CashFlowRE
Sign in Sign up
2401 W Southern Ave #376
B- Composite 69.47
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +2.1/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$109,000

2401 W Southern Ave #376 · Tempe, AZ 85282
3 bd · 2.0 ba · 1,500 sqft · Manufactured · 52 Days on market
Built 1971 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

Key facts

  • 4 parking spots
  • Community pool
  • Built 1971

Property features AI

Finance

  • HOA & community: Land lease ($1,040 monthly); Association covers grounds maintenance and street maintenance; Community pool; Community spa (heated); Community media room; Fitness center; Biking/walking path; Near bus stop; No visible truck/trailer/RV/boat allowed

Exterior

  • Parking: 2 covered parking spaces; 2 open parking spaces; 2 carport spaces
  • Security: Gated community with guarded entry; Security guard
  • Utilities: City water; Public sewer
  • Home design: Manufactured/Mobile home; Leasehold ownership
  • Construction: Other construction materials; Other roof
  • Exterior features: Desert front and desert back landscaping; Heated spa; No fencing

Interior

  • Kitchen: Built-in microwave; Kitchen island; Built-in electric oven; Refrigerator; Dishwasher; Disposal
  • Bedrooms: Up to 5 possible bedrooms
  • Flooring: Laminate flooring; Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air; Ceiling fans; Heating (other)
  • Interior features: No interior steps; Kitchen island; Full bath in primary bedroom; Refrigerator; Dishwasher; Disposal; Built-in electric oven

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 manufactured listed at $109k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $943 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $109k).
  • Recommended offer: $106k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.7% vs local median 3.4% in Tempe — 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 78/100 on livability (#10 in AZ, #2,527 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: schools C-, cost of living C-, health & safety D.
  • Tempe School District (4258) (urban): math 17% / reading 29% proficiency, ranked #170 of 249 in AZ (top 68%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents soft (-1.6%/yr); 174 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($79k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $754 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Maricopa County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $7k; list at $109k implies a 1373% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,730 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.97%
Cap rate
16.67%
Cash-on-cash
37.07%
DSCR
2.65
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$42,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2401 W Southern Ave #53 0.02mi 2/2.0 (-1) 1,464 (-2%) 3mo $129,000 $88 88
2401 W Southern Ave #249 0.02mi 2/2.0 (-1) 1,440 (-4%) 0mo $30,000 $21 87
2401 W Southern Ave #335 0.02mi 2/2.0 (-1) 1,536 (+2%) 5mo $29,900 $19 86
2401 W Southern Ave #155 0.08mi 2/2.0 (-1) 1,456 (-3%) 1mo $84,900 $58 86
2609 W Southern Ave #60 0.29mi 2/2.0 (-1) 1,440 (-4%) 2mo $24,000 $17 73
2401 W Southern Ave #113 0.02mi 2/2.0 (-1) 1,344 (-10%) 5mo $86,000 $64 72
2609 W Southern Ave #7 0.30mi 2/2.0 (-1) 1,440 (-4%) 3mo $32,000 $22 72
2609 W Southern Ave #155 0.29mi 2/2.0 (-1) 1,536 (+2%) 8mo $30,000 $20 71
2609 W Southern Ave #450 0.29mi 2/1.5 (-1) 1,536 (+2%) 7mo $45,000 $29 70
2609 W Southern Ave #398 0.30mi 2/2.0 (-1) 1,344 (-10%) 2mo $17,500 $13 62
2609 W Southern Ave #90 0.29mi 2/1.5 (-1) 1,344 (-10%) 1mo $38,000 $28 62
2609 W Southern Ave #180 0.28mi 2/2.0 (-1) 1,680 (+12%) 4mo $167,500 $100 58

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
29.5%
Equity multiple
2.18×
Total profit
$36,124
Equity at exit
$16,252
10-year hold
IRR
35.1%
Equity multiple
3.77×
Total profit
$84,591
Equity at exit
$9,424

Cash invested: $30,520 (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 85282

Rents YoY
-1.6%
Active inventory
174
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$2,147 high interval (Pro) →
Mortgage (P&I)
$572
Tax est. 1.5%
$136 /mo · $1,635/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$943

Break-even live

Break-even rent $954
Max offer price $109,000
Occupancy floor 51%

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
$27,250
Closing costs
$3,270
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2348 W Garden Dr Tempe, AZ 3.0 2.0 1398 $1,100 $0.79 16d 1 0.26mi
2381 W Garden Dr #2365 Tempe, AZ 3.0 2.0 1442 $2,300 $1.60 1d 1 0.27mi
2381 W Garden Dr #2357 Tempe, AZ 3.0 2.0 1442 $2,199 $1.52 17d 1 0.27mi
2349 W Garden Dr Tempe, AZ 3.0 2.0 1396 $2,030 $1.45 1d 1 0.27mi
4365 S Potter Dr Tempe, AZ 2.0 2.0 1218 $1,985 $1.63 1d 1 0.28mi
4389 S Potter Dr Tempe, AZ 3.0 2.5 1396 $2,150 $1.54 1d 1 0.30mi
1812 W Village Way Tempe, AZ 3.0 1.5 1148 $2,075 $1.81 1d 1 0.35mi
1818 W Village Way Tempe, AZ 3.0 2.5 1148 $2,150 $1.87 10d 1 0.36mi
2231 W Fremont Dr Tempe, AZ 3.0 2.0 1204 $1,950 $1.62 16d 1 0.48mi
2231 W Fremont Dr Tempe, AZ 3.0 2.0 1204 $1,900 $1.58 10d 1 0.48mi
2231 W Fremont Dr Tempe, AZ 3.0 2.0 1204 $1,950 $1.62 14d 1 0.48mi
2401 W Fremont Dr Tempe, AZ 2.0 2.0 1074 $1,700 $1.58 1d 1 0.50mi
1600 E La Jolla Dr Tempe, AZ 1.0–3.0 1.0–2.0 881 $2,335 $2.65 1d 26 0.51mi
1440 W La Jolla Dr Tempe, AZ 2.0 1.5 1075 $1,950 $1.81 1d 1 0.56mi
3615 S Margo Dr Tempe, AZ 3.0 2.5 1544 $3,000 $1.94 1d 1 0.69mi
3527 S Shafer Dr Tempe, AZ 4.0 2.0 2172 $1,450 $0.67 1d 1 0.78mi
2150 W Alameda Dr Tempe, AZ 2.0 2.5 1155 $1,899 $1.64 22d 1 0.79mi
7409 S 46th St Phoenix, AZ 3.0 2.0 1120 $1,975 $1.76 14d 1 0.89mi
6627 S 44th St Phoenix, AZ 4.0 2.0 1151 $1,100 $0.96 3d 1 0.92mi
6627 S 44th St Phoenix, AZ 4.0 2.0 1546 $1,500 $0.97 10d 1 0.92mi
6627 S 44th St Phoenix, AZ 4.0 2.0 1546 $2,145 $1.39 1d 1 0.92mi
4520 E Baseline Rd Phoenix, AZ 1.0–3.0 1.0–2.0 757 $1,821 $2.41 1d 24 0.93mi
4328 E Saint Catherine Ave Phoenix, AZ 3.0 2.0 1272 $2,000 $1.57 1d 1 0.98mi
4334 E Nancy Ln Phoenix, AZ 3.0 2.5 2025 $1,100 $0.54 24d 1 0.99mi
1016 W Manhatton Dr Tempe, AZ 3.0 2.0 1736 $2,400 $1.38 17d 1 1.03mi
2520 S Plaza Dr Tempe, AZ 2.0 1.0–2.0 940 $1,928 $2.05 1d 15 1.04mi
2520 S Plaza Dr Tempe, AZ 3.0 1.0–2.0 950 $2,183 $2.30 10d 19 1.04mi
4424 E Baseline Rd Phoenix, AZ 1.0–3.0 1.0–2.0 930 $1,969 $2.12 1d 54 1.04mi
7027 S 43rd Way Phoenix, AZ 3.0 2.0 1203 $2,200 $1.83 24d 1 1.06mi
5408 S 44th Pl Phoenix, AZ 4.0 2.0 1518 $2,050 $1.35 1d 1 1.09mi
951 W La Jolla Dr Tempe, AZ 3.0 2.0 1383 $3,500 $2.53 1d 1 1.13mi
909 W Malibu Dr Tempe, AZ 3.0 2.0 1092 $1,850 $1.69 1d 1 1.15mi
2155 S 55th St Tempe, AZ 1.0–3.0 1.0–2.0 1067 $2,726 $2.55 1d 13 1.15mi
935 W Santa Cruz Dr Tempe, AZ 4.0 2.0 1551 $2,695 $1.74 10d 1 1.16mi
5038 S Hardy Dr Tempe, AZ 1.0–3.0 1.0–2.0 1082 $1,959 $1.81 1d 21 1.21mi
1222 W Auburn Dr Tempe, AZ 2.0 1.0 1074 $2,200 $2.05 10d 1 1.23mi
4163 E Pecan Rd Phoenix, AZ 3.0 2.0 1182 $1,999 $1.69 14d 1 1.24mi
5736 S Daisy Patch Pl Phoenix, AZ 3.0 2.0 1628 $2,375 $1.46 1d 1 1.28mi
2100 S Priest Dr Unit 1386547P Tempe, AZ 2.0–3.0 2.0 973 $2,918 $3.00 4d 2 1.29mi
1133 W Baseline Rd Tempe, AZ 1.0–3.0 1.0–2.0 957 $2,100 $2.19 1d 1 1.29mi

