CashFlowRE
Sign in Sign up
954 W Starview Ave
D- Composite 38.23
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 +14.9/15.0
  • Cash flow +9.5/30.0
  • Livability +2.9/5.0
  • DSCR +2.7/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$225,000

954 W Starview Ave · Coolidge, AZ 85128
3 bd · 2.0 ba · 1,216 sqft · SingleFamily public records · 127 Days on market
Built 2019 6,056 sqft lot $185/sqft · 16% below area Est $269k · 16% under $55/mo HOA · 3% of rent

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

Listing remarks MLS

**OWNED SOLAR** Built in 2019, this well-maintained 3-bedroom, 2-bath home is located in a quiet, desirable Coolidge neighborhood. The inviting exterior features a thoughtfully designed desert landscape that offers great curb appeal with low maintenance. Inside, you'll find a functional and open layout with an eat-in kitchen perfect for everyday living and entertaining. The kitchen and both bathrooms are finished with attractive granite countertops, adding a modern touch throughout the home. The primary suite includes a spacious bathroom with dual sinks, providing added comfort and convenience. This newer home offers a great blend of style, functionality, and location--move-in ready and waiting for its next owner!

Key facts

  • 6,056 sq ft lot
  • 2 garage spots
  • Built 2019

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 single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-158 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $197k (12.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (28.8% below list).
  • Recommended offer: $160k (28.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 4.5% in Coolidge — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 57/100 on livability (#235 in AZ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, schools F, amenities F.
  • Coolidge Unified District (4442) (town): math 8% / reading 14% proficiency, ranked #229 of 249 in AZ (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 260 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 9,504 units permitted in Pinal County in 2024 (776 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 $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 127 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $25k (10%) 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,127 (28.8% 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 127 days. Have you received any prior offers? Is the seller open to a 29% 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 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?
  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
0.71%
Cap rate
5.45%
Cash-on-cash
-3.01%
DSCR
0.87
GRM
11.7

CMA / ARV

ARV (median comp)
$269,023
List price
$225,000
Delta
-16.36%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1063 W Verde Ln 0.10mi 3/2.0 1,217 (+0%) 2mo $248,675 $204 93
1182 S 11th St 0.15mi 3/2.0 1,328 (+9%) 0mo $235,000 $177 77
1064 W Starview Ave 0.11mi 3/2.0 1,328 (+9%) 7mo $235,762 $178 74
1407 S Navajo Ln 0.22mi 3/2.0 1,261 (+4%) 13mo $240,000 $190 73
985 W Palo Verde Ave 0.09mi 3/2.0 1,328 (+9%) 11mo $260,000 $196 71
1508 S Navajo Ln 0.24mi 3/2.0 1,260 (+4%) 14mo $260,000 $206 71
1820 S 7th St 0.47mi 3/2.0 1,122 (-8%) 4mo $225,000 $201 62
535 W Lincoln Ave 0.64mi 3/2.0 1,282 (+5%) 0mo $80,000 $62 60
426 W Gibson Ave 0.68mi 3/2.0 1,167 (-4%) 1mo $175,000 $150 60
694 W Coolidge Pl 0.61mi 3/2.0 1,115 (-8%) 13mo $279,500 $251 46
825 W Dewey Ave 0.45mi 3/1.0 1,056 (-13%) 9mo $195,000 $185 46
554 W Lincoln Ave 0.65mi 4/2.0 (+1) 1,393 (+15%) 3mo $292,000 $210 38

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 · 0.97% rent growth · sell at horizon

5-year hold
IRR
-23.4%
Equity multiple
0.21×
Total profit
$-49,788
Equity at exit
$33,548
10-year hold
IRR
-24.1%
Equity multiple
-0.10×
Total profit
$-69,177
Equity at exit
$19,454

Cash invested: $63,000 (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 85128

Home prices YoY
-7.9%
Rents YoY
1.0%
Active inventory
260
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,601 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$94 /mo · $1,132/yr
Insurance
$94
HOA
$55
Vacancy / Maint / Mgmt
$336
Net cashflow
$-158

