CashFlowRE
Sign in Sign up
1940 Pineview Dr
F Composite 32.72
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).

  • Cash flow +14.3/30.0
  • DSCR +4.3/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$424,700

1940 Pineview Dr · Show Low, AZ 85901
3 bd · 2.0 ba · 1,458 sqft · Manufactured public records · 14 Days on market
Built 2006 10,454 sqft lot Est $350k · 21% over $65/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Meticulously maintained and PARTIALLY FURNISHED move-in ready, this beautiful 3-bedroom, 2-bath home is located in the highly sought-after Hacienda Pines, a gated 55+ community in the heart of Show Low, Arizona, offering low HOA fees and convenient access to shopping, dining, medical facilities, and all city services, including high-speed internet. Enjoy the beautiful White Mountains from the covered front and back decks, including an expanded rear deck with a screened-in section--perfect for relaxing or entertaining year-round. The low-maintenance front and back landscaping features an efficient drip irrigation system for easy upkeep. Inside, you'll find vaulted ceilings, tape-and-textured

Key facts

  • Gated community
  • Screened-in section
  • Low hoa fees

Tags

GATED COMMUNITYLOW HOA FEESHIGH-SPEED INTERNETCOVERED FRONT AND BACK DECKSEXPANDED REAR DECKSCREENED-IN SECTION

Property features AI

Finance

  • Other: Private maintained road access; Directions available through Hacienda Pines gated entrance
  • HOA & community: Mandatory HOA; HOA dues $65 per month; 55+ community; Subdivision: Hacienda Pines

Exterior

  • Parking: Attached garage with garage door opener (1 car)
  • Security: Gated community
  • Utilities: City of Show Low water; Public sewer; Cable TV available; Individual electric meter; Navopache service available; Telephone service available; Water available; Sewer available; Power available
  • Home design: Manufactured / Mobile home; Double wide; One level
  • Construction: Manufactured construction; Pitched shingle roof; Other foundation type
  • Exterior features: Drip irrigation system; Gated community; Private property adjacency; In the trees / tall pines on lot; Landscaped; Paved street; Chain link fence; Covered deck and rear porch; Double pane windows

Interior

  • Kitchen: Built-in dishwasher; Disposal; Electric range; Microwave; Pantry; Refrigerator
  • Bedrooms: Master bedroom downstairs
  • Flooring: Laminate
  • Bathrooms: Full bath with double vanity and shower
  • Heating & cooling: Central A/C; Electric heating; Forced air; Pellet heating; Electric water heater
  • Interior features: Master bedroom located downstairs; Smoke detector; Vaulted ceiling; Pellet stove fireplace; Partially furnished; Laminate flooring
  • Laundry & utility: Washer and dryer in utility room

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 $425k.

Deal economics

  • At list price, monthly cash flow is $75 ($896/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 $335k (21.2% below list).
  • Recommended offer: $335k (21.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.3% in Show Low — 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 65/100 on livability (#90 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Show Low Unified District (4393) (rural): math 32% / reading 39% proficiency, ranked #89 of 249 in AZ (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 891 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 485 units permitted in Navajo County in 2024 (11 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Navajo County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $130k; list at $425k implies a 227% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $334,698 (21.2% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.79%
Cap rate
6.50%
Cash-on-cash
0.75%
DSCR
1.03
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$349,920
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1061 S Hacienda Pines Dr 0.12mi 2/2.0 (-1) 1,500 (+3%) 9mo $395,000 $263 77
2380 W Zuni Ct 0.27mi 3/2.0 1,482 (+2%) 13mo $369,750 $249 74
2899 W Whipple St 0.53mi 2/2.0 (-1) 1,440 (-1%) 0mo $155,000 $108 68
1241 S Deer Ln 0.11mi 3/2.0 1,664 (+14%) 9mo $430,000 $258 64
2455 W Whipple 0.33mi 4/2.0 (+1) 1,560 (+7%) 7mo $374,900 $240 63
640 S 27th Ave 0.49mi 3/2.0 1,345 (-8%) 4mo $273,000 $203 61
2120 W Stratton 0.20mi 3/2.0 1,279 (-12%) 11mo $250,000 $195 61
1161 S Cherokee Dr 0.18mi 2/2.0 (-1) 1,248 (-14%) 9mo $324,900 $260 55
3030 W Young -- 0.64mi 3/2.0 1,345 (-8%) 4mo $325,000 $242 54
2820 W Reidhead 0.61mi 3/2.0 1,350 (-7%) 10mo $320,000 $237 51
3051 W Young 0.66mi 2/2.0 (-1) 1,344 (-8%) 9mo $295,900 $220 43
3198 W Young -- 0.74mi 3/2.0 1,620 (+11%) 8mo $325,000 $201 40

