3901 E Pinnacle Peak Rd #83 · Phoenix, AZ
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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
- ARV discount +11.4/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Schools +3.8/10.0
- Livability +3.8/5.0
- Rent growth +3.0/5.0
- Condition / age +2.2/5.0
- Appreciation +0.0/10.0
$139,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Price adjustment! This 2 bed + large den is nestled in the highly desirable Pinnacle Peak area. An open layout with large deck for indoor outdoor living. Recently updated with new HVAC, new interior paint & new flooring in 2024. The updated master ensuite has new shower, new toilet & 2 sinks. Pull out kitchen shelving, walk in pantry, washer/dryer convey. A 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease of $930 includes water, sewer & trash. Includes covered parking and a large screened in front deck/porch. 6ft block wall in back w/potential to enclose a yard. Furniture can convey with sale. 2 dog limit of 30 lb.s each. No rentals, Close to Desert Ridge & Mayo Clini
Key facts
- New carpet
- New hvac
- New interior paint
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath manufactured listed at $139k. Condition is rated fair.
Deal economics
- At list price, monthly cash flow is $2k ($18k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $139k).
- Recommended offer: $122k (12.0% below list) — sets the bar for market timing.
- Cap rate 19.5% vs local median 3.3% in Phoenix — 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 75/100 on livability (#16 in AZ, #3,924 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: health & safety C-, crime F.
- Paradise Valley Unified District (4241) (urban): math 39% / reading 46% proficiency, ranked #56 of 249 in AZ (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising (+2.0%/yr); 218 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k 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 + 2.0% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 249 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 2y ago; this cycle's ask has dropped $40k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for the listing agent
- It's been on market 249 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 2.27% ✓
- Cap rate
- 19.53%
- Cash-on-cash
- 47.28%
- DSCR
- 3.10
- GRM
- 3.7
CMA / ARV
- ARV (median comp)
- $152,288
- List price
- $139,000
- Delta
- -8.73%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3901 E Pinnacle Peak Rd #109 | 0.00mi | 2/2.0 | 1,400 (-4%) | 1mo | $130,000 | $93 | 93 |
| 3901 E Pinnacle Peak Rd #4 | 0.00mi | 3/2.0 (+1) | 1,456 (0%) | 4mo | $179,000 | $123 | 92 |
| 3901 E Pinnacle Peak Rd #240 | 0.07mi | 3/2.0 (+1) | 1,456 (0%) | 3mo | $152,500 | $105 | 90 |
| 3901 E Pinnacle Peak Rd #339 | 0.02mi | 2/2.0 | 1,550 (+6%) | 4mo | $170,000 | $110 | 85 |
| 3901 E Pinnacle Peak Rd #294 | 0.00mi | 2/2.0 | 1,560 (+7%) | 4mo | $142,000 | $91 | 85 |
| 3901 E Pinnacle Peak Rd #275 | 0.07mi | 2/2.0 | 1,560 (+7%) | 1mo | $160,000 | $103 | 84 |
| 3901 E Pinnacle Peak Rd #134 | 0.00mi | 3/2.0 (+1) | 1,560 (+7%) | 1mo | $145,000 | $93 | 82 |
| 3901 E Pinnacle Peak Rd #65 | 0.07mi | 2/2.0 | 1,534 (+5%) | 7mo | $207,000 | $135 | 82 |
| 3901 E Pinnacle Peak Rd #323 | 0.00mi | 2/2.0 | 1,296 (-11%) | 4mo | $159,000 | $123 | 78 |
| 3901 E Pinnacle Peak Rd #236 | 0.00mi | 2/2.0 | 1,664 (+14%) | 1mo | $180,000 | $108 | 75 |
| 3901 E Pinnacle Peak Rd #250 | 0.00mi | 2/2.0 | 1,248 (-14%) | 3mo | $152,000 | $122 | 74 |