Break-even live

Break-even rent $1,801
Max offer price $197,080
Occupancy floor

Sensitivity live

Price -10% $-31 -5% $-94 +0% $-158 +5% $-222 +10% $-285
Rent -10% $-285 -5% $-221 +0% $-158 +5% $-95 +10% $-32
Rate -1.0pp $-45 -0.5pp $-101 base $-158 +0.5pp $-216 +1.0pp $-276

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
$56,250
Closing costs
$6,750
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1204 W Prior Ave Coolidge, AZ 3.0 2.0 1280 $1,595 $1.25 44d 1 0.49mi
447 W Seagoe Ave Unit A Coolidge, AZ 2.0 1.5 752 $1,000 $1.33 25d 1 0.70mi
440 W Taylor Ave Coolidge, AZ 2.0 1.0 992 $1,250 $1.26 15d 1 0.72mi
350 W Spruell Ave Coolidge, AZ 1.0–2.0 1.0–2.0 771 $1,095 $1.42 2d 1 0.76mi
393 W Seagoe Ave Unit B Coolidge, AZ 3.0 2.0 1030 $1,250 $1.21 44d 1 0.77mi
342 W Taylor Ave Coolidge, AZ 3.0 1.5 1008 $1,500 $1.49 44d 1 0.81mi
232 W Elm Ave Unit B Coolidge, AZ 4.0 2.5 1452 $1,350 $0.93 44d 1 0.92mi
203 S 16th St Coolidge, AZ 3.0 2.5 1389 $1,550 $1.12 25d 1 0.95mi
1451 W Pinkley Ave Coolidge, AZ 3.0 2.0 1490 $1,600 $1.07 18d 1 0.96mi
227 W Douglas Ave Coolidge, AZ 3.0 2.0 1202 $1,595 $1.33 44d 1 1.04mi
144 W Lincoln Ave Coolidge, AZ 3.0 2.0 1125 $1,299 $1.15 4d 1 1.05mi
1759 W Wilson Ave Coolidge, AZ 3.0 2.0 1268 $1,200 $0.95 25d 1 1.08mi
1660 S Wooten St Coolidge, AZ 3.0 2.5 1385 $1,500 $1.08 5d 1 1.16mi
131 E Patton Ave Coolidge, AZ 4.0 2.0 1221 $2,200 $1.80 44d 1 1.22mi
248 N 20th St Coolidge, AZ 3.0 2.0 1440 $1,645 $1.14 5d 1 1.29mi
816 W Mid Way St Coolidge, AZ 3.0 2.0 1448 $1,600 $1.10 25d 1 1.35mi
313 E Central Ave Coolidge, AZ 2.0 2.0 1393 $1,200 $0.86 44d 1 1.41mi
392 E Dirkley Ave Coolidge, AZ 4.0 2.5 1440 $1,700 $1.18 44d 1 1.42mi
311 W Bealey Ave Coolidge, AZ 3.0 1.5 1000 $1,250 $1.25 21d 1 1.47mi
1105 N Cota Ln Coolidge, AZ 3.0 1.5 1321 $2,500 $1.89 44d 1 1.48mi

HOA detail

Monthly dues
$55 · $660/yr

Listing history 27 events

  1. 2026-06-18
    days on market $225,000 Active 127 DOM
  2. 2026-06-17
    days on market $225,000 Active 126 DOM
  3. 2026-06-16
    days on market $225,000 Active 125 DOM
  4. 2026-06-15
    days on market $225,000 Active 124 DOM
  5. 2026-06-13
    days on market $225,000 Active 122 DOM
  6. 2026-06-13
    days on market $225,000 Active 121 DOM
  7. 2026-06-09
    pricedays on market $225,000 Active 118 DOM
  8. 2026-06-08
    days on market $236,000 Active 117 DOM
  9. 2026-06-07
    days on market $236,000 Active 116 DOM
  10. 2026-06-04
    days on market $236,000 Active 113 DOM
  11. 2026-06-03
    days on market $236,000 Active 112 DOM
  12. 2026-06-02
    days on market $236,000 Active 111 DOM
  13. 2026-06-01
    days on market $236,000 Active 110 DOM
  14. 2026-05-31
    days on market $236,000 Active 109 DOM
  15. 2026-05-13
    price $236,000 723-char remark
    Show marketing remark (723 chars)

