CashFlowRE
Sign in Sign up
1330 S Avenida Polar Unit E-9
B+ Composite 75.68
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$99,000

1330 S Avenida Polar Unit E-9 · Tucson, AZ 85710
3 bd · 2.0 ba · 1,150 sqft · Townhouse · 8 Days on market
Built 1964 $86/sqft · 36% below area Est $154k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 3 bedroom, 2 bath in lovely community setting boasts a spacious kitchen with dining area, an accessible bathroom with roll-in shower, private backyard with patio cover. Bedrooms are located on the upper level with an additional full bath that features a jacuzzi style tub for relaxation. Community amenities include a sparkling swimming pool, spa, basketball courts, and clubhouse for special events. Low monthly fee covers property tax, water, gas, trash/sewer, and much more. .. .Priced just right and ready to move in and update to your personal style! Sold AS-IS, Cash Sales Only ( no financing ) & No Rentals ( owner occupied only ).

Key facts

  • Roll-in shower
  • Private backyard
  • Spacious kitchen

Tags

SPACIOUS KITCHENACCESSIBLE BATHROOMROLL-IN SHOWERPRIVATE BACKYARDPATIO COVERSPARKLING SWIMMING POOL

Property features AI

Finance

  • Other: Community features include basketball court (lighted), paved streets, sidewalks, parks, and street lights
  • HOA & community: Part of Oxford Homes HOA; HOA amenities include clubhouse, laundry, park, pool, and spa/hot tub; HOA fee paid monthly; HOA fee covers common area maintenance, exterior maintenance of unit, front yard maintenance, gas, pest control, roof repair and replacement, sewer, and water

Exterior

  • Parking: Shared driveway
  • Security: Wrought iron security door; Smoke detectors
  • Utilities: Public water (water company); Sewer connected
  • Home design: Townhouse; Two stories; Faces north
  • Construction: Slump block construction; Built-up reflective roof
  • Exterior features: Covered patio with slab and paver surfaces; Wood and shared fencing; Decorative gravel landscaping; Borders common area; North/South exposure; Paved roads and county road responsibility; Community pool and spa

Interior

  • Kitchen: Disposal; Refrigerator; Electric range
  • Bedrooms: Two levels (townhouse layout)
  • Flooring: Carpet; Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Evaporative cooling
  • Interior features: Walk-in closets; Roll-in shower; Smoke detectors; Wrought iron security door
  • Laundry & utility: Laundry area outside with electric dryer hookup

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 townhouse listed at $99k.

Deal economics

  • At list price, monthly cash flow is $511 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Cap rate 12.5% vs local median 3.7% in Tucson — 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 74/100 on livability (#17 in AZ, #4,502 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, crime F, employment D-.
  • Tucson Unified District (4403) (urban): math 14% / reading 23% proficiency, ranked #190 of 249 in AZ (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Wheeler Elementary School (math 22% / reading 32%, grade F, #600 of 1,109 statewide, top 56%, 416 students, 73% FRL); Palo Verde High Magnet School (math 8% / reading 12%, grade F, #343 of 381 statewide, top 93%, 691 students, 65% FRL).
  • Market conditions: Rents rising (+1.6%/yr); 210 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,268 units permitted in Pima County in 2024 (996 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 21y 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 $69k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 4→11/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,000

Questions for the listing agent

  1. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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. 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.
  6. 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.
  7. 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
1.53%
Cap rate
12.48%
Cash-on-cash
22.10%
DSCR
1.98
GRM
5.5

CMA / ARV

ARV (median comp)
$154,426
List price
$99,000
Delta
-35.89%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1354 S Avenida Polar Unit H8 0.00mi 3/2.0 1,150 (0%) 7mo $148,000 $129 94
1354 S Avenida Polar Unit H5 0.05mi 3/1.5 1,150 (0%) 15mo $157,230 $137 83
1330 S Avenida Polar Unit E-4 0.00mi 3/1.5 1,050 (-9%) 13mo $138,000 $131 72
1330 S Avenida Polar Unit E12 0.00mi 2/1.5 (-1) 985 (-14%) 4mo $132,000 $134 66
1306 S Avenida Polar Unit B2 0.08mi 2/2.0 (-1) 985 (-14%) 3mo $155,000 $157 65
1250 S Sahuara Ave 0.65mi 2/2.0 (-1) 986 (-14%) 10mo $220,000 $223 33
1258 S Sahuara Ave 0.65mi 2/1.0 (-1) 999 (-13%) 16mo $165,000 $165 25

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 · 1.61% rent growth · sell at horizon

