CashFlowRE
Sign in Sign up
7216 E Bobwhite Ct
D- Composite 38.49
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).

  • ARV discount +12.1/15.0
  • Cash flow +11.4/30.0
  • DSCR +3.3/10.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Rent growth +2.3/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$309,000

7216 E Bobwhite Ct · San Tan Valley, AZ 85143
3 bd · 2.0 ba · 1,288 sqft · SingleFamily public records · 19 Days on market
Built 2018 6,226 sqft lot $240/sqft · 10% below area Est $344k · 10% under $67/mo HOA · 3% of rent

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

Listing remarks MLS

WELCOME HOME TO this STUNNING, bright and open concept floor plan in coveted QUAIL RUN! METICULOUSLY cared for, this home spares no missed detail. Featuring 3 beds and 2 baths, an entertainer's kitchen that boasts an ISLAND with granite AND STAINLESS appliances including a GAS STOVE. Whole home water softener and kitchen RO. Smart home light switches/thermostat and garage door opener.PRIVATE backyard with PICTURESQUE views of the Superstition Mountains is PERFECT all year round with a patio, Low maintenance TURF and relaxing hot tub. RV gate perfect for toys! This home is an absolute MUST see!

Key facts

  • 6,226 sq ft lot
  • 2 garage spots
  • Built 2018

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/2.0-bath single-family listed at $309k.

Deal economics

  • At list price, monthly cash flow is $-109 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $290k (6.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (26.5% below list).
  • Recommended offer: $227k (26.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.2% in San Tan Valley — 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 54/100 on livability (#282 in AZ) — a working-class tenant base; expect higher turnover. Strengths: housing A+, employment B+; Watch: crime D+, schools D, amenities F.
  • Florence Unified School District (4437) (rural): math 16% / reading 24% proficiency, ranked #178 of 249 in AZ (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents soft (-0.9%/yr); 689 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($304k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,188 (26.5% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.74%
Cap rate
5.87%
Cash-on-cash
-1.51%
DSCR
0.93
GRM
11.3

CMA / ARV

ARV (median comp)
$344,471
List price
$309,000
Delta
-10.30%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7216 E Bobwhite Ct 0.00mi 3/2.0 1,289 (+0%) 0mo $310,000 $240 100
7046 E Eagle Nest Way 0.18mi 3/2.0 1,289 (+0%) 8mo $310,000 $240 85
7310 E Cattle Call St 0.46mi 3/2.0 1,345 (+4%) 0mo $344,990 $256 71
32044 N Pony Express Rd 0.57mi 3/2.0 1,345 (+4%) 2mo $324,990 $242 64
32030 N Pony Express Rd 0.56mi 3/2.0 1,345 (+4%) 9mo $319,990 $238 59
32084 N Pony Express Rd 0.60mi 3/2.0 1,194 (-7%) 2mo $299,990 $251 58
32098 N Pony Express Rd 0.61mi 3/2.0 1,345 (+4%) 8mo $319,990 $238 58
32016 N Pony Express Rd 0.55mi 3/2.0 1,194 (-7%) 8mo $299,990 $251 56
32226 N Pony Express Rd 0.69mi 3/2.0 1,345 (+4%) 7mo $339,990 $253 54
32204 N Pony Express Rd 0.68mi 3/2.0 1,194 (-7%) 3mo $299,990 $251 54
32254 N Pony Express Rd 0.71mi 3/2.0 1,345 (+4%) 8mo $319,990 $238 53
32176 N Pony Express Rd 0.66mi 3/2.0 1,194 (-7%) 5mo $299,990 $251 53

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-21.8%
Equity multiple
0.26×
Total profit
$-63,753
Equity at exit
$46,073
10-year hold
IRR
-23.9%
Equity multiple
-0.05×
Total profit
$-90,591
Equity at exit
$26,717

Cash invested: $86,520 (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 85143

Home prices YoY
-13.1%
Rents YoY
-0.9%
Active inventory
689
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$2,272 medium interval (Pro) →
Mortgage (P&I)
$1,620
Tax from tax record
$87 /mo · $1,046/yr
Insurance
$129
HOA
$67
Vacancy / Maint / Mgmt
$477
Net cashflow
$-109

Break-even live

Break-even rent $2,409
Max offer price $289,818
Occupancy floor 100%

Sensitivity live

Price -10% $66 -5% $-21 +0% $-109 +5% $-196 +10% $-284
Rent -10% $-288 -5% $-198 +0% $-109 +5% $-19 +10% $71
Rate -1.0pp $47 -0.5pp $-30 base $-109 +0.5pp $-189 +1.0pp $-270

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
$77,250
Closing costs
$9,270
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7489 E Cozy Cottage Ln San Tan Valley, AZ 4.0 2.0 1832 $1,895 $1.03 44d 1 0.21mi
7242 E Teal Way San Tan Valley, AZ 3.0 2.0 1608 $2,200 $1.37 25d 1 0.43mi

HOA detail

Monthly dues
$67 · $804/yr
Likely covers
watergas

Listing history 7 events

  1. 2026-05-07
    status Pending 601-char remark
    Show marketing remark (601 chars)

    WELCOME HOME TO this STUNNING, bright and open concept floor plan in coveted QUAIL RUN! METICULOUSLY cared for, this home spares no missed detail. Featuring 3 beds and 2 baths, an entertainer's kitchen that boasts an ISLAND with granite AND STAINLESS appliances including a GAS STOVE. Whole home water softener and kitchen RO. Smart home light switches/thermostat and garage door opener.PRIVATE backyard with PICTURESQUE views of the Superstition Mountains is PERFECT all year round with a patio, Low maintenance TURF and relaxing hot tub. RV gate perfect for toys! This home is an absolute MUST see!