    **OWNED SOLAR** Built in 2019, this well-maintained 3-bedroom, 2-bath home is located in a quiet, desirable Coolidge neighborhood. The inviting exterior features a thoughtfully designed desert landscape that offers great curb appeal with low maintenance. Inside, you'll find a functional and open layout with an eat-in kitchen perfect for everyday living and entertaining. The kitchen and both bathrooms are finished with attractive granite countertops, adding a modern touch throughout the home. The primary suite includes a spacious bathroom with dual sinks, providing added comfort and convenience. This newer home offers a great blend of style, functionality, and location--move-in ready and waiting for its next owner!

  16. 2026-05-13
    status Active 723-char remark
    Show marketing remark (723 chars)

    **OWNED SOLAR** Built in 2019, this well-maintained 3-bedroom, 2-bath home is located in a quiet, desirable Coolidge neighborhood. The inviting exterior features a thoughtfully designed desert landscape that offers great curb appeal with low maintenance. Inside, you'll find a functional and open layout with an eat-in kitchen perfect for everyday living and entertaining. The kitchen and both bathrooms are finished with attractive granite countertops, adding a modern touch throughout the home. The primary suite includes a spacious bathroom with dual sinks, providing added comfort and convenience. This newer home offers a great blend of style, functionality, and location--move-in ready and waiting for its next owner!

  17. 2026-05-08
    historical Under Contract Accepting Backups 723-char remark
    Show marketing remark (723 chars)

    **OWNED SOLAR** Built in 2019, this well-maintained 3-bedroom, 2-bath home is located in a quiet, desirable Coolidge neighborhood. The inviting exterior features a thoughtfully designed desert landscape that offers great curb appeal with low maintenance. Inside, you'll find a functional and open layout with an eat-in kitchen perfect for everyday living and entertaining. The kitchen and both bathrooms are finished with attractive granite countertops, adding a modern touch throughout the home. The primary suite includes a spacious bathroom with dual sinks, providing added comfort and convenience. This newer home offers a great blend of style, functionality, and location--move-in ready and waiting for its next owner!

  18. 2026-04-09
    price $238,000 723-char remark
    Show marketing remark (723 chars)

    **OWNED SOLAR** Built in 2019, this well-maintained 3-bedroom, 2-bath home is located in a quiet, desirable Coolidge neighborhood. The inviting exterior features a thoughtfully designed desert landscape that offers great curb appeal with low maintenance. Inside, you'll find a functional and open layout with an eat-in kitchen perfect for everyday living and entertaining. The kitchen and both bathrooms are finished with attractive granite countertops, adding a modern touch throughout the home. The primary suite includes a spacious bathroom with dual sinks, providing added comfort and convenience. This newer home offers a great blend of style, functionality, and location--move-in ready and waiting for its next owner!

  19. 2026-03-07
    price $246,500 723-char remark
    Show marketing remark (723 chars)

    **OWNED SOLAR** Built in 2019, this well-maintained 3-bedroom, 2-bath home is located in a quiet, desirable Coolidge neighborhood. The inviting exterior features a thoughtfully designed desert landscape that offers great curb appeal with low maintenance. Inside, you'll find a functional and open layout with an eat-in kitchen perfect for everyday living and entertaining. The kitchen and both bathrooms are finished with attractive granite countertops, adding a modern touch throughout the home. The primary suite includes a spacious bathroom with dual sinks, providing added comfort and convenience. This newer home offers a great blend of style, functionality, and location--move-in ready and waiting for its next owner!

