CashFlowRE
Sign in Sign up
1152 S Sioux Dr
F Composite 32.2
Why this score? — see what drove the F 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
  • Condition / age +3.8/5.0
  • Livability +3.3/5.0
  • Cash flow +3.1/30.0
  • Rent growth +2.9/5.0
  • 1% rule +2.8/10.0
  • Appreciation +2.5/10.0
  • Schools +1.7/10.0
  • DSCR +0.0/10.0
  • Manufactured-home adj. -2.8

$114,999

1152 S Sioux Dr · Apache Junction, AZ 85119
1 bd · 1.0 ba · 520 sqft · Manufactured · 167 Days on market
Manufactured home Built 1988 Good condition 1,527 sqft lot $221/sqft · 22% below area Est $147k · 22% under $280/mo HOA · 31% of rent ↓ 12% since listing

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

Listing remarks

Financing available! Bring all offers! This wonderful, remodeled home includes a ~120sqft laundry/storage shed has all of the essentials! Large covered parking doubles as a lovely patio space to entertain your friends. This open floorplan features all new flooring, quartz counters, fresh paint, new fixtures and hardware, a full-size oven/range, over-the-range microwave, and plenty of storage. The bedroom features built-in drawers and cabinets and a sizable closet.

Key facts

  • Built in drawers
  • Quartz counters
  • Laundry storage shed

Tags

REMODELED HOMELAUNDRY STORAGE SHEDCOVERED PARKINGOPEN FLOORPLANQUARTZ COUNTERSBUILT IN DRAWERS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath manufactured listed at $115k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-369 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $62k (46.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $89k (22.3% below list).
  • Recommended offer: $62k (46.5% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 66/100 on livability (#70 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Apache Junction Unified District (4443) (suburban): math 15% / reading 20% proficiency, ranked #195 of 249 in AZ (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Four Peaks Elementary School (math 12% / reading 17%, grade F, #898 of 1,109 statewide, top 83%, 498 students, 73% FRL); Cactus Canyon Junior High (math 14% / reading 19%, grade F, #151 of 218 statewide, top 70%, 702 students, 50% FRL); Apache Junction High School (math 12% / reading 17%, grade F, #267 of 381 statewide, top 72%, 999 students, 48% FRL) — zoned schools at 57% FRL track the district average.
  • Market conditions: Rents rising (+1.6%/yr); 478 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals lingering (median 68d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,504 units permitted in Pinal County in 2024 (776 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($72k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 167 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 3 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

  • Watch-outs: HOA is 31% of rent.
Recommended offer $61,574 (46.5% 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. It's been on market 167 days. Have you received any prior offers? Is the seller open to a 46% 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 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
2.44%
Cash-on-cash
-13.76%
DSCR
0.39
GRM
10.7

CMA / ARV

ARV (median comp)
$147,000
List price
$114,999
Delta
-21.77%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1295 S Sioux Dr 0.04mi 1/1.0 561 (+8%) 6mo $119,000 $212 80
1426 S Havasupai Dr 0.14mi 2/1.0 (+1) 568 (+9%) 7mo $160,000 $282 68
1398 S Cheyenne Dr 0.10mi 2/1.0 (+1) 550 (+6%) 20mo $155,000 $282 64
2290 S Seminole Dr 0.31mi 1/2.0 550 (+6%) 9mo $195,000 $355 64
1004 S Kiowa Cir 0.19mi 1/1.0 445 (-14%) 11mo $85,000 $191 57
2072 W Klamath Ave 0.31mi 1/2.0 446 (-14%) 6mo $170,000 $381 52
2058 S Walla Walla Cir 0.29mi 1/1.0 450 (-14%) 16mo $130,000 $289 51

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 · 1.57% rent growth · sell at horizon

5-year hold
IRR
-44.4%
Equity multiple
-0.34×
Total profit
$-43,231
Equity at exit
$17,147
10-year hold
IRR
-94.0%
Equity multiple
-1.24×
Total profit
$-72,222
Equity at exit
$9,943

