0out of 100
Fair

5056 East 4th Place, Tucson, AZ 85711, USA

Score Breakdown
Value40/40
Cash Flow5/35
Location17/25
$
Asking $218k$218,000
%
$43,600 cash at risk up front
62
5056 East 4th Place, Tucson, AZ 85711, USA
4 bd2 ba1,282 sqft

Fair

62/100

This deal is workable — priced below the local market with healthy equity after repairs. Watch that monthly cash flow is negative the rental yield is thin.

Highlights
  • 21% below area price per sqft
  • $97k potential equity (44%)
Watch-outs
  • $352/mo negative cash flow
  • Cap rate only 3.45%
  • Neighborhood scores 67/100

Price vs. Market

Good
Your offer
$170/sqft
Area avg
$214/sqft
21% below market average
You save ~$56,408 vs buying at market rate
Your offer
$218,000
At market rate
$274,348
Listed on Offa for $215,000
This property is currently on Offa's marketplace · ARV $315,000. View the live listing →

ARV Assessment

GoodLive · Offa
ARV Low
$271k
Est. ARV
$315k
ARV High
$340k
Total Investment
$218k
Est. ARV
$315k
Rehab Cost
$5k
Potential Equity
$97k
Comparable Reasoning

Offa lists this property with an After Repair Value of $315k. The subject's 1,282 sqft and 4bd/2ba layout is consistent with that valuation.

2 more details
Condition Assessment

Property presents in cosmetic condition. Estimated rehab of $5k covers paint, flooring, and fixtures.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: high.

High confidenceFrom Offa listing
ARV & comps — see the full analysis on Offa

Rental Income

Needs WorkAI Estimate
Rent Low
$1,050
Est. Rent/mo
$1,140
Rent High
$1,250
Monthly Rent
$1,140
Annual Rent
$14k
Rental Yield
6.3%
Cap Rate
3.5%
Market Assessment

The Tucson rental market shows strong demand. Median area rent is $1,001/mo with a 9% vacancy rate.

2 more details
Comparable Reasoning

Comparable 4bd units nearby rent for $1,050–$1,250. At $1,140/mo the gross yield is 6.28% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

Needs WorkLive rate · Freddie Mac
Using the current 6.76% 30-yr fixed national average (as of 2026-09-10). Adjust below to match your quote.
Price
$218,000
Loan
$174,400
$43,600
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,132/mo
Estimated Rent$1,140/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-9.69%
Total Payment
$1,492/mo
Monthly Cash Flow
$-352/mo
Negative cash flow: $352/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood44/100
Composite socioeconomic score
Median Income
$52k
Median Home
$249k
Median Rent
$1,001/mo
Homeownership
48.07%
Vacancy
8.86%
Population
41,201
Score Breakdown
Income & Wealth
33
Housing Market
40
Education
51
Employment
62
Stability
48
Infrastructure
78
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Tucson, AZ
10-year population trend
+26% / decade
City Population
9,039
Density / sq mi
1,275
Area (sq mi)
364
Within 1 Mile
9,708
1-Mile Density
7,343
Trend Years
2014–2023

Get alerts for deals like this in Tucson

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby