CashFlowRE
Sign in Sign up
12510 W Santa FE Ln
D Composite 40.58
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.6/30.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • Appreciation +0.0/10.0

$310,000

12510 W Santa FE Ln · El Mirage, AZ 85335
4 bd · 3.0 ba · 1,949 sqft · SingleFamily public records · 245 Days on market
Built 2002 6,794 sqft lot $159/sqft · 17% below area Est $374k · 17% under $33/mo HOA · 2% of rent

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

Listing remarks MLS

SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

Key facts

  • 6,794 sq ft lot
  • 2 garage spots
  • Pool

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 4-bed/3.0-bath single-family listed at $310k.

Deal economics

  • At list price, monthly cash flow is $-210 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $273k (11.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (31.9% below list).
  • Recommended offer: $211k (31.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 4.5% in El Mirage — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 63/100 on livability (#112 in AZ) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A; Watch: amenities F, commute F, health & safety F.
  • Dysart Unified District (4243) (suburban): math 34% / reading 40% proficiency, ranked #73 of 249 in AZ (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Surprise Elementary School (math 27% / reading 38%, grade F, #502 of 1,109 statewide, top 45%, 771 students, 72% FRL); Valley Vista High School (math 25% / reading 32%, grade F, #133 of 381 statewide, top 35%, 2,464 students, 44% FRL) — zoned schools average 58% FRL vs 41% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 132 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 7d 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 32% of the median local income ($78k/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 $2k of loan paydown is wiped out by about $9k 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.

Negotiation context

  • It's been on market 245 days — a 12% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y ago; this cycle's ask has dropped $89k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,258 (31.9% 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 245 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  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
0.68%
Cap rate
5.48%
Cash-on-cash
-2.90%
DSCR
0.87
GRM
12.2

CMA / ARV

ARV (median comp)
$374,238
List price
$310,000
Delta
-17.16%
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
13006 W Evans Dr 0.49mi 4/2.5 1,949 (0%) 0mo $370,000 $190 75
12737 W Well St 0.23mi 4/2.5 2,178 (+12%) 2mo $385,000 $177 66
12965 W Via Camille -- 0.45mi 5/2.5 (+1) 1,949 (0%) 8mo $440,000 $226 66
12517 W Wells St 0.08mi 3/2.0 (-1) 1,685 (-14%) 0mo $270,000 $160 64
13040 W Lisbon Ln 0.64mi 4/2.5 1,949 (0%) 8mo $410,000 $210 61
12838 W Via Camille -- 0.30mi 5/3.0 (+1) 2,179 (+12%) 5mo $371,000 $170 57
13726 N 130th Ave 0.61mi 4/2.5 2,058 (+6%) 4mo $399,000 $194 57
12924 W Ash St 0.68mi 4/3.0 2,108 (+8%) 3mo $375,000 $178 52
14248 N Gil Balcome Ln 0.68mi 4/2.5 1,848 (-5%) 7mo $450,000 $244 52
14002 N 130th Ave 0.50mi 3/2.5 (-1) 2,178 (+12%) 6mo $400,000 $184 45
13318 N 126th Ave 0.63mi 3/2.5 (-1) 1,776 (-9%) 5mo $340,000 $191 45
13037 W Lisbon Ln 0.63mi 3/2.0 (-1) 1,685 (-14%) 7mo $350,000 $208 33

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 · 0.08% rent growth · sell at horizon

5-year hold
IRR
-24.0%
Equity multiple
0.20×
Total profit
$-69,741
Equity at exit
$46,222
10-year hold
IRR
-28.5%
Equity multiple
-0.17×
Total profit
$-101,788
Equity at exit
$26,803

Cash invested: $86,800 (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 85335

Home prices YoY
-13.3%
Rents YoY
0.1%
Active inventory
132
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$2,113 high interval (Pro) →
Mortgage (P&I)
$1,626
Tax from tax record
$91 /mo · $1,088/yr
Insurance
$129
HOA
$33
Vacancy / Maint / Mgmt
$444
Net cashflow
$-210

Break-even live

Break-even rent $2,378
Max offer price $272,982
Occupancy floor

Sensitivity live

Price -10% $-34 -5% $-122 +0% $-210 +5% $-297 +10% $-385
Rent -10% $-376 -5% $-293 +0% $-210 +5% $-126 +10% $-43
Rate -1.0pp $-53 -0.5pp $-131 base $-210 +0.5pp $-290 +1.0pp $-372