| 3901 E Pinnacle Peak Rd #108 | 0.07mi | 3/2.0 (+1) | 1,248 (-14%) | 1mo | $132,000 | $106 | 67 |
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 · 1.98% rent growth · sell at horizon
- IRR
- 43.5%
- Equity multiple
- 2.85×
- Total profit
- $71,992
- Equity at exit
- $20,725
- IRR
- 49.1%
- Equity multiple
- 5.52×
- Total profit
- $175,761
- Equity at exit
- $12,018
Cash invested: $38,920 (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
ZIP-level market 85050
- Home prices YoY
- -21.9%
- Rents YoY
- 2.0%
- Active inventory
- 218
- Price-to-rent
- 3.7×
Monthly cashflow live
- Estimated rent
- $3,157 high interval (Pro) →
- Mortgage (P&I)
- −$729
- Tax est. 1.5%
- −$174 /mo · $2,085/yr
- Insurance
- −$58
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$663
- Net cashflow
- $1,534
Break-even live
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
- $34,750
- Closing costs
- $4,170
- 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 15 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3935 E Rough Rider Rd Phoenix, AZ | 2.0 | 2.5–3.0 | 1490 | $4,750 | $3.19 | 43d | 2 | 0.65mi |
| 3935 E Rough Rider Rd Phoenix, AZ | 2.0 | 2.5 | 1383 | $4,350 | $3.15 | 17d | 2 | 0.65mi |
| 3935 E Rough Rider Rd Phoenix, AZ | 2.0–3.0 | 2.5 | 1405 | $2,600 | $1.85 | 18d | 3 | 0.65mi |
| 4066 E Melinda Ln Phoenix, AZ | 3.0 | 2.5 | 1269 | $3,500 | $2.76 | 43d | 1 | 0.97mi |
| 4517 E Melinda Ln Phoenix, AZ | 3.0 | 2.0 | 1663 | $3,100 | $1.86 | 14d | 1 | 1.31mi |
| 4509 E Lone Cactus Dr Phoenix, AZ | 3.0 | 2.0 | 1663 | $4,500 | $2.71 | 43d | 1 | 1.32mi |
| 21624 N 46th Pl Phoenix, AZ | 3.0 | 2.0 | 1540 | $3,200 | $2.08 | 4d | 1 | 1.37mi |
| 3626 E Potter Dr Phoenix, AZ | 3.0 | 2.0 | 1519 | $2,500 | $1.65 | 24d | 1 | 1.37mi |
| 4632 E Mossman Rd Phoenix, AZ | 3.0 | 2.0 | 1519 | $3,800 | $2.50 | 43d | 1 | 1.37mi |
| 20729 N 37th Way Phoenix, AZ | 3.0 | 2.0 | 1670 | $3,000 | $1.80 | 15d | 1 | 1.39mi |
| 20660 N 40th St Phoenix, AZ | 2.0–3.0 | 2.0 | 1325 | $1,749 | $1.32 | 18d | 4 | 1.42mi |
| 4726 E Mossman Rd Phoenix, AZ | 3.0 | 2.5 | 1610 | $2,500 | $1.55 | 7d | 1 | 1.43mi |
| 4723 E Weaver Rd Phoenix, AZ | 3.0 | 2.0 | 1663 | $2,595 | $1.56 | 14d | 1 | 1.44mi |
| 20660 N 40th St #2137 Phoenix, AZ | 2.0 | 2.0 | 1131 | $3,500 | $3.09 | 43d | 1 | 1.46mi |
| 21150 N Tatum Blvd Phoenix, AZ | 1.0–3.0 | 1.0–2.0 | 1136 | $1,938 | $1.71 | 2d | 26 | 1.48mi |
Listing history 27 events
-
2026-06-16status $139,000 Pending 249 DOM
-
2026-06-15days on market $139,000 Active 249 DOM
-
2026-06-13days on market $139,000 Active 247 DOM
-
2026-06-13days on market $139,000 Active 246 DOM
-
2026-06-09days on market $139,000 Active 243 DOM
-
2026-06-08days on market $139,000 Active 242 DOM
-
2026-06-07days on market $139,000 Active 241 DOM
-
2026-06-04days on market $139,000 Active 238 DOM
-
2026-06-03days on market $139,000 Active 237 DOM
-
2026-06-02days on market $139,000 Active 236 DOM
-
2026-06-01days on market $139,000 Active 235 DOM
-
2026-05-31days on market $139,000 Active 234 DOM
-
2026-04-21price $143,000 808-char remark
Show marketing remark (808 chars)
Price adjustment! This 2 bed + large den is nestled in the highly desirable Pinnacle Peak area. An open layout with large deck for indoor outdoor living. Recently updated with new HVAC, new interior paint & new flooring in 2024. The updated master ensuite has new shower, new toilet & 2 sinks. Pull out kitchen shelving, walk in pantry, washer/dryer convey. A 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease of $930 includes water, sewer & trash. Includes covered parking and a large screened in front deck/porch. 6ft block wall in back w/potential to enclose a yard. Furniture can convey with sale. 2 dog limit of 30 lb.s each. No rentals, Close to Desert Ridge & Mayo Clini
