CashFlowRE
Sign in Sign up
6137 S Barrister Rd
C Composite 57.56
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 +20.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.4/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$154,900

6137 S Barrister Rd · Drexel Heights, AZ 85746
3 bd · 2.0 ba · 1,456 sqft · Manufactured public records · 191 Days on market
Built 1987 4,530 sqft lot $106/sqft · 19% below area Est $191k · 19% under $116/mo HOA · 7% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 6137 S Barrister Road, a charming home located in a welcoming 55+ community, offering the perfect blend of comfort and convenience in Tucson's vibrant Southwest area. Featuring desert-inspired landscaping and a spacious layout, this property is ideally situated near parks, shopping, and dining. Enjoy breathtaking sunsets from the Arizona room, a vibrant community atmosphere, and the peace of a quiet neighborhood. This property is in process with the bank for short sale approval. Please reach out to Co-listing agent for details Jon Haas 520-416-6939 Temporary 1-0 buydown offered by preferred lender for qualified buyers. Make this house your home today!

Key facts

  • Functional kitchen
  • Short term rental
  • Central location

Tags

CENTRAL LOCATIONSHORT TERM RENTALFUNCTIONAL KITCHENTANKLESS WATER HEATERASSIGNED CARPORT

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 $155k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 3.6% in Drexel Heights — 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 66/100 on livability (#73 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • 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.
  • Market conditions: Rents soft (-0.2%/yr); 148 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $5k 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

  • It's been on market 191 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 34y ago; this cycle's ask has dropped $35k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 191 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.04%
Cap rate
7.93%
Cash-on-cash
5.85%
DSCR
1.26
GRM
8.0

CMA / ARV

ARV (median comp)
$190,676
List price
$154,900
Delta
-18.76%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6171 S Foxhunt Dr 0.06mi 2/2.0 (-1) 1,440 (-1%) 2mo $195,000 $135 89
6138 S Foxhunt Dr 0.01mi 3/2.0 1,536 (+6%) 8mo $198,500 $129 83
6186 S Mainside Dr 0.08mi 2/2.0 (-1) 1,456 (0%) 10mo $190,000 $130 83
6155 S Foxhunt Dr 0.04mi 3/2.0 1,344 (-8%) 10mo $175,000 $130 77
6171 S Mainside Dr 0.09mi 2/2.0 (-1) 1,344 (-8%) 10mo $194,000 $144 70
6154 S Mainside Dr 0.06mi 2/2.0 (-1) 1,352 (-7%) 22mo $190,000 $141 62
6241 S Foxhunt Dr 0.13mi 2/2.0 (-1) 1,568 (+8%) 22mo $225,000 $143 58
6306 S Waterton Dr 0.22mi 2/2.0 (-1) 1,352 (-7%) 20mo $194,000 $143 56
2801 W Roadrunner Rd 0.73mi 4/2.0 (+1) 1,552 (+7%) 11mo $255,000 $164 41

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.62×
Total profit
$-16,342
Equity at exit
$23,096
10-year hold
IRR
-6.2%
Equity multiple
0.65×
Total profit
$-15,058
Equity at exit
$13,393

Cash invested: $43,372 (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 85746

Home prices YoY
-15.2%
Rents YoY
-0.2%
Active inventory
148
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,610 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$67 /mo · $809/yr
Insurance
$65
HOA
$116
Vacancy / Maint / Mgmt
$338
Net cashflow
$211

