CashFlowRE
Sign in Sign up
1757 E Lindrick Dr
D Composite 41.75
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 +11.7/15.0
  • Cash flow +10.2/30.0
  • Schools +4.8/10.0
  • Livability +3.9/5.0
  • Rent growth +3.3/5.0
  • DSCR +2.9/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$308,000

1757 E Lindrick Dr · Chandler, AZ 85249
2 bd · 2.0 ba · 1,083 sqft · SingleFamily public records · 165 Days on market
Built 1998 2,962 sqft lot $284/sqft · 9% below area Est $340k · 9% under $125/mo HOA · 5% of rent

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

Listing remarks MLS

ANOTHER HUGE PRICE REDUCTION AND A BRAND NEW ROOF. Gorgeous EXTENDED CARMEL model in SUNBIRD GOLF RESORT with no neighbors in back. Beautifully updated and immaculately maintained 2 bedroom/2 bath home & 1.5-car garage. Bright and airy with vaulted ceilings, updated flooring and low-maintenance yard. Great quiet location in this wonderful, friendly adult community where you can enjoy all of the amenities including golf, tennis, swimming pools, pickle-ball, billiards, restaurant, lounge, state-of-the-art fitness center and so much more. Must see to appreciate why this home would be the best way to enjoy the SunBird Golf Resort lifestyle.

Key facts

  • Low maintenance yard
  • No neighbors in back
  • Updated flooring

Tags

EXTENDED CARMEL MODELNO NEIGHBORS IN BACKUPDATED FLOORINGLOW MAINTENANCE YARDQUIET LOCATION

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 2-bed/2.0-bath single-family listed at $308k.

Deal economics

  • At list price, monthly cash flow is $-175 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $277k (10.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $232k (24.6% below list).
  • Recommended offer: $232k (24.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.3% in Chandler — 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 78/100 on livability (#9 in AZ, #2,508 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: health & safety D, cost of living D-.
  • Chandler Unified District #80 (4242) (suburban): math 49% / reading 57% proficiency, ranked #31 of 249 in AZ (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Knox Gifted Academy (math 90% / reading 97%, grade A+, #1 of 1,109 statewide, top 0%, 672 students, 6% FRL); Santan Junior High School (math 46% / reading 56%, grade C, #23 of 218 statewide, top 11%, 1,234 students, 13% FRL); Arizona College Prep High School (math 91% / reading 83%, grade A, #2 of 381 statewide, top 0%, 1,775 students, 7% FRL) — zoned schools average 9% FRL vs 25% district-wide (17 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 77% at this address vs 53% district-wide (+24 pts) — the actual schools serving this property are materially stronger than the Chandler Unified District #80 (4242) average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.0%/yr); 298 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $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 165 days — a 12% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 20y ago; this cycle's ask has dropped $37k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $140k; list at $308k implies a 120% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $232,084 (24.6% 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 165 days. Have you received any prior offers? Is the seller open to a 25% 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 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?
  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
0.75%
Cap rate
5.61%
Cash-on-cash
-2.43%
DSCR
0.89
GRM
11.1

CMA / ARV

ARV (median comp)
$339,626
List price
$308,000
Delta
-9.31%
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
6901 S Coral Gable Dr 0.11mi 2/2.0 1,017 (-6%) 2mo $285,000 $280 84
1701 E Kerby Farms Rd E 0.08mi 2/2.0 985 (-9%) 1mo $280,000 $284 80
1941 E Kerby Farms Rd 0.21mi 2/2.0 1,017 (-6%) 1mo $294,500 $290 79
1757 E Palm Beach Dr 0.04mi 2/2.0 969 (-10%) 2mo $306,000 $316 79
1521 E Buena Vista Dr 0.42mi 2/2.0 1,065 (-2%) 2mo $345,000 $324 76
1972 E Doral Dr 0.46mi 2/2.0 1,029 (-5%) 1mo $316,000 $307 70
1882 E Colonial Dr 0.31mi 2/2.0 969 (-10%) 2mo $295,000 $304 66
1440 E La Costa Dr 0.68mi 2/2.0 1,100 (+2%) 1mo $327,500 $298 65
6541 S Cypress Point Dr 0.40mi 2/2.0 974 (-10%) 1mo $279,000 $286 64
1822 E Riviera Dr 0.47mi 2/2.0 974 (-10%) 1mo $260,000 $267 60
1460 E Doral Dr 0.56mi 2/2.0 1,170 (+8%) 1mo $329,500 $282 60
1518 E Spyglass Dr 0.46mi 1/2.0 (-1) 1,195 (+10%) 1mo $325,000 $272 55

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 · 3.05% rent growth · sell at horizon

5-year hold
IRR
-20.3%
Equity multiple
0.29×
Total profit
$-60,974
Equity at exit
$45,924
10-year hold
IRR
-13.3%
Equity multiple
0.22×
Total profit
$-67,121
Equity at exit
$26,630

Cash invested: $86,240 (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 85249