-
2026-04-13price $149,900 808-char remark
Show marketing remark (808 chars)
Price adjustment! This 2 bed + large den is nestled in the highly desirable Pinnacle Peak area. An open layout with large deck for indoor outdoor living. Recently updated with new HVAC, new interior paint & new flooring in 2024. The updated master ensuite has new shower, new toilet & 2 sinks. Pull out kitchen shelving, walk in pantry, washer/dryer convey. A 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease of $930 includes water, sewer & trash. Includes covered parking and a large screened in front deck/porch. 6ft block wall in back w/potential to enclose a yard. Furniture can convey with sale. 2 dog limit of 30 lb.s each. No rentals, Close to Desert Ridge & Mayo Clini
-
2026-03-12price $154,900 808-char remark
Show marketing remark (808 chars)
Price adjustment! This 2 bed + large den is nestled in the highly desirable Pinnacle Peak area. An open layout with large deck for indoor outdoor living. Recently updated with new HVAC, new interior paint & new flooring in 2024. The updated master ensuite has new shower, new toilet & 2 sinks. Pull out kitchen shelving, walk in pantry, washer/dryer convey. A 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease of $930 includes water, sewer & trash. Includes covered parking and a large screened in front deck/porch. 6ft block wall in back w/potential to enclose a yard. Furniture can convey with sale. 2 dog limit of 30 lb.s each. No rentals, Close to Desert Ridge & Mayo Clini
-
2026-02-12price $162,000 808-char remark
Show marketing remark (808 chars)
Price adjustment! This 2 bed + large den is nestled in the highly desirable Pinnacle Peak area. An open layout with large deck for indoor outdoor living. Recently updated with new HVAC, new interior paint & new flooring in 2024. The updated master ensuite has new shower, new toilet & 2 sinks. Pull out kitchen shelving, walk in pantry, washer/dryer convey. A 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease of $930 includes water, sewer & trash. Includes covered parking and a large screened in front deck/porch. 6ft block wall in back w/potential to enclose a yard. Furniture can convey with sale. 2 dog limit of 30 lb.s each. No rentals, Close to Desert Ridge & Mayo Clini
-
2026-01-14price $169,000 808-char remark
Show marketing remark (808 chars)
Price adjustment! This 2 bed + large den is nestled in the highly desirable Pinnacle Peak area. An open layout with large deck for indoor outdoor living. Recently updated with new HVAC, new interior paint & new flooring in 2024. The updated master ensuite has new shower, new toilet & 2 sinks. Pull out kitchen shelving, walk in pantry, washer/dryer convey. A 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease of $930 includes water, sewer & trash. Includes covered parking and a large screened in front deck/porch. 6ft block wall in back w/potential to enclose a yard. Furniture can convey with sale. 2 dog limit of 30 lb.s each. No rentals, Close to Desert Ridge & Mayo Clini
-
2025-12-16price $172,000 808-char remark
Show marketing remark (808 chars)