Cash invested: $32,200 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
12 active · 2 under contract
Months of supply
14.4 mo (7%/mo absorbed)
Median asking
$119,450 ($271/sqft)
Median days on market
225 d
This list price
33% of active listings are priced below it
ARV vs active asking
+4.3% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 85119

Home prices YoY
-33.5%
Rents YoY
1.6%
Active inventory
478
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$893 high interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$280
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$188
Net cashflow
$-369

Break-even live

Break-even rent $1,360
Max offer price $61,574
Occupancy floor

Sensitivity live

Price -10% $-290 -5% $-329 +0% $-369 +5% $-409 +10% $-449
Rent -10% $-440 -5% $-404 +0% $-369 +5% $-334 +10% $-299
Rate -1.0pp $-311 -0.5pp $-340 base $-369 +0.5pp $-399 +1.0pp $-429

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
$28,750
Closing costs
$3,450
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
427 E Friar Ave Unit 5 Apache Junction, AZ 1.0 500 $800 $1.60 78d 1 0.35mi
483 E 10th Ave Apt C Apache Junction, AZ 2.0 1.0 720 $1,100 $1.53 81d 1 0.36mi
483 E 10th Ave Apt C Apache Junction, AZ 2.0 1.0 720 $1,100 $1.53 19d 1 0.36mi
432 E 9th Ave Unit 6 Apache Junction, AZ 1.0 370 $975 $2.64 120d 1 0.39mi
432 E 9th Ave Unit 7 Apache Junction, AZ 1.0 370 $975 $2.64 19d 1 0.39mi
522 E 9th Ave Apache Junction, AZ 2.0 1.0 700 $1,150 $1.64 0d 1 0.42mi
522 E 9th Ave Unit 3 Apache Junction, AZ 2.0 2.0 700 $1,150 $1.64 0d 1 0.43mi
499 E Navajo Ave Unit 4 Apache Junction, AZ 2.0 1.0 750 $1,250 $1.67 46d 1 0.64mi
501 E Quail Ave Apache Junction, AZ 2.0 1.0 720 $1,150 $1.60 74d 1 0.78mi
501 E Quail Ave Apache Junction, AZ 2.0 1.0 720 $1,150 $1.60 100d 1 0.78mi
800 W Apache Trl Lot 38 Apache Junction, AZ 2.0 1.0 560 $1,129 $2.02 72d 1 0.94mi
1297 E Broadway Ave Apache Junction, AZ 1.0–2.0 1.0–2.0 926 $1,499 $1.62 19d 27 0.94mi
1008 S Mara Dr Apache Junction, AZ 2.0 1.0 700 $1,495 $2.14 19d 1 1.04mi
960 S Mara Dr Unit 1 Apache Junction, AZ 2.0 1.0 684 $1,350 $1.97 60d 1 1.04mi
960 S Mara Dr Unit 1 Apache Junction, AZ 2.0 1.0 682 $1,450 $2.13 108d 1 1.04mi
960 S Mara Dr Unit 960-1 Apache Junction, AZ 2.0 1.0 682 $1,375 $2.02 67d 1 1.04mi
1211 W Apache Trl Unit B Apache Junction, AZ 1.0 1.0 515 $795 $1.54 24d 1 1.04mi
1211 W Apache Trl Unit L Apache Junction, AZ 1.0 1.0 515 $895 $1.74 24d 1 1.04mi
695 E Superstition Blvd Apache Junction, AZ 1.0–3.0 1.0–2.0 983 $1,499 $1.52 0d 10 1.30mi
925 N Plaza Dr #22 Apache Junction, AZ 1.0 1.0 540 $1,229 $2.28 67d 1 1.35mi
925 N Plaza Dr #92 Apache Junction, AZ 2.0 2.0 672 $1,449 $2.16 72d 1 1.38mi
135 N Palo Verde Dr Unit 8 Apache Junction, AZ 1.0 1.0 750 $925 $1.23 119d 1 1.40mi
135 N Palo Verde Dr Apache Junction, AZ 1.0 1.0 750 $915 $1.22 115d 1 1.40mi
151 N Palo Verde Dr Unit 7 Apache Junction, AZ 1.0 1.0 400 $1,100 $2.75 75d 1 1.41mi
925 N Plaza Dr Lot 79 Apache Junction, AZ 1.0 1.0 385 $1,289 $3.35 24d 1 1.42mi