Home prices YoY
-13.6%
Rents YoY
3.0%
Active inventory
298
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,321 high interval (Pro) →
Mortgage (P&I)
$1,615
Tax from tax record
$140 /mo · $1,679/yr
Insurance
$128
HOA
$125
Vacancy / Maint / Mgmt
$487
Net cashflow
$-175

Break-even live

Break-even rent $2,542
Max offer price $277,094
Occupancy floor

Sensitivity live

Price -10% $-1 -5% $-88 +0% $-175 +5% $-262 +10% $-349
Rent -10% $-358 -5% $-267 +0% $-175 +5% $-83 +10% $8
Rate -1.0pp $-20 -0.5pp $-97 base $-175 +0.5pp $-255 +1.0pp $-336

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
$77,000
Closing costs
$9,240
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6973 S Oakmont Dr Chandler, AZ 2.0 2.0 1467 $2,500 $1.70 45d 1 0.14mi
1830 E Westchester Dr Chandler, AZ 2.0 2.0 1017 $1,800 $1.77 45d 1 0.21mi
1830 E Westchester Dr Chandler, AZ 2.0 2.0 1017 $1,800 $1.77 26d 1 0.21mi
6761 S Oakmont Dr Chandler, AZ 2.0 2.0 1469 $2,200 $1.50 22d 1 0.25mi
6381 S Championship Dr Chandler, AZ 2.0 2.0 1065 $2,800 $2.63 0d 1 0.56mi
6481 S Windstream Pl Chandler, AZ 2.0 2.0 1258 $3,500 $2.78 0d 1 0.68mi
1464 E Runaway Bay Dr Chandler, AZ 2.0 2.0 1072 $1,975 $1.84 26d 1 0.71mi
6242 S Cypress Point Dr Chandler, AZ 2.0 2.0 921 $1,700 $1.85 20d 1 0.72mi
6450 S Nash Way Chandler, AZ 2.0 2.0 1240 $2,300 $1.85 17d 1 0.83mi
1452 E Torrey Pines Ln Chandler, AZ 2.0 2.0 1199 $3,900 $3.25 22d 1 0.87mi
1864 E Augusta Ave Chandler, AZ 2.0 2.0 930 $1,750 $1.88 5d 1 0.88mi
5900 S Gilbert Rd Chandler, AZ 3.0 2.0 1500 $6,800 $4.53 0d 1 1.49mi

HOA detail

Monthly dues
$125 · $1,500/yr
Likely covers
poolgym

Listing history 19 events

  1. 2026-06-21
    days on market $308,000 Active 165 DOM
  2. 2026-06-18
    days on market $308,000 Active 162 DOM
  3. 2026-06-17
    days on market $308,000 Active 161 DOM
  4. 2026-06-16
    days on market $308,000 Active 160 DOM
  5. 2026-06-15
    statusdays on market $308,000 Active 159 DOM
  6. 2026-06-07
    statusdays on market $308,000 Pending 158 DOM
  7. 2026-06-04
    days on market $308,000 Active 157 DOM
  8. 2026-06-03
    days on market $308,000 Active 156 DOM
  9. 2026-06-02
    days on market $308,000 Active 155 DOM
  10. 2026-06-01
    days on market $308,000 Active 154 DOM
  11. 2026-05-31
    days on market $308,000 Active 153 DOM
  12. 2026-04-23
    price $308,000 648-char remark
    Show marketing remark (648 chars)

    ANOTHER HUGE PRICE REDUCTION AND A BRAND NEW ROOF. Gorgeous EXTENDED CARMEL model in SUNBIRD GOLF RESORT with no neighbors in back. Beautifully updated and immaculately maintained 2 bedroom/2 bath home & 1.5-car garage. Bright and airy with vaulted ceilings, updated flooring and low-maintenance yard. Great quiet location in this wonderful, friendly adult community where you can enjoy all of the amenities including golf, tennis, swimming pools, pickle-ball, billiards, restaurant, lounge, state-of-the-art fitness center and so much more. Must see to appreciate why this home would be the best way to enjoy the SunBird Golf Resort lifestyle.

  13. 2026-02-28
    price $330,000 648-char remark
    Show marketing remark (648 chars)

    ANOTHER HUGE PRICE REDUCTION AND A BRAND NEW ROOF. Gorgeous EXTENDED CARMEL model in SUNBIRD GOLF RESORT with no neighbors in back. Beautifully updated and immaculately maintained 2 bedroom/2 bath home & 1.5-car garage. Bright and airy with vaulted ceilings, updated flooring and low-maintenance yard. Great quiet location in this wonderful, friendly adult community where you can enjoy all of the amenities including golf, tennis, swimming pools, pickle-ball, billiards, restaurant, lounge, state-of-the-art fitness center and so much more. Must see to appreciate why this home would be the best way to enjoy the SunBird Golf Resort lifestyle.