Price adjustment! This 2 bed + large den is nestled in the highly desirable Pinnacle Peak area. An open layout with large deck for indoor outdoor living. Recently updated with new HVAC, new interior paint & new flooring in 2024. The updated master ensuite has new shower, new toilet & 2 sinks. Pull out kitchen shelving, walk in pantry, washer/dryer convey. A 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease of $930 includes water, sewer & trash. Includes covered parking and a large screened in front deck/porch. 6ft block wall in back w/potential to enclose a yard. Furniture can convey with sale. 2 dog limit of 30 lb.s each. No rentals, Close to Desert Ridge & Mayo Clini
-
2025-10-09$179,000 Active 808-char remark
Show marketing remark (808 chars)
Price adjustment! This 2 bed + large den is nestled in the highly desirable Pinnacle Peak area. An open layout with large deck for indoor outdoor living. Recently updated with new HVAC, new interior paint & new flooring in 2024. The updated master ensuite has new shower, new toilet & 2 sinks. Pull out kitchen shelving, walk in pantry, washer/dryer convey. A 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease of $930 includes water, sewer & trash. Includes covered parking and a large screened in front deck/porch. 6ft block wall in back w/potential to enclose a yard. Furniture can convey with sale. 2 dog limit of 30 lb.s each. No rentals, Close to Desert Ridge & Mayo Clini
-
2024-11-05soldstatus $157,000 Closed 734-char remark
Show marketing remark (734 chars)
Come see this 2004 CAVCO with 2 bedrooms plus a den, and large kitchen with walk in pantry. This is in a high demand 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease includes water, sewer, trash and all amenities for $920.00 per month. The master bath has 2 sinks and a large shower with easy access. The Kitchen has pullout shelving in the cabinets. Washer/Dryer stay with property. Large covered parking and a screened in front deck/porch. 2 dog limit of 30 lb.s each. No rentals, all are owner occupied. Close to Desert Ridge, Mayo Clinic, the 101 & 51. Owner needs one day notice to show. Lots of potential!
-
2024-10-10status Pending 734-char remark
Show marketing remark (734 chars)
Come see this 2004 CAVCO with 2 bedrooms plus a den, and large kitchen with walk in pantry. This is in a high demand 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease includes water, sewer, trash and all amenities for $920.00 per month. The master bath has 2 sinks and a large shower with easy access. The Kitchen has pullout shelving in the cabinets. Washer/Dryer stay with property. Large covered parking and a screened in front deck/porch. 2 dog limit of 30 lb.s each. No rentals, all are owner occupied. Close to Desert Ridge, Mayo Clinic, the 101 & 51. Owner needs one day notice to show. Lots of potential!
-
2024-09-20historical Under Contract Accepting Backups 734-char remark
Show marketing remark (734 chars)
Come see this 2004 CAVCO with 2 bedrooms plus a den, and large kitchen with walk in pantry. This is in a high demand 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease includes water, sewer, trash and all amenities for $920.00 per month. The master bath has 2 sinks and a large shower with easy access. The Kitchen has pullout shelving in the cabinets. Washer/Dryer stay with property. Large covered parking and a screened in front deck/porch. 2 dog limit of 30 lb.s each. No rentals, all are owner occupied. Close to Desert Ridge, Mayo Clinic, the 101 & 51. Owner needs one day notice to show. Lots of potential!