Break-even live

Break-even rent $1,342
Max offer price $154,900
Occupancy floor 82%

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
$38,725
Closing costs
$4,647
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6143 S Mainside Dr Tucson, AZ 3.0 2.0 1250 $1,395 $1.12 3d 1 0.10mi
5740 S Hildreth Ave Tucson, AZ 3.0 2.0 1472 $1,770 $1.20 19d 1 0.96mi
3486 W Center Mountain Way Tucson, AZ 3.0 2.0 1317 $1,725 $1.31 11d 1 1.01mi
3510 W Center Mountain Way Tucson, AZ 4.0 2.0 1865 $1,895 $1.02 1d 1 1.02mi
3508 W Lost Village Ln Tucson, AZ 3.0 2.5 1865 $1,599 $0.86 16d 1 1.06mi
6978 S Placita de Amigos Tucson, AZ 2.0 2.0 894 $1,400 $1.57 43d 1 1.10mi
2956 W Maxine Cir Tucson, AZ 3.0 2.0 1342 $1,800 $1.34 16d 1 1.30mi
3620 W Avenida del Mar Tucson, AZ 4.0 2.0 1538 $1,955 $1.27 43d 1 1.37mi
2811 W Calle del Tigre Tucson, AZ 3.0 2.5 1787 $1,895 $1.06 16d 1 1.37mi
5040 S Maple Ct Tucson, AZ 4.0 2.0 1329 $1,699 $1.28 11d 1 1.38mi
3604 W Avenida del Mar Tucson, AZ 2.0 2.0 1500 $1,500 $1.00 43d 1 1.38mi
3474 W Avenida Obregon Tucson, AZ 4.0 2.5 1825 $2,045 $1.12 43d 1 1.40mi
2511 W Vereda de las Flores Tucson, AZ 3.0 1.5 1344 $2,500 $1.86 1d 1 1.45mi

HOA detail

Monthly dues
$116 · $1,392/yr
Likely covers
landscaping

Listing history 43 events

  1. 2026-06-18
    days on market $154,900 Active 191 DOM
  2. 2026-06-17
    days on market $154,900 Active 190 DOM
  3. 2026-06-16
    days on market $154,900 Active 189 DOM
  4. 2026-06-15
    days on market $154,900 Active 188 DOM
  5. 2026-06-13
    days on market $154,900 Active 186 DOM
  6. 2026-06-10
    days on market $154,900 Active 183 DOM
  7. 2026-06-09
    days on market $154,900 Active 182 DOM
  8. 2026-06-08
    days on market $154,900 Active 181 DOM
  9. 2026-06-07
    days on market $154,900 Active 180 DOM
  10. 2026-06-05
    pricedays on market $154,900 Active 177 DOM
  11. 2026-06-03
    days on market $159,900 Active 176 DOM
  12. 2026-06-02
    days on market $159,900 Active 175 DOM
  13. 2026-06-01
    days on market $159,900 Active 174 DOM
  14. 2026-05-31
    days on market $159,900 Active 173 DOM
  15. 2026-05-12
    price $159,900 670-char remark
    Show marketing remark (670 chars)

    Welcome to 6137 S Barrister Road, a charming home located in a welcoming 55+ community, offering the perfect blend of comfort and convenience in Tucson's vibrant Southwest area. Featuring desert-inspired landscaping and a spacious layout, this property is ideally situated near parks, shopping, and dining. Enjoy breathtaking sunsets from the Arizona room, a vibrant community atmosphere, and the peace of a quiet neighborhood. This property is in process with the bank for short sale approval. Please reach out to Co-listing agent for details Jon Haas 520-416-6939 Temporary 1-0 buydown offered by preferred lender for qualified buyers. Make this house your home today!

  16. 2026-04-17
    status Active 670-char remark
    Show marketing remark (670 chars)

    Welcome to 6137 S Barrister Road, a charming home located in a welcoming 55+ community, offering the perfect blend of comfort and convenience in Tucson's vibrant Southwest area. Featuring desert-inspired landscaping and a spacious layout, this property is ideally situated near parks, shopping, and dining. Enjoy breathtaking sunsets from the Arizona room, a vibrant community atmosphere, and the peace of a quiet neighborhood. This property is in process with the bank for short sale approval. Please reach out to Co-listing agent for details Jon Haas 520-416-6939 Temporary 1-0 buydown offered by preferred lender for qualified buyers. Make this house your home today!