  14. 2025-12-29
    listed $345,000 Active 648-char remark
    Show marketing remark (648 chars)

    ANOTHER HUGE PRICE REDUCTION AND A BRAND NEW ROOF. Gorgeous EXTENDED CARMEL model in SUNBIRD GOLF RESORT with no neighbors in back. Beautifully updated and immaculately maintained 2 bedroom/2 bath home & 1.5-car garage. Bright and airy with vaulted ceilings, updated flooring and low-maintenance yard. Great quiet location in this wonderful, friendly adult community where you can enjoy all of the amenities including golf, tennis, swimming pools, pickle-ball, billiards, restaurant, lounge, state-of-the-art fitness center and so much more. Must see to appreciate why this home would be the best way to enjoy the SunBird Golf Resort lifestyle.

  15. 2011-11-15
    soldstatus $140,000
  16. 2006-06-01
    soldstatus $199,900
  17. 2006-05-31
    soldstatus $199,900 357-char remark
    Show marketing remark (357 chars)

    THIS 55+ GOLF COMMUNITY OFFERS MANY AMENITIES. THIS EXTENDED CARMEL MODEL SHOWS LIKE A MODEL!! HAS VIEW TO GREENBELT. GREAT ROOM WITH CUSTOM WINDOW COVERINGS, THAT GIVES AND OPEN AND AIRY FEELING. TILE IN ENTRY AND KITCHEN. UTILITY SINK IN GARAGE. SOFT WATER LOOP WITH PLUMBING FOR R.O. SYSTEM. CEILING FANS, WASHER AND DRYER AND REFRIGERATIOR ARE INCLUDED.

  18. 2006-04-19
    historical 357-char remark
    Show marketing remark (357 chars)

    THIS 55+ GOLF COMMUNITY OFFERS MANY AMENITIES. THIS EXTENDED CARMEL MODEL SHOWS LIKE A MODEL!! HAS VIEW TO GREENBELT. GREAT ROOM WITH CUSTOM WINDOW COVERINGS, THAT GIVES AND OPEN AND AIRY FEELING. TILE IN ENTRY AND KITCHEN. UTILITY SINK IN GARAGE. SOFT WATER LOOP WITH PLUMBING FOR R.O. SYSTEM. CEILING FANS, WASHER AND DRYER AND REFRIGERATIOR ARE INCLUDED.

  19. 2006-02-20
    listed $204,900 357-char remark
    Show marketing remark (357 chars)

    THIS 55+ GOLF COMMUNITY OFFERS MANY AMENITIES. THIS EXTENDED CARMEL MODEL SHOWS LIKE A MODEL!! HAS VIEW TO GREENBELT. GREAT ROOM WITH CUSTOM WINDOW COVERINGS, THAT GIVES AND OPEN AND AIRY FEELING. TILE IN ENTRY AND KITCHEN. UTILITY SINK IN GARAGE. SOFT WATER LOOP WITH PLUMBING FOR R.O. SYSTEM. CEILING FANS, WASHER AND DRYER AND REFRIGERATIOR ARE INCLUDED.

ⓘ 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
$1,679 · $140/mo
Projected year-2 tax
$2,033 · $169/mo
Expected delta
+$354/yr (+$30/mo · 21.1%)

ⓘ 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 5/10 Major
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥112°F today · 17 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
$27,850
− Mortgage interest
−$17,253
− Property taxes
−$1,679
− Insurance
−$1,540
− Repairs & maintenance
−$2,228
− Management
−$2,228
− HOA
−$1,500
− Depreciation
−$8,960
Taxable loss
−$7,537
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,809
After-tax cash flow
$-290/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
Chandler Unified District #80 (4242)
NCES district ID
0401870
Math proficiency
49% ▼ -8.00%
Reading proficiency
57% ▼ -2.00%
Median HH income
$74,048
Composite
47.54/100
National rank
#2268
State rank
#31 of 249 in AZ

Livability — Chandler

Score
78/100
State rank
#9
US rank
#2508

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chandler, AZ
County
Maricopa County · 4,537,380 people
City population
299,016
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
48,746
Household income
$153,633
Rent vs Own
11.5% rent · 88.5% own
Severe rent burden
304.0

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 (66%)
Race & ethnicity
White 66% Hispanic / Latino 12% Asian 12% Two or more races 11% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 2%
Foreign-born
13% · China, Canada, Vietnam
Languages at home
84% English-only · Spanish 4% Chinese 3% Other Indo-European 3%

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
▼ -47.22%
Current HPI
299.4196
Rent YoY
▲ 3.05%
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

+50.3% since first listed
8 events — show timeline
  • 2026-04-23 Price Changed $308,000 ARMLS
  • 2026-02-28 Price Changed $330,000 ARMLS
  • 2025-12-29 Listed $345,000 ARMLS
  • 2011-11-15 Sold (Public Records) $140,000 Public Records
  • 2006-06-01 Sold (Public Records) $199,900 Public Records
  • 2006-05-31 Sold (MLS) $199,900 ARMLS
  • 2006-04-19 Listing Removed ARMLS
  • 2006-02-20 Listed $204,900 ARMLS

Property tax history

+2.7%/yr

Latest (2025): $1,679 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…