show marketing remark (1663 chars)

    LOCATION! LOCATION and a RARE FIND! PERFECT FOR INVESTORS allowing short term VRBO rentals or enjoy as a full time 'lock & leave' residence at the DESIRABLE Shores Villas in the heart of Scottsdale.With nearly $200K in recent upgrades, this gorgeous Villa has been transformed and ready to enjoy! A welcoming stone entry & stunning custom wood door leads you to an open living/den area with soaring ceilings & ample natural light. Recent upgrades include wood tile & porcelain flooring, all newer tinted windows and doors w/ a lifetime warranty, interior paint, re-designed fireplace in den, lighting, fans, hardware, custom iron banister & railing, high end neutral carpeting, custom wood doors & 2 private patios with extended stone tile & pavers. Updated kitchen includes granite counters, stone backsplash, stainless appliances & custom barn door to laundry & pantry area. Owners retreat has soaring ceilings, cozy fireplace, extended private balcony with TREX decking, view to the greenbelt/common area, re-designed walk-in closet & bathroom, w/ custom cabinetry, quartz counters, custom shower, lighting and custom built in shelving. Guest bath offers custom vanity piece w/ dual vessel sinks, tile flooring & shower surround. The Shores is a small enclave of 51 Villas who all enjoy the Millennium resort pool & tennis amenities. The communities convenient location to fine dining, resorts (including upcoming Ritz Carlton), shopping, Old Town Scottsdale, Fashion Square & award winning golf courses makes this an ideal destination property! (This property is NOT a time share or fractional ownership)

  22. 2021-10-08
    price $674,000 1663-char remark
    Show marketing remark (1663 chars)

    LOCATION! LOCATION and a RARE FIND! PERFECT FOR INVESTORS allowing short term VRBO rentals or enjoy as a full time 'lock & leave' residence at the DESIRABLE Shores Villas in the heart of Scottsdale.With nearly $200K in recent upgrades, this gorgeous Villa has been transformed and ready to enjoy! A welcoming stone entry & stunning custom wood door leads you to an open living/den area with soaring ceilings & ample natural light. Recent upgrades include wood tile & porcelain flooring, all newer tinted windows and doors w/ a lifetime warranty, interior paint, re-designed fireplace in den, lighting, fans, hardware, custom iron banister & railing, high end neutral carpeting, custom wood doors & 2 private patios with extended stone tile & pavers. Updated kitchen includes granite counters, stone backsplash, stainless appliances & custom barn door to laundry & pantry area. Owners retreat has soaring ceilings, cozy fireplace, extended private balcony with TREX decking, view to the greenbelt/common area, re-designed walk-in closet & bathroom, w/ custom cabinetry, quartz counters, custom shower, lighting and custom built in shelving. Guest bath offers custom vanity piece w/ dual vessel sinks, tile flooring & shower surround. The Shores is a small enclave of 51 Villas who all enjoy the Millennium resort pool & tennis amenities. The communities convenient location to fine dining, resorts (including upcoming Ritz Carlton), shopping, Old Town Scottsdale, Fashion Square & award winning golf courses makes this an ideal destination property! (This property is NOT a time share or fractional ownership)

  23. 2021-09-02
    listed $695,000 Active 1663-char remark
    Show marketing remark (1663 chars)

    LOCATION! LOCATION and a RARE FIND! PERFECT FOR INVESTORS allowing short term VRBO rentals or enjoy as a full time 'lock & leave' residence at the DESIRABLE Shores Villas in the heart of Scottsdale.With nearly $200K in recent upgrades, this gorgeous Villa has been transformed and ready to enjoy! A welcoming stone entry & stunning custom wood door leads you to an open living/den area with soaring ceilings & ample natural light. Recent upgrades include wood tile & porcelain flooring, all newer tinted windows and doors w/ a lifetime warranty, interior paint, re-designed fireplace in den, lighting, fans, hardware, custom iron banister & railing, high end neutral carpeting, custom wood doors & 2 private patios with extended stone tile & pavers. Updated kitchen includes granite counters, stone backsplash, stainless appliances & custom barn door to laundry & pantry area. Owners retreat has soaring ceilings, cozy fireplace, extended private balcony with TREX decking, view to the greenbelt/common area, re-designed walk-in closet & bathroom, w/ custom cabinetry, quartz counters, custom shower, lighting and custom built in shelving. Guest bath offers custom vanity piece w/ dual vessel sinks, tile flooring & shower surround. The Shores is a small enclave of 51 Villas who all enjoy the Millennium resort pool & tennis amenities. The communities convenient location to fine dining, resorts (including upcoming Ritz Carlton), shopping, Old Town Scottsdale, Fashion Square & award winning golf courses makes this an ideal destination property! (This property is NOT a time share or fractional ownership)