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
$77,500
Closing costs
$9,300
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
12537 W Redfield Rd El Mirage, AZ 3.0 2.0 1600 $1,795 $1.12 26d 1 0.11mi
12437 W Via Camille El Mirage, AZ 3.0 2.0 1534 $1,875 $1.22 0d 1 0.29mi
12437 W Via Camille El Mirage, AZ 3.0 2.0 1534 $1,875 $1.22 18d 1 0.29mi
12830 W Via Camille El Mirage, AZ 4.0 2.5 2179 $2,130 $0.98 0d 1 0.30mi
12438 W Hearn Rd El Mirage, AZ 3.0 2.0 1308 $1,595 $1.22 25d 1 0.31mi
12438 W Hearn Rd El Mirage, AZ 3.0 2.0 1308 $1,595 $1.22 0d 1 0.31mi
12532 W Saint Moritz Ln El Mirage, AZ 4.0 2.0 1534 $1,875 $1.22 7d 1 0.33mi
12560 W Saint Moritz Ln El Mirage, AZ 5.0 3.0 2178 $2,340 $1.07 0d 1 0.35mi
14715 N 124th Ave El Mirage, AZ 4.0 2.0 1534 $2,010 $1.31 45d 1 0.37mi
12571 W Mauna Loa Ln El Mirage, AZ 5.0 3.0 2178 $2,295 $1.05 4d 1 0.43mi
12571 W Mauna Loa Ln El Mirage, AZ 5.0 3.0 2178 $2,295 $1.05 0d 1 0.43mi
12530 W Willow Ave El Mirage, AZ 4.0 2.0 1615 $1,830 $1.13 7d 1 0.45mi
12530 W Willow Ave El Mirage, AZ 4.0 2.0 1615 $2,075 $1.28 26d 1 0.45mi
12731 W Sharon Dr El Mirage, AZ 3.0 2.0 1300 $1,650 $1.27 18d 1 0.46mi
13002 W Hearn Rd El Mirage, AZ 3.0 2.0 1518 $1,695 $1.12 0d 1 0.49mi
13007 W Mandalay Ln El Mirage, AZ 4.0 2.5 2178 $2,095 $0.96 26d 1 0.53mi
12706 W Ash St El Mirage, AZ 3.0 2.0 1559 $1,695 $1.09 7d 1 0.55mi
12710 W Ash St El Mirage, AZ 3.0 2.0 1559 $2,045 $1.31 0d 1 0.55mi
12710 W Ash St El Mirage, AZ 3.0 2.0 1545 $2,195 $1.42 20d 1 0.55mi
12710 W Ash St El Mirage, AZ 3.0 2.0 1545 $2,195 $1.42 21d 1 0.55mi
13409 N 127th Dr El Mirage, AZ 4.0 2.5 1691 $2,249 $1.33 7d 1 0.58mi
13029 W Lisbon Ln El Mirage, AZ 4.0 2.5 1949 $1,860 $0.95 3d 1 0.63mi
12410 W Pershing St El Mirage, AZ 3.0 2.5 1776 $1,700 $0.96 7d 1 0.66mi
14417 N Gil Balcome Surprise, AZ 3.0 2.0 1446 $1,885 $1.30 0d 1 0.66mi
12601 W Pershing St El Mirage, AZ 3.0 2.0 1527 $1,789 $1.17 4d 1 0.69mi
12521 W Myer Ln El Mirage, AZ 3.0 2.0 1410 $1,700 $1.21 45d 1 0.70mi
12541 W Myer Ln El Mirage, AZ 3.0 2.5 1794 $1,885 $1.05 7d 1 0.71mi
12814 W Pershing St El Mirage, AZ 4.0 3.0 1495 $1,945 $1.30 14d 1 0.71mi
13148 W Redfield Rd Surprise, AZ 3.0 2.0 1372 $1,915 $1.40 0d 1 0.73mi
13186 W Gelding Cir Surprise, AZ 3.0 2.5 1691 $1,899 $1.12 4d 1 0.77mi
13217 W Mauna Loa Ln Surprise, AZ 3.0 2.0 1672 $1,900 $1.14 3d 1 0.85mi
15109 N Verbena St El Mirage, AZ 4.0 2.0 1642 $1,869 $1.14 45d 1 0.87mi
13939 N 132nd Ln Surprise, AZ 3.0 2.5 1297 $3,500 $2.70 45d 1 0.87mi
13005 N 129th Dr El Mirage, AZ 4.0 2.0 1785 $1,999 $1.12 3d 1 0.91mi
13227 W Port au Prince Ln Surprise, AZ 3.0 2.0 1522 $1,709 $1.12 16d 1 0.91mi
13227 W Port au Prince Ln Surprise, AZ 3.0 2.0 1522 $1,759 $1.16 25d 1 0.91mi
12901 N 127th Ln El Mirage, AZ 3.0 2.0 1615 $1,850 $1.15 0d 1 0.92mi
13949 N 133rd Dr Surprise, AZ 3.0 2.0 1518 $1,995 $1.31 45d 1 0.93mi
15426 N Cactus Ln Surprise, AZ 3.0 1.0 1376 $1,634 $1.19 45d 1 0.94mi
13517 N Luna St El Mirage, AZ 3.0 1.0 1260 $1,505 $1.19 0d 1 0.94mi

