CashFlowRE
Sign in Sign up
267 E North St
D- Composite 36.58
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 +14.2/30.0
  • ARV discount +5.8/15.0
  • DSCR +4.3/10.0
  • Livability +3.1/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$224,900

267 E North St · Globe, AZ 85501
2 bd · 1.0 ba · 1,307 sqft · SingleFamily public records · 99 Days on market
Built 1900 5,254 sqft lot $172/sqft · 20% above area Est $217k · at est.

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

Listing remarks MLS

This well-maintained 2-bedroom, 1-bath home is ready for its new owners. Conveniently located with easy access to Highway 60 and just minutes from downtown Globe, the property offers both accessibility and small-town charm. Enjoy beautiful views of the Pinal Mountains right from your home. Over the years, the property has been thoughtfully cared for, featuring a newer HVAC unit and upgrades throughout. A solid, move-in-ready option with comfort, convenience, and scenic surroundings.

Key facts

  • 5,254 sq ft lot
  • Parking
  • Built 1900

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 2-bed/1.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $37 ($443/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 $176k (21.9% below list).
  • Recommended offer: $176k (21.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#145 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D+, health & safety D+, crime F.
  • Globe Unified District (4208) (town): math 11% / reading 21% proficiency, ranked #206 of 249 in AZ (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Copper Rim Elementary School (math 14% / reading 22%, grade F, #796 of 1,109 statewide, top 72%, 765 students, 56% FRL); High Desert Middle School (math 9% / reading 18%, grade F, #167 of 218 statewide, top 77%, 407 students, 55% FRL); Globe High School (math 12% / reading 22%, grade F, #252 of 381 statewide, top 67%, 498 students, 46% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 65 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 217 units permitted in Gila County in 2024 (0 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 $7k of value loss. Plan a longer hold.
  • Gila County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($205k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $80k; list at $225k implies a 181% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,721 (21.9% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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 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?
  6. Crime grade is F 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?
  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
0.78%
Cap rate
6.49%
Cash-on-cash
0.70%
DSCR
1.03
GRM
10.7

CMA / ARV

ARV (median comp)
$216,592
List price
$224,900
Delta
3.84%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
386 E Cuprite St 0.04mi 2/1.0 1,491 (+14%) 20mo $166,500 $112 58
415 E Mesquite St 0.45mi 2/2.0 1,312 (+0%) 20mo $239,500 $183 58
351 E Cedar St 0.50mi 3/1.0 (+1) 1,342 (+3%) 22mo $250,000 $186 49
309 W Santee St 0.46mi 3/2.0 (+1) 1,384 (+6%) 21mo $80,000 $58 42
151 N Third St 0.64mi 3/2.0 (+1) 1,492 (+14%) 7mo $275,000 $184 32

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
-15.2%
Equity multiple
0.46×
Total profit
$-34,192
Equity at exit
$33,533
10-year hold
IRR
-6.8%
Equity multiple
0.57×
Total profit
$-27,147
Equity at exit
$19,445

Cash invested: $62,972 (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 85501

Home prices YoY
-12.1%
Active inventory
65
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,757 medium interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$78 /mo · $938/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$37

Break-even live

Break-even rent $1,711
Max offer price $224,900
Occupancy floor 93%

Sensitivity live

Price -10% $164 -5% $101 +0% $37 +5% $-27 +10% $-90
Rent -10% $-102 -5% $-33 +0% $37 +5% $106 +10% $176
Rate -1.0pp $150 -0.5pp $94 base $37 +0.5pp $-21 +1.0pp $-81

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
$56,225
Closing costs
$6,747
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
877 E Sycamore St Unit A Globe, AZ 2.0 2.0 1500 $2,000 $1.33 26d 1 0.68mi
877 E Sycamore St Unit C Globe, AZ 1.0 1.0 900 $1,450 $1.61 26d 1 0.68mi

Listing history 8 events

  1. 2026-05-04
    price $235,900 489-char remark
    Show marketing remark (489 chars)

    This well-maintained 2-bedroom, 1-bath home is ready for its new owners. Conveniently located with easy access to Highway 60 and just minutes from downtown Globe, the property offers both accessibility and small-town charm. Enjoy beautiful views of the Pinal Mountains right from your home. Over the years, the property has been thoughtfully cared for, featuring a newer HVAC unit and upgrades throughout. A solid, move-in-ready option with comfort, convenience, and scenic surroundings.

