CashFlowRE
Sign in Sign up
66725 64th Pl
D- Composite 38.99
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 +13.2/30.0
  • Appreciation +6.6/10.0
  • DSCR +4.0/10.0
  • ARV discount +3.6/15.0
  • Livability +3.3/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0

$150,000

66725 64th Pl · Salome, AZ 85348
3 bd · 1.0 ba · 902 sqft · Manufactured public records · 185 Days on market
Built 1979 10,454 sqft lot Est $138k · 9% over

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

Listing remarks

Single widemobile home with addition built on with two bedrooms, storage container, two sheds

Key facts

  • Storage container
  • Two bedrooms
  • Two sheds

Tags

TWO BEDROOMSSTORAGE CONTAINERTWO SHEDS

Property features AI

Exterior

  • Parking: No designated parking
  • Utilities: 200+ amp electric service; Natural gas available and connected; Underground utilities; Septic tank
  • Home design: Manufactured home (single wide); 1 story; Residential property in Keller Retirement Community
  • Construction: 44-foot mobile home length; Built by sandpoint
  • Exterior features: Fenced front yard with brick fencing; Metal roof; Shed(s) on the property; Lot dimensions approximately 79 x 130

Interior

  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Laminate counters
  • Laundry & utility: Laundry area inside; Gas water heater

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/1.0-bath manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-3 ($-39/yr) — negative.
  • To cash-flow at today's rent, offer at most $149k (0.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (24.2% below list).
  • Recommended offer: $114k (24.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.0% in Salome — 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 66/100 on livability (#76 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-; Watch: health & safety C-, amenities F, commute F.
  • Bicentennial Union High School District (4515) (rural): math 0% / reading 11% proficiency, ranked #448 of 501 in AZ (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Salome Elementary School (math 22% / reading 22%, grade F, #687 of 1,109 statewide, top 65%, 124 students, 70% FRL); Salome High School (math 10% / reading 10%, grade F, #298 of 381 statewide, top 90%, 126 students, 80% FRL).
  • Market conditions: 138 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 $6k of equity ($1k loan paydown + $5k appreciation (3.1% 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 (3.1% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 185 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 5→13/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,723 (24.2% 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. It's been on market 185 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 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
0.76%
Cap rate
6.27%
Cash-on-cash
-0.09%
DSCR
1.00
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$138,006
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
39911 Idaho Way 0.06mi 2/1.0 (-1) 840 (-7%) 4mo $105,000 $125 78
40135 Idaho Way 0.27mi 2/1.5 (-1) 832 (-8%) 17mo $129,900 $156 53
66362 65th St 0.50mi 2/1.5 (-1) 840 (-7%) 6mo $45,000 $54 53
66841 Capri Ln 0.32mi 3/2.0 980 (+9%) 18mo $150,000 $153 52
66900 Capri Ln 0.38mi 2/1.0 (-1) 768 (-15%) 16mo $100,000 $130 39
39423 North Ave 0.59mi 2/2.0 (-1) 1,026 (+14%) 14mo $215,000 $210 29

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

Projected returns pro-forma

3.11% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.45×
Total profit
$18,701
Equity at exit
$68,406
10-year hold
IRR
10.3%
Equity multiple
2.56×
Total profit
$65,681
Equity at exit
$106,174

Cash invested: $42,000 (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.

ZIP-level market 85348

Home prices YoY
2.0%
Active inventory
138
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,137 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$53 /mo · $630/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$-3

Break-even live

Break-even rent $1,141
Max offer price $149,433
Occupancy floor 95%

Sensitivity live

Price -10% $82 -5% $39 +0% $-3 +5% $-46 +10% $-88
Rent -10% $-93 -5% $-48 +0% $-3 +5% $42 +10% $87
Rate -1.0pp $72 -0.5pp $35 base $-3 +0.5pp $-42 +1.0pp $-82

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
$37,500
Closing costs
$4,500
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 19 events

  1. 2026-06-22
    days on market $150,000 Active 185 DOM
  2. 2026-06-19
    days on market $150,000 Active 183 DOM
  3. 2026-06-18
    days on market $150,000 Active 182 DOM
  4. 2026-06-17
    days on market $150,000 Active 181 DOM
  5. 2026-06-16
    days on market $150,000 Active 180 DOM
  6. 2026-06-15
    days on market $150,000 Active 179 DOM
  7. 2026-06-14
    days on market $150,000 Active 177 DOM
  8. 2026-06-13
    days on market $150,000 Active 176 DOM
  9. 2026-06-10
    days on market $150,000 Active 174 DOM
  10. 2026-06-09
    days on market $150,000 Active 173 DOM
  11. 2026-06-08
    days on market $150,000 Active 172 DOM
  12. 2026-06-07
    days on market $150,000 Active 171 DOM
  13. 2026-06-05
    days on market $150,000 Active 168 DOM
  14. 2026-06-03
    days on market $150,000 Active 167 DOM
  15. 2026-06-02
    days on market $150,000 Active 166 DOM
  16. 2026-06-01
    days on market $150,000 Active 165 DOM
  17. 2026-05-31
    days on market $150,000 Active 164 DOM
  18. 2026-05-30
    days on market $150,000 Active 163 DOM
  19. 2025-12-18
    listed $150,000 Active

ⓘ 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
$630 · $53/mo
Projected year-2 tax
$990 · $82/mo
Expected delta
+$360/yr (+$30/mo · 57.1%)

ⓘ 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 5 d/yr ≥109°F today · 13 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
$13,647
− Mortgage interest
−$8,402
− Property taxes
−$630
− Insurance
−$750
− Repairs & maintenance
−$1,092
− Management
−$1,092
− Depreciation
−$4,364
Taxable loss
−$2,683
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$644
After-tax cash flow
$605/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
Bicentennial Union High School District (4515)
NCES district ID
0401160
Math proficiency
0% ▬ 0.00%
Reading proficiency
11% ▬ 0.00%
Median HH income
$34,540
Composite
8.23/100
National rank
#14749
State rank
#448 of 501 in AZ

Livability — Salome

Score
66/100
State rank
#76
US rank
#11989

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Salome, AZ
Population (ZIP)
2,201

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 (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 4% Native American 1%
Common ancestry
Romanian 3% Slovak 3% German 3%
Foreign-born
10% · Canada
Languages at home
90% English-only · Other Indo-European 5% Spanish 4%

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
▲ 3.11%
Current HPI
161.321
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
  • 2025-12-18 Listed $150,000 LHAR

Property tax history

+0.4%/yr

Latest (2025): $630 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…