  24. 2014-09-17
    historical
  25. 2014-09-15
    soldstatus $244,500 Closed
  26. 2014-09-15
    soldstatus $244,500
  27. 2014-08-25
    status Pending
  28. 2014-08-22
    soldstatus $244,500 Closed
  29. 2014-07-03
    historical Under Contract Accepting Backups
  30. 2014-06-23
    listed $249,000 Active
  31. 2013-12-06
    historical
  32. 2013-05-16
    listed $274,999 Active
  33. 2011-06-01
    historical
  34. 2009-02-25
    listed $399,000 Active
  35. 2008-12-31
    historical
  36. 2008-04-01
    listed $450,000
  37. 1990-08-21
    soldstatus $255,000
  38. 1981-12-04
    soldstatus $175,000

ⓘ 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
$2,065 · $172/mo
Projected year-2 tax
$3,854 · $321/mo
Expected delta
+$1,789/yr (+$149/mo · 86.7%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 6 d/yr ≥111°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$69,375
− Mortgage interest
−$32,713
− Property taxes
−$2,065
− Insurance
−$2,920
− Repairs & maintenance
−$5,550
− Management
−$5,550
− HOA
−$9,024
− Depreciation
−$16,989
Taxable loss
−$5,436
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,305
After-tax cash flow
$5,352/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
Scottsdale Unified District (4240)
NCES district ID
0407570
Math proficiency
53% ▼ -10.00%
Reading proficiency
55% ▼ -8.00%
Median HH income
$70,139
Composite
48.02/100
National rank
#2196
State rank
#30 of 249 in AZ

Livability — Scottsdale

Score
80/100
State rank
#4
US rank
#1756

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Scottsdale, AZ
County
Maricopa County · 4,537,380 people
City population
290,846
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
17,904
Household income
$184,979
Rent vs Own
15.6% rent · 84.4% own
Severe rent burden
298.0

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
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 11% Two or more races 9% Asian 5% Pacific Islander 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Scotch-Irish 4% Romanian 3% Slovak 3%
Foreign-born
15% · Canada, China
Languages at home
85% English-only · Spanish 5% Other Indo-European 4% Other Asian/Pacific 2%

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
▲ 16.95%
Current HPI
416.0855
Rent YoY
▲ 8.63%
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

+233.7% since first listed
25 events — show timeline
  • 2026-05-01 Price Changed $584,000 ARMLS
  • 2026-03-09 Price Changed $625,000 ARMLS
  • 2026-01-24 Price Changed $695,000 ARMLS
  • 2025-10-30 Listed $699,000 ARMLS
  • 2021-12-02 Listing Removed ARMLS
  • 2021-12-02 Sold (Public Records) $660,000 Public Records
  • 2021-12-02 Sold (MLS) $660,000 ARMLS
  • 2021-11-09 Contingent ARMLS
  • 2021-10-08 Price Changed $674,000 ARMLS
  • 2021-09-02 Listed $695,000 ARMLS
  • 2014-09-17 Listing Removed ARMLS
  • 2014-09-15 Sold (Public Records) $244,500 Public Records
  • 2014-09-15 Sold (MLS) $244,500 ARMLS
  • 2014-08-25 Pending ARMLS
  • 2014-08-22 Sold (MLS) $244,500 ARMLS
  • 2014-07-03 Contingent ARMLS
  • 2014-06-23 Listed $249,000 ARMLS
  • 2013-12-06 Listing Removed ARMLS
  • 2013-05-16 Listed $274,999 ARMLS
  • 2011-06-01 Listing Removed ARMLS
  • 2009-02-25 Listed $399,000 ARMLS
  • 2008-12-31 Listing Removed ARMLS
  • 2008-04-01 Listed $450,000 ARMLS
  • 1990-08-21 Sold (Public Records) $255,000 Public Records
  • 1981-12-04 Sold (Public Records) $175,000 Public Records

Property tax history

-1.0%/yr

Latest (2025): $2,065 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…