  17. 2026-04-17
    price $160,000 670-char remark
    Show marketing remark (670 chars)

    Welcome to 6137 S Barrister Road, a charming home located in a welcoming 55+ community, offering the perfect blend of comfort and convenience in Tucson's vibrant Southwest area. Featuring desert-inspired landscaping and a spacious layout, this property is ideally situated near parks, shopping, and dining. Enjoy breathtaking sunsets from the Arizona room, a vibrant community atmosphere, and the peace of a quiet neighborhood. This property is in process with the bank for short sale approval. Please reach out to Co-listing agent for details Jon Haas 520-416-6939 Temporary 1-0 buydown offered by preferred lender for qualified buyers. Make this house your home today!

  18. 2026-03-02
    status Pending Short Sale Approval 670-char remark
    Show marketing remark (670 chars)

    Welcome to 6137 S Barrister Road, a charming home located in a welcoming 55+ community, offering the perfect blend of comfort and convenience in Tucson's vibrant Southwest area. Featuring desert-inspired landscaping and a spacious layout, this property is ideally situated near parks, shopping, and dining. Enjoy breathtaking sunsets from the Arizona room, a vibrant community atmosphere, and the peace of a quiet neighborhood. This property is in process with the bank for short sale approval. Please reach out to Co-listing agent for details Jon Haas 520-416-6939 Temporary 1-0 buydown offered by preferred lender for qualified buyers. Make this house your home today!

  19. 2026-02-25
    price $140,000 670-char remark
    Show marketing remark (670 chars)

    Welcome to 6137 S Barrister Road, a charming home located in a welcoming 55+ community, offering the perfect blend of comfort and convenience in Tucson's vibrant Southwest area. Featuring desert-inspired landscaping and a spacious layout, this property is ideally situated near parks, shopping, and dining. Enjoy breathtaking sunsets from the Arizona room, a vibrant community atmosphere, and the peace of a quiet neighborhood. This property is in process with the bank for short sale approval. Please reach out to Co-listing agent for details Jon Haas 520-416-6939 Temporary 1-0 buydown offered by preferred lender for qualified buyers. Make this house your home today!

  20. 2026-01-21
    price $150,000 670-char remark
    Show marketing remark (670 chars)

    Welcome to 6137 S Barrister Road, a charming home located in a welcoming 55+ community, offering the perfect blend of comfort and convenience in Tucson's vibrant Southwest area. Featuring desert-inspired landscaping and a spacious layout, this property is ideally situated near parks, shopping, and dining. Enjoy breathtaking sunsets from the Arizona room, a vibrant community atmosphere, and the peace of a quiet neighborhood. This property is in process with the bank for short sale approval. Please reach out to Co-listing agent for details Jon Haas 520-416-6939 Temporary 1-0 buydown offered by preferred lender for qualified buyers. Make this house your home today!

  21. 2025-10-24
    listed $190,000 Active 670-char remark
    Show marketing remark (670 chars)

    Welcome to 6137 S Barrister Road, a charming home located in a welcoming 55+ community, offering the perfect blend of comfort and convenience in Tucson's vibrant Southwest area. Featuring desert-inspired landscaping and a spacious layout, this property is ideally situated near parks, shopping, and dining. Enjoy breathtaking sunsets from the Arizona room, a vibrant community atmosphere, and the peace of a quiet neighborhood. This property is in process with the bank for short sale approval. Please reach out to Co-listing agent for details Jon Haas 520-416-6939 Temporary 1-0 buydown offered by preferred lender for qualified buyers. Make this house your home today!