Property features AI

Finance

Other
Tax information available
Financial info
Current financing non-assumable
HOA & community
Association fee $840 quarterlyAssociation covers sewer, street maintenance, trash, and waterCommunity amenities include pool, community spa (heated), golf, pickleball, tennis courts, fitness center, community media room, community laundry, biking/walking path, lake, and guard gate

Exterior

Parking
1 covered parking space1 carport spaceAssigned parking (permit required)
Security
Gated community with guarded entrySecurity guard
Utilities
City waterPublic sewer220 volts available in kitchen
Home design
Manufactured/mobile homeFee simple ownership
Construction
Metal and aluminum siding with wood frame constructionPainted exteriorComposition roof
Exterior features
StorageEast/West exposureGravel/stone frontPrivate maintained road

Interior

Kitchen
Built-in microwaveNon-laminate (granite) counters220 volts in kitchenRefrigeratorDisposal
Bedrooms
1 possible bedroom
Flooring
Laminate
Bathrooms
1 full bathroom
Heating & cooling
Electric heatingCentral airCeiling fan(s)
Interior features
High-speed internetGranite countersNo interior stepsPantryFull bath in master bedroomStorage
Laundry & utility
Laundry insideLaundry in garage

Listing history 50 events

  1. 2026-09-23
    days on market $114,999 Active 167 DOM
  2. 2026-09-22
    days on market $114,999 Active 166 DOM
  3. 2026-09-21
    days on market $114,999 Active 165 DOM
  4. 2026-09-20
    days on market $114,999 Active 164 DOM
  5. 2026-09-19
    days on market $114,999 Active 163 DOM
  6. 2026-09-18
    days on market $114,999 Active 162 DOM
  7. 2026-09-17
    days on market $114,999 Active 161 DOM
  8. 2026-09-16
    days on market $114,999 Active 160 DOM
  9. 2026-09-15
    days on market $114,999 Active 159 DOM
  10. 2026-09-14
    days on market $114,999 Active 158 DOM
  11. 2026-09-13
    days on market $114,999 Active 157 DOM
  12. 2026-09-12
    days on market $114,999 Active 156 DOM
  13. 2026-09-11
    days on market $114,999 Active 155 DOM
  14. 2026-09-05
    days on market $114,999 Active 149 DOM
  15. 2026-09-04
    days on market $114,999 Active 148 DOM
  16. 2026-09-03
    days on market $114,999 Active 147 DOM
  17. 2026-08-31
    days on market $114,999 Active 144 DOM
  18. 2026-08-30
    days on market $114,999 Active 143 DOM
  19. 2026-08-29
    days on market $114,999 Active 142 DOM
  20. 2026-08-28
    days on market $114,999 Active 141 DOM
  21. 2026-08-27
    days on market $114,999 Active 140 DOM
  22. 2026-08-26
    days on market $114,999 Active 139 DOM
  23. 2026-08-25
    price $114,999 Active 138 DOM
  24. 2026-08-25
    days on market $115,000 Active 138 DOM
  25. 2026-08-24
    days on market $115,000 Active 137 DOM
  26. 2026-08-23
    days on market $115,000 Active 136 DOM
  27. 2026-08-22
    days on market $115,000 Active 135 DOM
  28. 2026-08-21
    days on market $115,000 Active 134 DOM
  29. 2026-08-20
    days on market $115,000 Active 133 DOM
  30. 2026-08-19
    days on market $115,000 Active 132 DOM
  31. 2026-08-18
    days on market $115,000 Active 131 DOM
  32. 2026-08-17
    days on market $115,000 Active 130 DOM
  33. 2026-08-16
    days on market $115,000 Active 129 DOM
  34. 2026-08-15
    days on market $115,000 Active 128 DOM
  35. 2026-08-14
    days on market $115,000 Active 127 DOM
  36. 2026-08-13
    days on market $115,000 Active 126 DOM
  37. 2026-08-12
    days on market $115,000 Active 125 DOM
  38. 2026-08-11
    days on market $115,000 Active 124 DOM
  39. 2026-08-10
    days on market $115,000 Active 123 DOM
  40. 2026-08-09
    days on market $115,000 Active 122 DOM
  41. 2026-08-08
    days on market $115,000 Active 121 DOM
  42. 2026-08-06
    days on market $115,000 Active 119 DOM
  43. 2026-08-05
    days on market $115,000 Active 118 DOM
  44. 2026-08-04
    days on market $115,000 Active 117 DOM
  45. 2026-08-03
    days on market $115,000 Active 116 DOM
  46. 2026-07-31
    days on market $115,000 Active 113 DOM
  47. 2026-07-30
    days on market $115,000 Active 112 DOM
  48. 2026-07-30
    days on market $115,000 Active 111 DOM
  49. 2026-07-28
    days on market $115,000 Active 110 DOM
  50. 2026-07-26
    days on market $115,000 Active 108 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,717
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$857
− Management
−$857
− HOA
−$3,360
− Depreciation
−$3,345
Taxable loss
−$6,445
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,547
After-tax cash flow
$-2,884/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 · 13 photos

