720 N Gladiola Dr · San Luis, AZ 85336

$209,900

3 bd · 2.0 ba · 954 sqft · SingleFamily public records · 16 Days on market

Built 1997 5,018 sqft lot Est $218k · at est.

---

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).

• Cash flow +15.0/30.0
• ARV discount +9.3/15.0
• DSCR +4.6/10.0
• Livability +3.8/5.0
• 1% rule +2.9/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.3/10.0
• Appreciation +0.0/10.0

Listing remarks

A/C was replaced 3 years ago; there is still 2 more years of warranty left.

Key facts

• 5,018 sq ft lot
• Built 1997
• Listed 15 days

Property features AI

Finance

• Other: Lot size approximately 5,018 square feet

Exterior

• Parking: Open parking
• Utilities: Public water; Public sewer
• Home design: Single-family residence; Residential property
• Construction: Built (year not provided)
• Exterior features: Paved road access; Curbs and sidewalks in the community

Interior

• Flooring: Tile
• Bathrooms: 2 full bathrooms
• Heating & cooling: Has heating; Has cooling
• Interior features: Tile flooring; No fireplace

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $210k.

Deal economics

• At list price, monthly cash flow is $67 ($798/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 $165k (21.4% below list).
• Recommended offer: $165k (21.4% below list) — sets the bar for 1% rule.
• Cap rate 6.7% vs local median 4.1% in San Luis — 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 76/100 on livability (#13 in AZ, #3,388 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D+, employment D, schools F.
• Yuma Union High School District (4507) (urban): math 14% / reading 16% proficiency, ranked #212 of 249 in AZ (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: 115 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,399 units permitted in Yuma County in 2024 (180 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
• Yuma County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 16 days — a 2% lower offer ($207k) 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 $165,000 (21.4% below list)

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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?
3. 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?
4. 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.
5. 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.
6. 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: 0.79% ✗
• Cap rate: 6.67%
• Cash-on-cash: 1.36%
• DSCR: 1.06
• GRM: 10.6

CMA / ARV

• ARV (on-the-fly): $218,466
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
237 E C St	0.22mi	3/2.0	967 (+1%)	5mo	$225,000	$233	84
835 W Canal Dr	0.36mi	3/2.0	954 (0%)	2mo	$219,900	$231	82
848 N Los Jardines Ave	0.28mi	3/2.0	967 (+1%)	16mo	$219,000	$226	71
868 N Main Canal Rd	0.40mi	3/2.0	954 (0%)	14mo	$237,000	$248	70
840 N Orquidea Ave	0.35mi	3/2.0	1,000 (+5%)	15mo	$229,000	$229	63
219 E Rio Sonora St	0.68mi	3/2.0	949 (-0%)	5mo	$203,000	$214	63
235 E Villa St	0.49mi	3/2.0	908 (-5%)	12mo	$210,000	$231	59
4857 E Hoyos St	0.46mi	3/2.0	972 (+2%)	20mo	$208,000	$214	59
232 E Villa St	0.51mi	3/2.0	913 (-4%)	17mo	$215,000	$235	54
404 E E St	0.12mi	3/2.0	1,079 (+13%)	23mo	$235,000	$218	53
184 E Villa St	0.54mi	3/2.0	1,081 (+13%)	16mo	$220,000	$204	39
720 N Cesar Chavez St	0.54mi	2/1.0 (-1)	888 (-7%)	20mo	$115,000	$130	38

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -14.2%
• Equity multiple: 0.49×
• Total profit: $-29,883
• Equity at exit: $31,297

10-year hold

• IRR: -5.5%
• Equity multiple: 0.64×
• Total profit: $-20,999
• Equity at exit: $18,148

Cash invested: $58,772 (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.