HOA detail

Monthly dues
$33 · $396/yr
Likely covers
pool

Listing history 31 events

  1. 2026-05-19
    price $310,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  2. 2026-04-23
    price $320,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  3. 2026-04-02
    price $329,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  4. 2026-03-17
    price $345,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  5. 2026-03-04
    price $360,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  6. 2026-02-03
    price $365,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  7. 2026-01-27
    price $375,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  8. 2026-01-23
    price $350,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  9. 2026-01-08
    price $375,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  10. 2025-12-04
    price $389,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  11. 2025-11-19
    price $349,900 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  12. 2025-11-05
    price $360,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  13. 2025-10-09
    price $375,000 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  14. 2025-09-26
    listed $399,000 Active 611-char remark
    Show marketing remark (611 chars)

    SHORT SALE OPPORTUNITY!! Perfectly located with easy access to shopping, parks, and restaurants, this 2-story home offers plenty of potential to make it your own. Step outside to a massive outdoor living area featuring a custom concrete patio, pool, and ample space for entertaining family and friends. Inside, you'll find generous room to upgrade and personalize, creating the home you've always imagined. Located in an established neighborhood, this short sale opportunity allows buyers to bring their vision and unlock the true beauty of this property. Don't miss out on the chance to make it yours!

  15. 2022-11-04
    soldstatus $429,000 Closed 945-char remark
    Show marketing remark (945 chars)

    This is your chance to own this beautiful 2-story home perfectly located at Rancho El Mirage's community with easy access to shopping, parks, and restaurants. With tons of potential and is ready for its new owners this FULLY UPGRADED home with aesthetically modern design and is move-in ready (see full upgrade list on documents tab). Features a highly functional open floor plan with new custom fresh designer interior walls & ceilings paint, new floors, remodeled 1/2 bath, new ceiling fans, new blinds, and my Q wifi garage opener. New 2020 AC has 5 yr warranty. The kitchen showcases stainless steel appliances including a new fridge. The primary suite is complete with a walk-in closet, and an en-suite bathroom. Step into the massive outdoor living area with the custom concert patio, an entertainers dream where you will find a built in bar simply relax and enjoy the spacious and private pool. DON'T MISS THIS, book now for showings.

  16. 2022-11-03
    soldstatus $429,000
  17. 2022-09-26
    historical Under Contract Accepting Backups 945-char remark
    Show marketing remark (945 chars)

    This is your chance to own this beautiful 2-story home perfectly located at Rancho El Mirage's community with easy access to shopping, parks, and restaurants. With tons of potential and is ready for its new owners this FULLY UPGRADED home with aesthetically modern design and is move-in ready (see full upgrade list on documents tab). Features a highly functional open floor plan with new custom fresh designer interior walls & ceilings paint, new floors, remodeled 1/2 bath, new ceiling fans, new blinds, and my Q wifi garage opener. New 2020 AC has 5 yr warranty. The kitchen showcases stainless steel appliances including a new fridge. The primary suite is complete with a walk-in closet, and an en-suite bathroom. Step into the massive outdoor living area with the custom concert patio, an entertainers dream where you will find a built in bar simply relax and enjoy the spacious and private pool. DON'T MISS THIS, book now for showings.

  18. 2022-09-10
    price $429,900 945-char remark
    Show marketing remark (945 chars)

    This is your chance to own this beautiful 2-story home perfectly located at Rancho El Mirage's community with easy access to shopping, parks, and restaurants. With tons of potential and is ready for its new owners this FULLY UPGRADED home with aesthetically modern design and is move-in ready (see full upgrade list on documents tab). Features a highly functional open floor plan with new custom fresh designer interior walls & ceilings paint, new floors, remodeled 1/2 bath, new ceiling fans, new blinds, and my Q wifi garage opener. New 2020 AC has 5 yr warranty. The kitchen showcases stainless steel appliances including a new fridge. The primary suite is complete with a walk-in closet, and an en-suite bathroom. Step into the massive outdoor living area with the custom concert patio, an entertainers dream where you will find a built in bar simply relax and enjoy the spacious and private pool. DON'T MISS THIS, book now for showings.