-
2024-09-17price $169,000 734-char remark
Show marketing remark (734 chars)
Come see this 2004 CAVCO with 2 bedrooms plus a den, and large kitchen with walk in pantry. This is in a high demand 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease includes water, sewer, trash and all amenities for $920.00 per month. The master bath has 2 sinks and a large shower with easy access. The Kitchen has pullout shelving in the cabinets. Washer/Dryer stay with property. Large covered parking and a screened in front deck/porch. 2 dog limit of 30 lb.s each. No rentals, all are owner occupied. Close to Desert Ridge, Mayo Clinic, the 101 & 51. Owner needs one day notice to show. Lots of potential!
-
2024-07-25price $173,000 734-char remark
Show marketing remark (734 chars)
Come see this 2004 CAVCO with 2 bedrooms plus a den, and large kitchen with walk in pantry. This is in a high demand 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease includes water, sewer, trash and all amenities for $920.00 per month. The master bath has 2 sinks and a large shower with easy access. The Kitchen has pullout shelving in the cabinets. Washer/Dryer stay with property. Large covered parking and a screened in front deck/porch. 2 dog limit of 30 lb.s each. No rentals, all are owner occupied. Close to Desert Ridge, Mayo Clinic, the 101 & 51. Owner needs one day notice to show. Lots of potential!
-
2024-06-03status Active 734-char remark
Show marketing remark (734 chars)
Come see this 2004 CAVCO with 2 bedrooms plus a den, and large kitchen with walk in pantry. This is in a high demand 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease includes water, sewer, trash and all amenities for $920.00 per month. The master bath has 2 sinks and a large shower with easy access. The Kitchen has pullout shelving in the cabinets. Washer/Dryer stay with property. Large covered parking and a screened in front deck/porch. 2 dog limit of 30 lb.s each. No rentals, all are owner occupied. Close to Desert Ridge, Mayo Clinic, the 101 & 51. Owner needs one day notice to show. Lots of potential!
-
2024-05-28historical 734-char remark
Show marketing remark (734 chars)
Come see this 2004 CAVCO with 2 bedrooms plus a den, and large kitchen with walk in pantry. This is in a high demand 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease includes water, sewer, trash and all amenities for $920.00 per month. The master bath has 2 sinks and a large shower with easy access. The Kitchen has pullout shelving in the cabinets. Washer/Dryer stay with property. Large covered parking and a screened in front deck/porch. 2 dog limit of 30 lb.s each. No rentals, all are owner occupied. Close to Desert Ridge, Mayo Clinic, the 101 & 51. Owner needs one day notice to show. Lots of potential!
-
2024-05-26$180,000 Active 734-char remark
Show marketing remark (734 chars)
Come see this 2004 CAVCO with 2 bedrooms plus a den, and large kitchen with walk in pantry. This is in a high demand 55+ community with a 24/7 manned guard gate, 9 hole golf course residents play for free, pickleball, heated pool, clubhouse and more. The monthly land lease includes water, sewer, trash and all amenities for $920.00 per month. The master bath has 2 sinks and a large shower with easy access. The Kitchen has pullout shelving in the cabinets. Washer/Dryer stay with property. Large covered parking and a screened in front deck/porch. 2 dog limit of 30 lb.s each. No rentals, all are owner occupied. Close to Desert Ridge, Mayo Clinic, the 101 & 51. Owner needs one day notice to show. Lots of potential!
ⓘ 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
- $37,887
- − Mortgage interest
- −$7,786
- − Property taxes
- −$2,085
- − Insurance
- −$695
- − Repairs & maintenance
- −$3,031
- − Management
- −$3,031
- − Depreciation
- −$4,044
- Taxable income
- $17,215
- Est. tax owed @ 24.0%
- −$4,132
- After-tax cash flow
- $14,272/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
The home requires moderate repairs and maintenance to improve its condition and value. Painting, replacing carpeted floors, and updating the kitchen and bathroom would significantly enhance its appeal.