Good 75/100 Cosmetic rehab Est. rehab $2,600–$7,800 screening

This remodeled mobile home is in good condition with new appliances, flooring, and paint. It's located in a gated community with amenities, making it a good investment.

Value-add opportunities

  • Resale paint exterior — enhances curb appeal
  • Rental replace carpet — improves comfort and appearance

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 17/100

Zoned Schools

Elementary Desert Vista Elementary School F AZ #729/1,109 Nat'l #33,158/41,679 Middle Cactus Canyon Junior High F AZ #151/218 Nat'l #12,406/14,009 High Apache Junction High School F AZ #267/381 Nat'l #15,534/17,239

Schools (NCES district)

District
Apache Junction Unified District (4443)
NCES district ID
0400790
Math proficiency
15% ▼ -17.00%
Reading proficiency
20% ▼ -13.00%
Median HH income
$44,930
Composite
15.34/100
National rank
#9325
State rank
#195 of 249 in AZ
C Composite livability gradescore 66/100

Livability — Apache Junction

Score
66/100
State rank
#70
US rank
#11242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Apache Junction, AZ
County
Pinal County · 437,574 people
City population
56,611
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
25,420
Household income
$71,585
Rent vs Own
20.1% rent · 79.9% own
Severe rent burden
12% of renters

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 (74%)
Race & ethnicity
White 74% Hispanic / Latino 19% Two or more races 12% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Slovak 5% Portuguese 3% Lithuanian 3%
Foreign-born
8% · Canada
Languages at home
87% English-only · Spanish 11%

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

Price history

-11.5% since first listed
13 events — show timeline
  • 2026-04-09 Listed $115,000 ARMLS
  • 2026-02-03 Listing Removed ARMLS
  • 2025-11-21 Price Changed $115,000 ARMLS
  • 2025-10-17 Price Changed $119,990 ARMLS
  • 2025-09-16 Price Changed $120,000 ARMLS
  • 2025-08-19 Listed $125,000 ARMLS
  • 2025-07-01 Listing Removed ARMLS
  • 2025-05-22 Price Changed $113,000 ARMLS
  • 2025-04-29 Price Changed $113,990 ARMLS
  • 2025-04-22 Price Changed $114,990 ARMLS
  • 2025-03-27 Price Changed $115,000 ARMLS
  • 2025-03-11 Price Changed $125,000 ARMLS
  • 2025-02-14 Listed $130,000 ARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…