  19. 2022-08-29
    listed $439,900 Active 945-char remark
    Show marketing remark (945 chars)

    This is your chance to own this beautiful 2-story home perfectly located at Rancho El Mirage's community with easy access to shopping, parks, and restaurants. With tons of potential and is ready for its new owners this FULLY UPGRADED home with aesthetically modern design and is move-in ready (see full upgrade list on documents tab). Features a highly functional open floor plan with new custom fresh designer interior walls & ceilings paint, new floors, remodeled 1/2 bath, new ceiling fans, new blinds, and my Q wifi garage opener. New 2020 AC has 5 yr warranty. The kitchen showcases stainless steel appliances including a new fridge. The primary suite is complete with a walk-in closet, and an en-suite bathroom. Step into the massive outdoor living area with the custom concert patio, an entertainers dream where you will find a built in bar simply relax and enjoy the spacious and private pool. DON'T MISS THIS, book now for showings.

  20. 2009-06-19
    soldstatus $94,000
  21. 2009-04-02
    historical
  22. 2009-03-13
    listed $87,900
  23. 2009-03-03
    historical
  24. 2009-01-29
    listed $87,900
  25. 2009-01-16
    historical
  26. 2009-01-02
    listed $109,900
  27. 2005-12-08
    soldstatus $273,000
  28. 2005-11-14
    soldstatus $265,000
  29. 2005-10-31
    historical
  30. 2005-08-02
    listed $276,000
  31. 2003-01-21
    soldstatus $131,103

ⓘ 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
$1,088 · $91/mo
Projected year-2 tax
$2,046 · $170/mo
Expected delta
+$958/yr (+$80/mo · 88.1%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥114°F today · 18 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
$25,351
− Mortgage interest
−$17,365
− Property taxes
−$1,088
− Insurance
−$1,550
− Repairs & maintenance
−$2,028
− Management
−$2,028
− HOA
−$396
− Depreciation
−$9,018
Taxable loss
−$8,122
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,949
After-tax cash flow
$-565/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
Dysart Unified District (4243)
NCES district ID
0402690
Math proficiency
34% ▼ -10.00%
Reading proficiency
40% ▼ -5.00%
Median HH income
$58,033
Composite
32.76/100
National rank
#5634
State rank
#73 of 249 in AZ

Livability — El Mirage

Score
63/100
State rank
#112
US rank
#15164

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
El Mirage, AZ
County
Maricopa County · 4,537,380 people
City population
36,088
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
36,088
Household income
$78,050
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
669.0

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 0.62)
Race & ethnicity
Hispanic / Latino 50% White 35% Two or more races 28% Black 6% Native American 1% Pacific Islander 1%
Hispanic origin (detail)
Mexican 37%
Common ancestry
Lithuanian 2% Romanian 1% Iranian 1%
Foreign-born
15% · Canada
Languages at home
66% English-only · Spanish 30% Other Indo-European 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
▼ -52.81%
Current HPI
342.6503
Rent YoY
▲ 0.08%
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

+136.5% since first listed
31 events — show timeline
  • 2026-05-19 Price Changed $310,000 ARMLS
  • 2026-04-23 Price Changed $320,000 ARMLS
  • 2026-04-02 Price Changed $329,000 ARMLS
  • 2026-03-17 Price Changed $345,000 ARMLS
  • 2026-03-04 Price Changed $360,000 ARMLS
  • 2026-02-03 Price Changed $365,000 ARMLS
  • 2026-01-27 Price Changed $375,000 ARMLS
  • 2026-01-23 Price Changed $350,000 ARMLS
  • 2026-01-08 Price Changed $375,000 ARMLS
  • 2025-12-04 Price Changed $389,000 ARMLS
  • 2025-11-19 Price Changed $349,900 ARMLS
  • 2025-11-05 Price Changed $360,000 ARMLS
  • 2025-10-09 Price Changed $375,000 ARMLS
  • 2025-09-26 Listed $399,000 ARMLS
  • 2022-11-04 Sold (MLS) $429,000 ARMLS
  • 2022-11-03 Sold (Public Records) $429,000 Public Records
  • 2022-09-26 Contingent ARMLS
  • 2022-09-10 Price Changed $429,900 ARMLS
  • 2022-08-29 Listed $439,900 ARMLS
  • 2009-06-19 Sold (MLS) $94,000 ARMLS
  • 2009-04-02 Listing Removed ARMLS
  • 2009-03-13 Listed $87,900 ARMLS
  • 2009-03-03 Listing Removed ARMLS
  • 2009-01-29 Listed $87,900 ARMLS
  • 2009-01-16 Listing Removed ARMLS
  • 2009-01-02 Listed $109,900 ARMLS
  • 2005-12-08 Sold (Public Records) $273,000 Public Records
  • 2005-11-14 Sold (MLS) $265,000 ARMLS
  • 2005-10-31 Listing Removed ARMLS
  • 2005-08-02 Listed $276,000 ARMLS
  • 2003-01-21 Sold (Public Records) $131,103 Public Records

Property tax history

-1.1%/yr

Latest (2025): $1,088 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…