5-year hold
IRR
13.3%
Equity multiple
1.52×
Total profit
$14,410
Equity at exit
$14,761
10-year hold
IRR
21.0%
Equity multiple
2.67×
Total profit
$46,185
Equity at exit
$8,560

Cash invested: $27,720 (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 85710

Rents YoY
1.6%
Active inventory
210
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,512 high interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$511

Break-even live

Break-even rent $866
Max offer price $99,000
Occupancy floor 61%

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
$24,750
Closing costs
$2,970
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6402 E Calle Altair Tucson, AZ 4.0 2.0 1170 $1,850 $1.58 43d 1 0.09mi
1051 S Duke Dr Tucson, AZ 3.0 1.0 1400 $1,595 $1.14 20d 1 0.30mi
6508 E Calle Dened Tucson, AZ 3.0 2.0 1066 $1,741 $1.63 11d 1 0.38mi
6122 E Sylvane St Tucson, AZ 3.0 1.0 1007 $1,560 $1.55 3d 1 0.42mi
1733 S Avenida Regulo Tucson, AZ 3.0 2.0 1215 $1,620 $1.33 43d 1 0.48mi
6225 E Calle Aurora Tucson, AZ 3.0 2.0 1144 $1,595 $1.39 43d 1 0.50mi
6158 E 31st St Tucson, AZ 3.0 2.0 1414 $1,800 $1.27 43d 1 0.60mi
1833 S Poetry Ln Tucson, AZ 3.0 2.0 1500 $1,850 $1.23 43d 1 0.63mi
1312 S Sahuara Ave Tucson, AZ 2.0 1.0 730 $1,290 $1.77 3d 1 0.63mi
1266 S Sahuara Ave Tucson, AZ 2.0 1.0 986 $1,195 $1.21 23d 1 0.64mi
5758 E 24th St Tucson, AZ 2.0 1.0 860 $1,175 $1.37 43d 1 0.77mi
822 S Langley Ave #207 Tucson, AZ 2.0 2.0 948 $1,050 $1.11 3d 1 0.79mi
822 S Langley Ave #207 Tucson, AZ 2.0 2.0 948 $1,175 $1.24 23d 1 0.79mi
834 S Langley Ave #201 Tucson, AZ 2.0 2.0 970 $1,200 $1.24 43d 1 0.80mi
5737 E 24th St Tucson, AZ 2.0 1.0 873 $1,200 $1.37 43d 1 0.80mi
820 S Langley Ave Unit 204 Tucson, AZ 2.0 2.0 945 $1,100 $1.16 11d 1 0.83mi
5711 E 26th St Apt B Tucson, AZ 2.0 1.0 700 $800 $1.14 43d 1 0.84mi
2020 S Avenida Ursa Tucson, AZ 4.0 2.0 1500 $1,795 $1.20 43d 1 0.84mi
808 S Langley Ave Unit 201 Tucson, AZ 2.0 2.0 945 $1,050 $1.11 23d 1 0.84mi
808 S Langley Ave Unit 106 Tucson, AZ 2.0 2.0 945 $1,175 $1.24 2d 1 0.84mi
5706 E 24th St Tucson, AZ 2.0 1.0 784 $1,250 $1.59 11d 1 0.84mi
816 S Langley Ave #204 Tucson, AZ 2.0 2.0 945 $1,800 $1.90 43d 1 0.88mi
816 S Langley Ave #203 Tucson, AZ 2.0 1.0 945 $1,050 $1.11 23d 1 0.88mi
1809 S Van Buren Ave Tucson, AZ 2.0 1.0 816 $995 $1.22 16d 1 0.90mi
6625 E Golf Links Rd #2 Tucson, AZ 2.0 2.0 849 $995 $1.17 11d 1 0.91mi
810 S Kolb Rd Unit 4 Tucson, AZ 2.0 1.0 850 $995 $1.17 43d 1 0.92mi
6091 E Golf Links Rd Unit 6121-14 Tucson, AZ 2.0 1.0 810 $1,139 $1.41 23d 1 0.92mi
6091 E Golf Links Rd Unit 6141-06 Tucson, AZ 2.0 1.0 900 $1,270 $1.41 23d 1 0.92mi
6502 E Golf Links Rd Tucson, AZ 2.0 1.0 550 $1,009 $1.83 10d 12 0.97mi
5723 E 19th St Tucson, AZ 3.0 2.0 1211 $2,350 $1.94 43d 1 0.97mi
5674 E Eastland St Tucson, AZ 3.0 2.0 1431 $1,645 $1.15 43d 1 1.02mi
1345 S Kolb Rd Tucson, AZ 2.0 1.5 1050 $1,399 $1.33 43d 1 1.05mi
5828 E 35th St Tucson, AZ 3.0 1.0 949 $1,650 $1.74 14d 1 1.05mi
6940 E Julia St Tucson, AZ 3.0 2.0 1457 $1,950 $1.34 3d 1 1.06mi
7237 E Pierce Pl Tucson, AZ 3.0 2.0 1161 $2,055 $1.77 16d 1 1.07mi
1704 S Jefferson Ave Unit WI1710-6 Tucson, AZ 2.0 1.0 750 $995 $1.33 43d 1 1.07mi
5547 E 29th St Unit 1 Tucson, AZ 3.0 1.5 1175 $995 $0.85 10d 1 1.10mi
5624 E 18th St Tucson, AZ 3.0 2.0 1458 $2,300 $1.58 20d 1 1.12mi
7001 E Golf Links Rd Tucson, AZ 2.0–3.0 1.0–2.0 885 $1,371 $1.55 2d 9 1.16mi
1401 S Woodland Ave Unit 1401 Tucson, AZ 2.0 1.0 830 $700 $0.84 23d 1 1.18mi