Listing history 29 events

  1. 2026-06-18
    days on market $109,000 Active 52 DOM
  2. 2026-06-17
    days on market $109,000 Active 51 DOM
  3. 2026-06-16
    days on market $109,000 Active 50 DOM
  4. 2026-06-15
    days on market $109,000 Active 49 DOM
  5. 2026-06-13
    days on market $109,000 Active 47 DOM
  6. 2026-06-13
    days on market $109,000 Active 46 DOM
  7. 2026-06-09
    days on market $109,000 Active 43 DOM
  8. 2026-06-08
    days on market $109,000 Active 42 DOM
  9. 2026-06-07
    pricedays on market $109,000 Active 41 DOM
  10. 2026-06-04
    days on market $119,000 Active 38 DOM
  11. 2026-06-03
    days on market $119,000 Active 37 DOM
  12. 2026-06-02
    days on market $119,000 Active 36 DOM
  13. 2026-06-01
    days on market $119,000 Active 35 DOM
  14. 2026-05-31
    days on market $119,000 Active 34 DOM
  15. 2026-04-27
    listed $119,000 Active
  16. 2025-05-22
    soldstatus $7,400 Closed 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  17. 2025-05-16
    status Pending 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  18. 2025-05-10
    status Active 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  19. 2025-05-10
    price $9,499 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  20. 2025-04-25
    status Pending 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  21. 2025-04-20
    price $9,999 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  22. 2025-04-17
    price $12,999 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  23. 2025-04-16
    price $13,999 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  24. 2025-04-08
    price $14,999 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  25. 2025-04-05
    price $17,499 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  26. 2025-04-02
    price $19,999 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  27. 2025-03-26
    price $23,000 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  28. 2025-03-11
    price $24,000 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

  29. 2025-02-15
    listed $25,000 Active 543-char remark
    Show marketing remark (543 chars)

    Welcome to your dream home at 2401 W Southern Ave #376 in Tempe, AZ! This delightful 1,500 sq ft double wide property offers comfort, style, and convenience in a quiet, friendly community. Enjoy open and enclosed patio spaces perfect for evening sunsets, and take advantage of the fun amenities this vibrant community has to offer. This home presents an excellent investment opportunity, standing out in today's competitive market.Patio room can be converted into a third bedroom! Home is being sold 'as-is-'. New flooring and A/C recommended.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥111°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$25,763
− Mortgage interest
−$6,106
− Property taxes
−$1,635
− Insurance
−$545
− Repairs & maintenance
−$2,061
− Management
−$2,061
− Depreciation
−$3,171
Taxable income
$10,184
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,444
After-tax cash flow
$8,869/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This beautifully renovated home offers a spacious and modern living space with updated kitchens and bathrooms, making it an excellent investment opportunity.

