CashFlowRE
Sign in Sign up
6670 N Desert View Dr
C- Composite 50.04
Why this score? — see what drove the C- 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 +15.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • 1% rule +3.4/10.0
  • Schools +3.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

6670 N Desert View Dr · Picture Rocks, AZ 85743
3 bd · 2.0 ba · 1,904 sqft · Manufactured public records · 4 Days on market
Built 1994 1.00 ac lot Est $327k · 24% under

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

Listing remarks

Welcome to this inviting 3-bed, 2-bath gem, featuring 1,904 square feet of potential and charm. While it's already gorgeous, there's plenty of opportunity to put your personal stamp on it. Enjoy the spacious layout, covered parking perfect for all your toys, and no HOA restrictions. Plus, it's just down the road from the stunning Saguaro National Park, offering endless outdoor adventures. And with a brand-new HVAC system installed in April, you'll be comfortable year-round. This private retreat is ready for your next chapter!

Key facts

  • Covered parking
  • No hoa restrictions
  • 1 acre lot

Tags

COVERED PARKINGNO HOA RESTRICTIONSBRAND-NEW HVAC SYSTEM

Property features AI

Finance

  • Other: Zoned Pima County - GR1

Exterior

  • Parking: Covered parking for 2 vehicles; 2 carport spaces; Detached parking; Gated RV parking
  • Utilities: Water from a water company; Sewer connected
  • Home design: Manufactured home; Single-story
  • Construction: Frame construction; Shingle roof
  • Exterior features: Covered patio; Patio; Chain link and wood fencing; Cul-de-sac lot; North/South exposure; Gravel road access; County-maintained road

Interior

  • Kitchen: Electric range; Microwave
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fans
  • Interior features: Walk-in closet(s)
  • Laundry & utility: Dedicated laundry 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 $250k.

Deal economics

  • At list price, monthly cash flow is $114 ($1k/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 $211k (15.7% below list).
  • Recommended offer: $211k (15.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 5.6% in Picture Rocks — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 55/100 on livability (#261 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment C-, crime D, amenities F.
  • Marana Unified District (4404) (suburban): math 31% / reading 37% proficiency, ranked #83 of 249 in AZ (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Picture Rocks Elementary (math 15% / reading 24%, grade F, #752 of 1,109 statewide, top 70%, 493 students, 67% FRL); Marana Middle School (math 24% / reading 30%, grade F, #97 of 218 statewide, top 45%, 907 students, 44% FRL); Marana High School (math 21% / reading 24%, grade F, #210 of 381 statewide, top 55%, 2,379 students, 36% FRL).
  • Market conditions: Rents flat; 236 active listings in the ZIP; solid renter incomes; 5,268 units permitted in Pima County in 2024 (996 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Pima County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 32y ago 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 $135k; list at $250k implies a 85% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $210,794 (15.7% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.84%
Cash-on-cash
1.95%
DSCR
1.09
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$327,488
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6362 N Van Ark Rd 0.54mi 4/2.0 (+1) 1,980 (+4%) 5mo $340,000 $172 59
9800 W Picture Rocks Rd 0.26mi 4/3.0 (+1) 2,016 (+6%) 16mo $215,000 $107 55
6633 N Desert View Dr 0.06mi 4/3.0 (+1) 2,160 (+13%) 13mo $300,000 $139 55
6370 N Van Ark Rd 0.50mi 4/2.0 (+1) 1,758 (-8%) 24mo $340,000 $193 39
10021 W Shidoni Ln 0.73mi 3/2.0 1,638 (-14%) 13mo $320,000 $195 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.47% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.45×
Total profit
$-38,586
Equity at exit
$37,276
10-year hold
IRR
-12.1%
Equity multiple
0.36×
Total profit
$-45,010
Equity at exit
$21,615

Cash invested: $70,000 (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 85743

Home prices YoY
-26.1%
Rents YoY
0.5%
Active inventory
236
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,108 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$136 /mo · $1,638/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$443
Net cashflow
$114

Break-even live

Break-even rent $1,964
Max offer price $250,000
Occupancy floor 90%

Sensitivity live

Price -10% $255 -5% $184 +0% $114 +5% $43 +10% $-28
Rent -10% $-53 -5% $30 +0% $114 +5% $197 +10% $280
Rate -1.0pp $239 -0.5pp $177 base $114 +0.5pp $49 +1.0pp $-17

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
$62,500
Closing costs
$7,500
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.