Listing history 21 events

  1. 2026-06-18
    days on market $99,000 Active 8 DOM
  2. 2026-06-17
    days on market $99,000 Active 7 DOM
  3. 2026-06-16
    days on market $99,000 Active 6 DOM
  4. 2026-06-15
    days on market $99,000 Active 5 DOM
  5. 2026-06-13
    statusdays on marketlisting id $99,000 Active 3 DOM
  6. 2026-05-06
    price $99,000 652-char remark
  7. 2026-05-02
    price $105,000 652-char remark
  8. 2026-05-01
    listed $99,000 Active 652-char remark
  9. 2026-05-01
    historical
  10. 2026-03-26
    price $105,000
  11. 2026-03-13
    status Active
  12. 2026-03-11
    historical Active Contingent
  13. 2026-02-12
    price $117,000
  14. 2026-01-01
    price $121,500
  15. 2025-12-01
    listed $123,500 Active
  16. 2006-05-23
    soldstatus $69,000
  17. 2006-01-23
    listed $72,900
  18. 2005-12-27
    historical
  19. 2005-10-15
    listed $73,900
  20. 2005-09-26
    historical
  21. 2005-08-02
    listed $81,900

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 4 d/yr ≥105°F today · 11 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
$18,147
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$1,452
− Management
−$1,452
− Depreciation
−$2,880
Taxable income
$4,838
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,161
After-tax cash flow
$4,965/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
Tucson Unified District (4403)
NCES district ID
0408800
Math proficiency
14% ▼ -17.00%
Reading proficiency
23% ▼ -11.00%
Median HH income
$40,962
Composite
15.78/100
National rank
#9270
State rank
#190 of 249 in AZ

Livability — Tucson

Score
74/100
State rank
#17
US rank
#4502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tucson, AZ
County
Pima County · 1,012,107 people
City population
839,336
Metro
Tucson, AZ
Population (ZIP)
56,125
Household income
$57,175
Rent vs Own
45.5% rent · 54.5% own
Severe rent burden
3888.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 62% Hispanic / Latino 25% Two or more races 13% Black 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Lithuanian 3% Romanian 2% Italian 2%
Foreign-born
9% · Canada, South Korea
Languages at home
83% English-only · Spanish 11% Arabic 1% Other Indo-European 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
▼ -287.68%
Current HPI
291.8039
Rent YoY
▲ 1.61%
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

+20.9% since first listed
18 events — show timeline
  • 2026-06-10 Listed $99,000 MLSSAZ
  • 2026-05-21 Listing Removed MLSSAZ
  • 2026-05-06 Price Changed $99,000 MLSSAZ
  • 2026-05-02 Price Changed $105,000 MLSSAZ
  • 2026-05-01 Listing Removed MLSSAZ
  • 2026-05-01 Listed $99,000 MLSSAZ
  • 2026-03-26 Price Changed $105,000 MLSSAZ
  • 2026-03-13 Relisted MLSSAZ
  • 2026-03-11 Contingent MLSSAZ
  • 2026-02-12 Price Changed $117,000 MLSSAZ
  • 2026-01-01 Price Changed $121,500 MLSSAZ
  • 2025-12-01 Listed $123,500 MLSSAZ
  • 2006-05-23 Sold (MLS) $69,000 MLSSAZ
  • 2006-01-23 Listed $72,900 MLSSAZ
  • 2005-12-27 Listing Removed MLSSAZ
  • 2005-10-15 Listed $73,900 MLSSAZ
  • 2005-09-26 Listing Removed MLSSAZ
  • 2005-08-02 Listed $81,900 MLSSAZ

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…