Value-add opportunities

  • Both Painting the exterior siding — Fresh paint can enhance curb appeal and home value.
  • Both Landscaping improvements — Enhanced landscaping can attract more buyers and renters.
  • Both Adding smart home features — Modern technology can increase both resale and rental appeal.
  • Resale Upgrading the kitchen appliances — Modern appliances can significantly boost the home's appeal to buyers.
  • Rental Installing a smart thermostat — Smart thermostats can reduce energy costs and attract tech-savvy renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior siding — Fresh paint can enhance curb appeal and home value.
  • Both Landscaping improvements — Enhanced landscaping can attract more buyers and renters.
  • Both Adding smart home features — Modern technology can increase both resale and rental appeal.
  • Resale Upgrading the kitchen appliances — Modern appliances can significantly boost the home's appeal to buyers.
  • Rental Installing a smart thermostat — Smart thermostats can reduce energy costs and attract tech-savvy renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Tempe School District (4258)
NCES district ID
0408310
Math proficiency
17% ▼ -19.00%
Reading proficiency
29% ▼ -10.00%
Median HH income
$43,112
Composite
19.7/100
National rank
#8721
State rank
#170 of 249 in AZ

Livability — Tempe

Score
78/100
State rank
#10
US rank
#2527

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tempe, AZ
County
Maricopa County · 4,537,380 people
City population
193,337
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
53,624
Household income
$79,036
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2973.0

Population outlook (Maricopa County) Hauer SSP2

Today (2025)
4,979,203 people
By 2030
5,378,229 · +8.0%
By 2040
6,156,598 · +23.6%
By 2050
6,872,376 · +38.0%
By 2075
8,401,270 · +68.7%
By 2100
9,247,439 · +85.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 52% Hispanic / Latino 25% Two or more races 13% Black 9% Asian 6% Native American 3%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Italian 2% Romanian 2% Lithuanian 2%
Foreign-born
11% · Canada, China, Vietnam
Languages at home
79% English-only · Spanish 12% Chinese 1% Other Asian/Pacific 1%

Political lean MEDSL · Maricopa

2024 margin
Toss-up / Even · D 47.7% · R 51.2% · Other 1.1%
2008→2024 swing
+7.1pp toward D · 2008: -10.6pp · 2024: -3.5pp
All cycles
2024: R+3.5 2020: D+2.2 2016: R+3.5 2012: R+12.0 2008: R+10.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -343.77%
Current HPI
353.6986
Rent YoY
▼ -1.61%
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

+376.0% since first listed
15 events — show timeline
  • 2026-04-27 Listed $119,000 ARMLS
  • 2025-05-22 Sold (MLS) $7,400 ARMLS
  • 2025-05-16 Pending ARMLS
  • 2025-05-10 Relisted ARMLS
  • 2025-05-10 Price Changed $9,499 ARMLS
  • 2025-04-25 Pending ARMLS
  • 2025-04-20 Price Changed $9,999 ARMLS
  • 2025-04-17 Price Changed $12,999 ARMLS
  • 2025-04-16 Price Changed $13,999 ARMLS
  • 2025-04-08 Price Changed $14,999 ARMLS
  • 2025-04-05 Price Changed $17,499 ARMLS
  • 2025-04-02 Price Changed $19,999 ARMLS
  • 2025-03-26 Price Changed $23,000 ARMLS
  • 2025-03-11 Price Changed $24,000 ARMLS
  • 2025-02-15 Listed $25,000 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…