CashFlowRE
Sign in Sign up
713 S Kofa Ave
C+ Composite 60.71
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 +23.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +4.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$215,000

713 S Kofa Ave · Parker, AZ 85344
6 bd · 2.0 ba · 1,597 sqft · Other public records · 77 Days on market
Built 1956 7,405 sqft lot $135/sqft · 49% below area Est $423k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Rare opportunity in a well-known Parker location. This unique property features a large 7,400 sq ft lot with two separate homes, offering exceptional potential for the right buyer. The front home offers 3 bedrooms, while the rear home includes an additional 3-bedroom setup, creating flexibility for multi-generational living, rental income, business use, or a future investment strategy. Built in 1956 and recognized as one of the original homes in La Paz County, this property is full of history and ready for its next chapter. This is a true fixer-upper and is best suited for an investor, contractor, or visionary buyer ready to restore, renovate, or repurpose. With multi-use potential and a prime Parker location near the heart of town, this is an opportunity to create something special.

Key facts

  • Large lot
  • Two separate homes
  • Investment strategy

Tags

LARGE LOTTWO SEPARATE HOMESMULTI-GENERATIONAL LIVINGRENTAL INCOMEBUSINESS USEINVESTMENT STRATEGY

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 6-bed/2.0-bath other listed at $215k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/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 $209k (2.7% below list).
  • Recommended offer: $202k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#25 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D-, amenities F, commute F.
  • Parker Unified School District (4510) (town): math 18% / reading 18% proficiency, ranked #200 of 249 in AZ (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 147 active listings in the ZIP; 92 units permitted in La Paz County in 2024 (0 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.
  • La Paz County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($202k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 D-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
0.97%
Cap rate
8.50%
Cash-on-cash
7.88%
DSCR
1.35
GRM
8.6

CMA / ARV

ARV (median comp)
$422,880
List price
$215,000
Delta
-49.16%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-4.3%
Equity multiple
0.84×
Total profit
$-9,756
Equity at exit
$32,057
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$23,500
Equity at exit
$18,589

Cash invested: $60,200 (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 85344

Active inventory
147
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,091 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$40 /mo · $476/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$439
Net cashflow
$396

Break-even live

Break-even rent $1,591
Max offer price $215,000
Occupancy floor 76%

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
$53,750
Closing costs
$6,450
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. 2026-06-18
    days on market $215,000 Active 77 DOM
  2. 2026-06-17
    days on market $215,000 Active 76 DOM
  3. 2026-06-16
    days on market $215,000 Active 75 DOM
  4. 2026-06-15
    days on market $215,000 Active 74 DOM
  5. 2026-06-14
    days on market $215,000 Active 72 DOM
  6. 2026-06-13
    days on market $215,000 Active 71 DOM
  7. 2026-06-10
    days on market $215,000 Active 69 DOM
  8. 2026-06-09
    days on market $215,000 Active 68 DOM
  9. 2026-06-08
    days on market $215,000 Active 67 DOM
  10. 2026-06-07
    pricedays on market $215,000 Active 66 DOM
  11. 2026-06-05
    days on market $230,000 Active 63 DOM
  12. 2026-06-03
    days on market $230,000 Active 62 DOM
  13. 2026-06-02
    days on market $230,000 Active 61 DOM
  14. 2026-06-01
    days on market $230,000 Active 60 DOM
  15. 2026-05-31
    days on market $230,000 Active 59 DOM
  16. 2026-05-30
    days on market $230,000 Active 58 DOM
  17. 2026-04-02
    listed $230,000 Active 794-char remark
    Show marketing remark (794 chars)

    Rare opportunity in a well-known Parker location. This unique property features a large 7,400 sq ft lot with two separate homes, offering exceptional potential for the right buyer. The front home offers 3 bedrooms, while the rear home includes an additional 3-bedroom setup, creating flexibility for multi-generational living, rental income, business use, or a future investment strategy. Built in 1956 and recognized as one of the original homes in La Paz County, this property is full of history and ready for its next chapter. This is a true fixer-upper and is best suited for an investor, contractor, or visionary buyer ready to restore, renovate, or repurpose. With multi-use potential and a prime Parker location near the heart of town, this is an opportunity to create something special.

ⓘ 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
$476 · $40/mo
Projected year-2 tax
$1,419 · $118/mo
Expected delta
+$943/yr (+$79/mo · 198.1%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥116°F today · 17 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
$25,098
− Mortgage interest
−$12,043
− Property taxes
−$476
− Insurance
−$1,075
− Repairs & maintenance
−$2,008
− Management
−$2,008
− Depreciation
−$6,255
Taxable income
$1,233
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$296
After-tax cash flow
$4,451/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
Parker Unified School District (4510)
NCES district ID
0405980
Math proficiency
18% ▼ -10.00%
Reading proficiency
18% ▼ -7.00%
Median HH income
$34,354
Composite
14.76/100
National rank
#9392
State rank
#200 of 249 in AZ

Livability — Parker

Score
73/100
State rank
#25
US rank
#5667

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parker, AZ
Population (ZIP)
9,069

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
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 40% Hispanic / Latino 34% Native American 23% Two or more races 19% Asian 2%
Hispanic origin (detail)
Mexican 32%
Common ancestry
Slovak 1% Lithuanian 1% Portuguese 1%
Foreign-born
10% · Canada
Languages at home
74% English-only · Spanish 21% Other Indo-European 1% Tagalog/Filipino 1%

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
▼ -155.38%
Current HPI
198.2271
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
  • 2026-04-02 Listed $230,000 LHAR

Property tax history

+10.7%/yr

Latest (2017): $476 · +11.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…