  22. 2025-06-28
    historical
  23. 2025-05-14
    price $194,000
  24. 2025-04-05
    price $194,999
  25. 2025-02-25
    price $197,999
  26. 2024-12-12
    listed $199,999 Active
  27. 2022-12-22
    soldstatus $182,000 Closed
  28. 2022-12-22
    soldstatus $182,000
  29. 2022-12-20
    status Pending
  30. 2022-11-26
    historical Active Contingent
  31. 2022-11-18
    listed $179,900 Active
  32. 2020-12-17
    soldstatus $115,000 Closed
  33. 2020-12-17
    soldstatus $115,000
  34. 2020-10-16
    historical Active Contingent
  35. 2020-10-15
    listed $115,000 Active
  36. 2016-08-25
    soldstatus $42,500 Closed
  37. 2016-08-09
    status Pending
  38. 2016-08-05
    listed $42,000 Active
  39. 1993-09-29
    soldstatus $63,000
  40. 1993-09-21
    soldstatus $63,000
  41. 1992-08-04
    listed $65,000
  42. 1986-08-01
    soldstatus $57,800
  43. 1985-11-01
    soldstatus $2,000,000

ⓘ 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
$809 · $67/mo
Projected year-2 tax
$1,022 · $85/mo
Expected delta
+$214/yr (+$18/mo · 26.4%)

ⓘ 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 8/10 Severe 7 d/yr ≥106°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
$19,315
− Mortgage interest
−$8,677
− Property taxes
−$809
− Insurance
−$774
− Repairs & maintenance
−$1,545
− Management
−$1,545
− HOA
−$1,392
− Depreciation
−$4,506
Taxable income
$66
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$16
After-tax cash flow
$2,520/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 — Drexel Heights

Score
66/100
State rank
#73
US rank
#11688

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Drexel Heights, AZ
County
Pima County · 1,012,107 people
Metro
Tucson, AZ
Population (ZIP)
42,835
Household income
$68,903
Rent vs Own
24.3% rent · 75.7% own
Severe rent burden
1050.0

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
Predominantly Hispanic (72%)
Race & ethnicity
Hispanic / Latino 72% White 20% Two or more races 16% Native American 6% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 68% Puerto Rican 1%
Common ancestry
Serbian 1% Lithuanian 1% Slovak 1%
Foreign-born
16% · Canada
Languages at home
52% English-only · Spanish 46%

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
▼ -56.03%
Current HPI
312.2096
Rent YoY
▼ -0.25%
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

-92.0% since first listed
29 events — show timeline
  • 2026-05-12 Price Changed $159,900 MLSSAZ
  • 2026-04-17 Relisted MLSSAZ
  • 2026-04-17 Price Changed $160,000 MLSSAZ
  • 2026-03-02 Pending MLSSAZ
  • 2026-02-25 Price Changed $140,000 MLSSAZ
  • 2026-01-21 Price Changed $150,000 MLSSAZ
  • 2025-10-24 Listed $190,000 MLSSAZ
  • 2025-06-28 Listing Removed MLSSAZ
  • 2025-05-14 Price Changed $194,000 MLSSAZ
  • 2025-04-05 Price Changed $194,999 MLSSAZ
  • 2025-02-25 Price Changed $197,999 MLSSAZ
  • 2024-12-12 Listed $199,999 MLSSAZ
  • 2022-12-22 Sold (Public Records) $182,000 Public Records
  • 2022-12-22 Sold (MLS) $182,000 MLSSAZ
  • 2022-12-20 Pending MLSSAZ
  • 2022-11-26 Contingent MLSSAZ
  • 2022-11-18 Listed $179,900 MLSSAZ
  • 2020-12-17 Sold (Public Records) $115,000 Public Records
  • 2020-12-17 Sold (MLS) $115,000 MLSSAZ
  • 2020-10-16 Contingent MLSSAZ
  • 2020-10-15 Listed $115,000 MLSSAZ
  • 2016-08-25 Sold (MLS) $42,500 MLSSAZ
  • 2016-08-09 Pending MLSSAZ
  • 2016-08-05 Listed $42,000 MLSSAZ
  • 1993-09-29 Sold (Public Records) $63,000 Public Records
  • 1993-09-21 Sold (MLS) $63,000 MLSSAZ
  • 1992-08-04 Listed $65,000 MLSSAZ
  • 1986-08-01 Sold (Public Records) $57,800 Public Records
  • 1985-11-01 Sold (Public Records) $2,000,000 Public Records

Property tax history

+10.4%/yr

Latest (2025): $809 · -0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…