  2. 2026-04-03
    price $237,900 489-char remark
    Show marketing remark (489 chars)

    This well-maintained 2-bedroom, 1-bath home is ready for its new owners. Conveniently located with easy access to Highway 60 and just minutes from downtown Globe, the property offers both accessibility and small-town charm. Enjoy beautiful views of the Pinal Mountains right from your home. Over the years, the property has been thoughtfully cared for, featuring a newer HVAC unit and upgrades throughout. A solid, move-in-ready option with comfort, convenience, and scenic surroundings.

  3. 2026-02-18
    listed $239,900 Active 489-char remark
    Show marketing remark (489 chars)

    This well-maintained 2-bedroom, 1-bath home is ready for its new owners. Conveniently located with easy access to Highway 60 and just minutes from downtown Globe, the property offers both accessibility and small-town charm. Enjoy beautiful views of the Pinal Mountains right from your home. Over the years, the property has been thoughtfully cared for, featuring a newer HVAC unit and upgrades throughout. A solid, move-in-ready option with comfort, convenience, and scenic surroundings.

  4. 2010-01-07
    soldstatus $80,000
  5. 2005-09-30
    soldstatus $65,000
  6. 2000-02-03
    soldstatus $50,000
  7. 1997-02-25
    soldstatus $32,000
  8. 1988-10-12
    soldstatus $25,000

ⓘ 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
$938 · $78/mo
Projected year-2 tax
$1,484 · $124/mo
Expected delta
+$546/yr (+$45/mo · 58.2%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 19 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
$21,087
− Mortgage interest
−$12,598
− Property taxes
−$938
− Insurance
−$1,124
− Repairs & maintenance
−$1,687
− Management
−$1,687
− Depreciation
−$6,543
Taxable loss
−$3,491
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$838
After-tax cash flow
$1,280/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
Globe Unified District (4208)
NCES district ID
0403500
Math proficiency
11% ▼ -11.00%
Reading proficiency
21% ▼ -5.00%
Median HH income
$42,829
Composite
13.87/100
National rank
#9485
State rank
#206 of 249 in AZ

Livability — Globe

Score
62/100
State rank
#145
US rank
#17153

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Globe, AZ
Population (ZIP)
12,353

Population outlook (Gila County) Hauer SSP2

Today (2025)
50,229 people
By 2030
48,202 · -4.0%
By 2040
44,101 · -12.2%
By 2050
41,041 · -18.3%
By 2075
37,536 · -25.3%
By 2100
32,485 · -35.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 54% Hispanic / Latino 36% Two or more races 16% Native American 5% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 30%
Common ancestry
Slovak 2% Italian 2% Serbian 1%
Foreign-born
5% · Canada
Languages at home
84% English-only · Spanish 12% Tagalog/Filipino 1%

Political lean MEDSL · Gila

2024 margin
Solid R (+37.6) · D 30.8% · R 68.4%
2008→2024 swing
-9.8pp toward R · 2008: -27.8pp · 2024: -37.6pp
All cycles
2024: R+37.6 2020: R+34.1 2016: R+32.4 2012: R+26.4 2008: R+27.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.96%
Current HPI
296.458
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

+843.6% since first listed
8 events — show timeline
  • 2026-05-04 Price Changed $235,900 ARMLS
  • 2026-04-03 Price Changed $237,900 ARMLS
  • 2026-02-18 Listed $239,900 ARMLS
  • 2010-01-07 Sold (Public Records) $80,000 Public Records
  • 2005-09-30 Sold (Public Records) $65,000 Public Records
  • 2000-02-03 Sold (Public Records) $50,000 Public Records
  • 1997-02-25 Sold (Public Records) $32,000 Public Records
  • 1988-10-12 Sold (Public Records) $25,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $938 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…