Listing history 19 events

  1. 2026-04-29
    status Pending
  2. 2026-04-25
    listed $250,000 Active
  3. 2026-03-23
    historical
  4. 2026-03-17
    historical Active Contingent
  5. 2026-03-06
    price $265,000
  6. 2025-11-14
    price $270,000
  7. 2025-08-16
    price $299,000
  8. 2025-07-12
    price $305,000
  9. 2025-05-29
    listed $320,000 Active
  10. 2008-07-07
    soldstatus $135,000
  11. 2008-07-07
    soldstatus $135,000
  12. 2008-04-01
    listed $135,000
  13. 2000-09-29
    soldstatus $67,000
  14. 2000-09-29
    soldstatus $67,000
  15. 2000-08-30
    listed $69,590
  16. 1994-07-27
    soldstatus $81,000
  17. 1994-07-26
    soldstatus $81,000
  18. 1994-02-11
    listed $85,000
  19. 1989-03-01
    soldstatus $55,568

ⓘ 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
$1,638 · $136/mo
Projected year-2 tax
$1,650 · $138/mo
Expected delta
+$12/yr (+$1/mo · 0.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥107°F today · 15 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
$25,295
− Mortgage interest
−$14,004
− Property taxes
−$1,638
− Insurance
−$1,250
− Repairs & maintenance
−$2,024
− Management
−$2,024
− Depreciation
−$7,273
Taxable loss
−$2,916
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$700
After-tax cash flow
$2,063/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
Marana Unified District (4404)
NCES district ID
0404630
Math proficiency
31% ▼ -11.00%
Reading proficiency
37% ▼ -5.00%
Median HH income
$65,282
Composite
30.96/100
National rank
#6103
State rank
#83 of 249 in AZ

Livability — Picture Rocks

Score
55/100
State rank
#261
US rank
#23370

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Picture Rocks, AZ
County
Pima County · 1,012,107 people
Metro
Tucson, AZ
Population (ZIP)
31,300
Household income
$90,093
Rent vs Own
13.7% rent · 86.3% own
Severe rent burden
378.0

Population outlook (Pima County) Hauer SSP2

Today (2025)
1,066,056 people
By 2030
1,086,684 · +1.9%
By 2040
1,117,160 · +4.8%
By 2050
1,149,778 · +7.9%
By 2075
1,271,480 · +19.3%
By 2100
1,321,160 · +23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (63%)
Race & ethnicity
White 63% Hispanic / Latino 25% Two or more races 15% Asian 5% Black 2%
Hispanic origin (detail)
Mexican 21%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
85% English-only · Spanish 9% Chinese 1% Tagalog/Filipino 1%

Political lean MEDSL · Pima

2024 margin
D (+15.2) · D 57.0% · R 41.8% · Other 1.2%
2008→2024 swing
+9.1pp toward D · 2008: 6.1pp · 2024: 15.2pp
All cycles
2024: D+15.2 2020: D+18.7 2016: D+13.5 2012: D+5.8 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.76%
Current HPI
271.2845
Rent YoY
▲ 0.47%
Metro
Tucson, AZ
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+349.9% since first listed
19 events — show timeline
  • 2026-04-29 Pending MLSSAZ
  • 2026-04-25 Listed $250,000 MLSSAZ
  • 2026-03-23 Listing Removed MLSSAZ
  • 2026-03-17 Contingent MLSSAZ
  • 2026-03-06 Price Changed $265,000 MLSSAZ
  • 2025-11-14 Price Changed $270,000 MLSSAZ
  • 2025-08-16 Price Changed $299,000 MLSSAZ
  • 2025-07-12 Price Changed $305,000 MLSSAZ
  • 2025-05-29 Listed $320,000 MLSSAZ
  • 2008-07-07 Sold (Public Records) $135,000 Public Records
  • 2008-07-07 Sold (Public Records) $135,000 Public Records
  • 2008-04-01 Listed $135,000 MLSSAZ
  • 2000-09-29 Sold (Public Records) $67,000 Public Records
  • 2000-09-29 Sold (MLS) $67,000 MLSSAZ
  • 2000-08-30 Listed $69,590 MLSSAZ
  • 1994-07-27 Sold (Public Records) $81,000 Public Records
  • 1994-07-26 Sold (MLS) $81,000 MLSSAZ
  • 1994-02-11 Listed $85,000 MLSSAZ
  • 1989-03-01 Sold (Public Records) $55,568 Public Records

Property tax history

+1.2%/yr

Latest (2025): $1,638 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…