Repairs flagged
- Moderate Kitchen cabinets — Worn appearance
- Moderate Bathtub — Used appearance
- Moderate Exterior siding — Weathered appearance
- Moderate Carpeted floors — Worn appearance
- Moderate Paint — Faded appearance
Value-add opportunities
- Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
- Both Replace carpeted floors — New flooring improves comfort and appearance
- Both Replace kitchen cabinets — New cabinets improve functionality and aesthetics
- Both Replace bathtub — A new bathtub enhances functionality and aesthetics
Renovation cost estimate screening
| Repair item | Severity | Est. cost |
|---|---|---|
| Kitchen cabinets · Worn appearance | Moderate | $3,000–15,000 |
| Bathtub · Used appearance | Moderate | $3,000–15,000 |
| Exterior siding · Weathered appearance | Moderate | $3,000–15,000 |
| Carpeted floors · Worn appearance | Moderate | $3,000–15,000 |
| Paint · Faded appearance | Moderate | $3,000–15,000 |
| Total estimated repair cost · 5 items | $15,000–75,000 |
Value-add ROI direction
- Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics ↑
- Both Replace carpeted floors — New flooring improves comfort and appearance ↑
- Both Replace kitchen cabinets — New cabinets improve functionality and aesthetics ↑
- Both Replace bathtub — A new bathtub enhances functionality and aesthetics ↑
ⓘ 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
- Paradise Valley Unified District (4241)
- NCES district ID
- 0405930
- Math proficiency
- 39% ▼ -11.00%
- Reading proficiency
- 46% ▼ -7.00%
- Median HH income
- $64,106
- Composite
- 37.89/100
- National rank
- #4316
- State rank
- #56 of 249 in AZ
Livability — Phoenix
- Score
- 75/100
- State rank
- #16
- US rank
- #3924
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Phoenix, AZ
- County
- Maricopa County · 4,537,380 people
- City population
- 1,500,198
- Metro
- Phoenix-Mesa-Chandler, AZ
- Population (ZIP)
- 33,118
- Household income
- $139,836
- Rent vs Own
- Severe rent burden
- 432.0
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
- Predominantly White (71%)
- Race & ethnicity
- White 71% Hispanic / Latino 11% Two or more races 11% Asian 9% Black 2%
- Hispanic origin (detail)
- Mexican 8%
- Common ancestry
- Romanian 5% Italian 4% Lithuanian 3%
- Foreign-born
- 15% · Canada, China, Vietnam
- Languages at home
- 82% English-only · Spanish 6% Other Indo-European 5% Other Asian/Pacific 2%
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
- ▼ -86.38%
- Current HPI
- 308.7483
- Rent YoY
- ▲ 1.98%
- 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 |
|---|---|---|
| Technology | 2 | $13B |
|
||
| Mining / Metals | 1 | $23B |
|
||
| Environmental Services | 1 | $16B |
|
||
| Metals / Steel | 1 | $14B |
|
||
| Technology Distribution | 1 | $9B |
|
||
| Homebuilding | 1 | $8B |
|
||
Price history
-20.6% since first listed15 events — show timeline
- 2026-04-21 Price Changed $143,000 ARMLS
- 2026-04-13 Price Changed $149,900 ARMLS
- 2026-03-12 Price Changed $154,900 ARMLS
- 2026-02-12 Price Changed $162,000 ARMLS
- 2026-01-14 Price Changed $169,000 ARMLS
- 2025-12-16 Price Changed $172,000 ARMLS
- 2025-10-09 Listed $179,000 ARMLS
- 2024-11-05 Sold (MLS) $157,000 ARMLS
- 2024-10-10 Pending — ARMLS
- 2024-09-20 Contingent — ARMLS
- 2024-09-17 Price Changed $169,000 ARMLS
- 2024-07-25 Price Changed $173,000 ARMLS
- 2024-06-03 Relisted — ARMLS
- 2024-05-28 Listing Removed — ARMLS
- 2024-05-26 Listed $180,000 ARMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…