Methodology + full state rankings →

ZIP-level market 85336

• Active inventory: 115
• Price-to-rent: 10.6×

Monthly cashflow live

• Estimated rent: $1,650 medium
• Mortgage (P&I): −$1,101
• Tax from tax record: −$49 /mo · $586/yr
• Insurance: −$87
• HOA: −$0
• Vacancy / Maint / Mgmt: −$346
• Net cashflow: $67

Break-even live

Break-even rent $1,566

Max offer price $209,900

Occupancy floor 91%

Sensitivity live

Price	-10% $185	-5% $126	+0% $67	+5% $7	+10% $-52
Rent	-10% $-64	-5% $1	+0% $67	+5% $132	+10% $197
Rate	-1.0pp $172	-0.5pp $120	base $67	+0.5pp $12	+1.0pp $-43

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: $52,475
• Closing costs: $6,297
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1397 E San Francisco St San Luis, AZ	3.0	2.0	905	$1,650	$1.82	22d	1	1.38mi

Listing history 14 events

1. 2026-06-19
   days on market $209,900 Active 16 DOM
2. 2026-06-18
   days on market $209,900 Active 15 DOM
3. 2026-06-17
   days on market $209,900 Active 14 DOM
4. 2026-06-16
   days on market $209,900 Active 13 DOM
5. 2026-06-15
   days on market $209,900 Active 12 DOM
6. 2026-06-14
   days on market $209,900 Active 10 DOM
7. 2026-06-12
   days on market $209,900 Active 9 DOM
8. 2026-06-10
   days on market $209,900 Active 7 DOM
9. 2026-06-09
   days on market $209,900 Active 6 DOM
10. 2026-06-08
    days on market $209,900 Active 5 DOM
11. 2026-06-07
    days on market $209,900 Active 4 DOM
12. 2026-06-05
    days on market $209,900 Active 2 DOM
13. 2026-06-04
    remarks 75-char remark
14. 2026-06-04
    listed $209,900 Active 1 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: $586 · $49/mo
• Projected year-2 tax: $1,385 · $115/mo
• Expected delta: +$800/yr (+$67/mo · 136.6%)

ⓘ 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 · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 9/10 Extreme 7 d/yr ≥112°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

Taxation est. · year 1

• Rental income: $19,800
• − Mortgage interest: −$11,758
• − Property taxes: −$586
• − Insurance: −$1,050
• − Repairs & maintenance: −$1,584
• − Management: −$1,584
• − Depreciation: −$6,106
• Taxable loss: −$2,867
• Est. tax savings @ 24.0%: +$688
• After-tax cash flow: $1,486/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: Yuma Union High School District (4507)
• NCES district ID: 0409630
• Math proficiency: 14% ▼ -12.00%
• Reading proficiency: 16% ▼ -10.00%
• Median HH income: $40,512
• Composite: 12.86/100
• National rank: #9592
• State rank: #212 of 249 in AZ

Livability — San Luis

• Score: 76/100
• State rank: #13
• US rank: #3388

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: San Luis, AZ
• City population: 28,810
• Population (ZIP): 7,884

Population outlook (Yuma County) Hauer SSP2

• Today (2025): 211,633 people
• By 2030: 214,114 · +1.2%
• By 2040: 217,856 · +2.9%
• By 2050: 220,276 · +4.1%
• By 2075: 222,359 · +5.1%
• By 2100: 198,880 · -6.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Hispanic (100%)
• Race & ethnicity: Hispanic / Latino 100% Two or more races 53%
• Hispanic origin (detail): Mexican 100%
• Foreign-born: 48% · Canada
• Languages at home: 1% English-only · Spanish 99%

Political lean MEDSL · Yuma

• 2024 margin: Strong R (+20.4) · D 39.3% · R 59.8%
• 2008→2024 swing: -6.6pp toward R · 2008: -13.8pp · 2024: -20.4pp
• All cycles: 2024: R+20.4 2020: R+6.2 2016: R+5.5 2012: R+16.1 2008: R+13.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -89.09%
• Current HPI: 104.3929
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 4.54%
• F500 in state: 20

Industry mix (Fortune 500 HQ in AZ)

Industry	F500 HQs	Revenue
▸Technology	2	$13B
▸Mining / Metals	1	$23B
▸Environmental Services	1	$16B
▸Metals / Steel	1	$14B
▸Technology Distribution	1	$9B
▸Homebuilding	1	$8B

Price history

1 event — show timeline

• 2026-06-03 Listed $209,900 YAR

Property tax history

+4.2%/yr

Latest (2025): $586 · +4.0% YoY. Source: county tax records.