  20. 2026-02-11
    listed $250,000 Active 723-char remark
    Show marketing remark (723 chars)

    **OWNED SOLAR** Built in 2019, this well-maintained 3-bedroom, 2-bath home is located in a quiet, desirable Coolidge neighborhood. The inviting exterior features a thoughtfully designed desert landscape that offers great curb appeal with low maintenance. Inside, you'll find a functional and open layout with an eat-in kitchen perfect for everyday living and entertaining. The kitchen and both bathrooms are finished with attractive granite countertops, adding a modern touch throughout the home. The primary suite includes a spacious bathroom with dual sinks, providing added comfort and convenience. This newer home offers a great blend of style, functionality, and location--move-in ready and waiting for its next owner!

  21. 2023-02-21
    historical
  22. 2022-12-27
    price $280,000
  23. 2022-11-30
    listed $285,000 Active
  24. 2019-07-16
    soldstatus $770,000
  25. 2010-09-07
    soldstatus $845,853
  26. 2009-06-01
    soldstatus $2,300,000
  27. 2005-10-25
    soldstatus $8,748,000

ⓘ 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
$1,132 · $94/mo
Projected year-2 tax
$1,485 · $124/mo
Expected delta
+$352/yr (+$29/mo · 31.1%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥113°F today · 20 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
$19,215
− Mortgage interest
−$12,603
− Property taxes
−$1,132
− Insurance
−$1,125
− Repairs & maintenance
−$1,537
− Management
−$1,537
− HOA
−$660
− Depreciation
−$6,545
Taxable loss
−$5,926
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,422
After-tax cash flow
$-474/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
Coolidge Unified District (4442)
NCES district ID
0402320
Math proficiency
8% ▼ -6.00%
Reading proficiency
14% ▼ -2.00%
Median HH income
$49,182
Composite
10.35/100
National rank
#9787
State rank
#229 of 249 in AZ

Livability — Coolidge

Score
57/100
State rank
#235
US rank
#22344

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coolidge, AZ
County
Pinal County · 399,947 people
City population
19,487
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
19,487
Household income
$65,477
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
264.0

Population outlook (Pinal County) Hauer SSP2

Today (2025)
437,574 people
By 2030
446,903 · +2.1%
By 2040
452,589 · +3.4%
By 2050
444,126 · +1.5%
By 2075
430,300 · -1.7%
By 2100
393,536 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 52% White 29% Two or more races 22% Native American 17% Black 4%
Hispanic origin (detail)
Mexican 49%
Common ancestry
Lithuanian 1% Portuguese 1% Serbian 1%
Foreign-born
9% · Canada
Languages at home
71% English-only · Spanish 25% Other Indo-European 1%

Political lean MEDSL · Pinal

2024 margin
Strong R (+22.1) · D 38.5% · R 60.6%
2008→2024 swing
-7.6pp toward R · 2008: -14.5pp · 2024: -22.1pp
All cycles
2024: R+22.1 2020: R+17.3 2016: R+19.3 2012: R+17.1 2008: R+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -23.95%
Current HPI
280.3422
Rent YoY
▲ 0.97%
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

-97.3% since first listed
13 events — show timeline
  • 2026-05-13 Price Changed $236,000 ARMLS
  • 2026-05-13 Relisted ARMLS
  • 2026-05-08 Contingent ARMLS
  • 2026-04-09 Price Changed $238,000 ARMLS
  • 2026-03-07 Price Changed $246,500 ARMLS
  • 2026-02-11 Listed $250,000 ARMLS
  • 2023-02-21 Listing Removed ARMLS
  • 2022-12-27 Price Changed $280,000 ARMLS
  • 2022-11-30 Listed $285,000 ARMLS
  • 2019-07-16 Sold (Public Records) $770,000 Public Records
  • 2010-09-07 Sold (Public Records) $845,853 Public Records
  • 2009-06-01 Sold (Public Records) $2,300,000 Public Records
  • 2005-10-25 Sold (Public Records) $8,748,000 Public Records

Property tax history

+29.3%/yr

Latest (2025): $1,132 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…