  2. 2026-04-25
    status Active 601-char remark
    Show marketing remark (601 chars)

    WELCOME HOME TO this STUNNING, bright and open concept floor plan in coveted QUAIL RUN! METICULOUSLY cared for, this home spares no missed detail. Featuring 3 beds and 2 baths, an entertainer's kitchen that boasts an ISLAND with granite AND STAINLESS appliances including a GAS STOVE. Whole home water softener and kitchen RO. Smart home light switches/thermostat and garage door opener.PRIVATE backyard with PICTURESQUE views of the Superstition Mountains is PERFECT all year round with a patio, Low maintenance TURF and relaxing hot tub. RV gate perfect for toys! This home is an absolute MUST see!

  3. 2026-04-07
    status Pending 601-char remark
    Show marketing remark (601 chars)

    WELCOME HOME TO this STUNNING, bright and open concept floor plan in coveted QUAIL RUN! METICULOUSLY cared for, this home spares no missed detail. Featuring 3 beds and 2 baths, an entertainer's kitchen that boasts an ISLAND with granite AND STAINLESS appliances including a GAS STOVE. Whole home water softener and kitchen RO. Smart home light switches/thermostat and garage door opener.PRIVATE backyard with PICTURESQUE views of the Superstition Mountains is PERFECT all year round with a patio, Low maintenance TURF and relaxing hot tub. RV gate perfect for toys! This home is an absolute MUST see!

  4. 2026-04-01
    listed $309,000 Active 601-char remark
    Show marketing remark (601 chars)

    WELCOME HOME TO this STUNNING, bright and open concept floor plan in coveted QUAIL RUN! METICULOUSLY cared for, this home spares no missed detail. Featuring 3 beds and 2 baths, an entertainer's kitchen that boasts an ISLAND with granite AND STAINLESS appliances including a GAS STOVE. Whole home water softener and kitchen RO. Smart home light switches/thermostat and garage door opener.PRIVATE backyard with PICTURESQUE views of the Superstition Mountains is PERFECT all year round with a patio, Low maintenance TURF and relaxing hot tub. RV gate perfect for toys! This home is an absolute MUST see!

  5. 2018-01-19
    soldstatus $7,550,250
  6. 2007-05-30
    soldstatus $13,382,400
  7. 2005-03-10
    soldstatus $4,387,500

ⓘ 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
$1,046 · $87/mo
Projected year-2 tax
$2,039 · $170/mo
Expected delta
+$993/yr (+$83/mo · 94.9%)

ⓘ 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 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 20 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
$27,263
− Mortgage interest
−$17,309
− Property taxes
−$1,046
− Insurance
−$1,545
− Repairs & maintenance
−$2,181
− Management
−$2,181
− HOA
−$804
− Depreciation
−$8,989
Taxable loss
−$6,793
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,630
After-tax cash flow
$327/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
Florence Unified School District (4437)
NCES district ID
0402920
Math proficiency
16% ▼ -11.00%
Reading proficiency
24% ▼ -7.00%
Median HH income
$54,426
Composite
18.31/100
National rank
#8950
State rank
#178 of 249 in AZ

Livability — San Tan Valley

Score
54/100
State rank
#282
US rank
#24192

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Tan Valley, AZ
County
Pinal County · 399,947 people
City population
95,704
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
44,444
Household income
$93,707
Rent vs Own
19.9% rent · 80.1% own
Severe rent burden
351.0

Population outlook (Pinal County) Hauer SSP2

Today (2025)
437,574 people
By 2030
446,903 · +2.1%
By 2040
452,589 · +3.4%
By 2050
444,126 · +1.5%
By 2075
430,300 · -1.7%
By 2100
393,536 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 24% Two or more races 14% Black 4% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Lithuanian 3% Portuguese 3% Slovak 2%
Foreign-born
8% · Canada, South Korea, Vietnam
Languages at home
84% English-only · Spanish 12%

Political lean MEDSL · Pinal

2024 margin
Strong R (+22.1) · D 38.5% · R 60.6%
2008→2024 swing
-7.6pp toward R · 2008: -14.5pp · 2024: -22.1pp
All cycles
2024: R+22.1 2020: R+17.3 2016: R+19.3 2012: R+17.1 2008: R+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -35.12%
Current HPI
232.6253
Rent YoY
▼ -0.93%
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

-93.0% since first listed
7 events — show timeline
  • 2026-05-07 Pending ARMLS
  • 2026-04-25 Relisted ARMLS
  • 2026-04-07 Pending ARMLS
  • 2026-04-01 Listed $309,000 ARMLS
  • 2018-01-19 Sold (Public Records) $7,550,250 Public Records
  • 2007-05-30 Sold (Public Records) $13,382,400 Public Records
  • 2005-03-10 Sold (Public Records) $4,387,500 Public Records

Property tax history

+32.1%/yr

Latest (2025): $1,046 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…