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
$-64,239
Equity at exit
$63,324
10-year hold
IRR
-6.7%
Equity multiple
0.58×
Total profit
$-50,524
Equity at exit
$36,720

Cash invested: $118,916 (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 85901

Home prices YoY
-14.5%
Active inventory
891
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$3,347 medium interval (Pro) →
Mortgage (P&I)
$2,227
Tax from tax record
$100 /mo · $1,204/yr
Insurance
$177
HOA
$65
Vacancy / Maint / Mgmt
$703
Net cashflow
$75

Break-even live

Break-even rent $3,252
Max offer price $424,700
Occupancy floor 93%

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
$106,175
Closing costs
$12,741
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
311 S 16th Ave Unit 1545774P Show Low, AZ 3.0 2.0 1797 $4,355 $2.42 13d 1 0.51mi
2850 W Villa Loop Unit 1 Show Low, AZ 3.0 2.0 1625 $2,700 $1.66 13d 1 1.29mi
2890 W Villa Loop Unit 1 Show Low, AZ 3.0 2.0 1652 $2,700 $1.63 43d 1 1.30mi
341 N 4th Ave Show Low, AZ 4.0 2.0 1792 $2,195 $1.22 13d 1 1.33mi

HOA detail

Monthly dues
$65 · $780/yr
Likely covers
internetlandscapingsecurity

Listing history 12 events

  1. 2026-06-19
    days on market $424,700 Active 14 DOM
  2. 2026-06-18
    days on market $424,700 Active 13 DOM
  3. 2026-06-17
    days on market $424,700 Active 12 DOM
  4. 2026-06-16
    days on market $424,700 Active 11 DOM
  5. 2026-06-15
    days on market $424,700 Active 10 DOM
  6. 2026-06-14
    days on market $424,700 Active 8 DOM
  7. 2026-06-12
    days on market $424,700 Active 7 DOM
  8. 2026-06-09
    days on market $424,700 Active 4 DOM
  9. 2026-06-08
    days on market $424,700 Active 3 DOM
  10. 2026-06-07
    days on market $424,700 Active 2 DOM
  11. 2026-06-07
    remarks 699-char remark
  12. 2026-06-07
    listed $424,700 Active 1 DOM

ⓘ 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
$1,204 · $100/mo
Projected year-2 tax
$2,803 · $234/mo
Expected delta
+$1,599/yr (+$133/mo · 132.8%)

ⓘ 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 6/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥89°F today · 18 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
$40,164
− Mortgage interest
−$23,790
− Property taxes
−$1,204
− Insurance
−$2,124
− Repairs & maintenance
−$3,213
− Management
−$3,213
− HOA
−$780
− Depreciation
−$12,355
Taxable loss
−$6,515
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,564
After-tax cash flow
$2,459/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
Show Low Unified District (4393)
NCES district ID
0407700
Math proficiency
32% ▼ -9.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$41,240
Composite
29.9/100
National rank
#6387
State rank
#89 of 249 in AZ

Livability — Show Low

Score
65/100
State rank
#90
US rank
#13573

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Show Low, AZ
City population
18,821
Population (ZIP)
18,821

Population outlook (Navajo County) Hauer SSP2

Today (2025)
105,760 people
By 2030
103,301 · -2.3%
By 2040
97,070 · -8.2%
By 2050
88,850 · -16.0%
By 2075
65,180 · -38.4%
By 2100
37,281 · -64.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 16% Two or more races 11% Native American 2%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7% Tagalog/Filipino 1%

Political lean MEDSL · Navajo

2024 margin
R (+17.2) · D 40.9% · R 58.1%
2008→2024 swing
-5.5pp toward R · 2008: -11.7pp · 2024: -17.2pp
All cycles
2024: R+17.2 2020: R+8.2 2016: R+7.9 2012: R+8.4 2008: R+11.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.52%
Current HPI
386.3007
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

+226.7% since first listed
3 events — show timeline
  • 2026-06-05 Listed $424,700 WMMLS
  • 2026-06-05 Listed $424,700 ARMLS
  • 2013-03-13 Sold (Public Records) $130,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $1,204 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…