CashFlowRE
Sign in Sign up
3068 Jennie Ln
B- Composite 66.62
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +6.5/10.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$198,900

3068 Jennie Ln · Desert Hills, AZ 86404
3 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 91 Days on market
Built 1969 5,227 sqft lot $138/sqft · 18% below area Est $242k · 18% under

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

Listing remarks MLS

This is the one byers keep asking for - Affordable, clean, and built for the Havasu lifestyle. Boat Parking + Move-In Ready = Havasu Living Done Right! Welcome to an updated and well-maintained3 BDR, 2 BTH home offering comfort, functionality and room for all your Havasu toys. Step inside to a bright and open living space featuring newer flooring, fresh neutral tones, and abundant natural light. The spacious layout flows seamlessly into the dining area and kitchen, creating an inviting space for everyday living or entertaining. The kitchen offers ample cabinetry, generous counter space, and stainless steel Whirlpool appliances, including a gas range. The primary suite provides a comfortable retreat with plenty of space, dual sinks and vanity, while two additional bedrooms offer flexibility for guests, family or a home office. Outside, you'll find a large driveway with excellent side parking-ideal for your boat, trailer, or desert toys. The property also features a detached storage shed/workshop. Low-maintenance desert landscaping makes this home easy to care for year-round. Whether you're looking for a full-time residence of a vacation getaway, this property checks all the boxes BOAT PARKING + MOVE-IN READY = HAVASU LIVING DONE RIGHT Welcome to 3068 Jennie Ln. in Lake Havasu City - an updated and well-maintained 3 BDR, 2 BTH home offering comfort, functionality and room for all your Lake & River Toys. Step inside to a bright and open living space featuring newer flooring, fresh neutral tones, and abundant natural light. The spacious layout flows seamlessly into the dining area and kitchen, creating an inviting space for everyday living or entertaining. The kitchen offers ample cabinetry, generous counter space and Stainless Steel Whirlpool appliances - including a gas range - perfect for cooking and gathering. Laundry room is conveniently located off the dining room! The primary suite provides a comfortable retreat with plenty of space and double sinks and vanity, while two additional bedrooms offer flexibility for guests, family or a home office. Outside, you'll find a large driveway with excellent side parking-ideal for your boat, RV and all your river toys. - a must-have in Havasu. The property also includes a detached storage shed/workshop, offering additional flexibility for hobbies, storage, or workspace needs. The low-maintenance desert landscaping, mature palm tree, and fully fenced yard to add to the home's easy-care appeal - Lock and go! Located on a quiet street with easy access to dining, Golf, shopping and access to all launch ramps to the Lake on the Colorado River. Ideal as a full-time residence, vacation getaway, or investment opportunity. Affordable Havasu living with room for your toys - Don't miss this one! Lake Havasu City - No Bad Days!

Key facts

  • Large driveway
  • Boat parking
  • Updated kitchen

Tags

BOAT PARKINGDETACHED STORAGE SHEDLARGE DRIVEWAYUPDATED KITCHENABUNDANT NATURAL LIGHT

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 $199k.

Deal economics

  • At list price, monthly cash flow is $435 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Recommended offer: $181k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 2.0% in Desert Hills — 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 67/100 on livability (#65 in AZ) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools D+, employment D.
  • Lake Havasu Unified District (4368) (urban): math 39% / reading 41% proficiency, ranked #66 of 249 in AZ (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 414 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,543 units permitted in Mohave County in 2024 (33 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($73k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Mohave County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($181k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $60k; list at $199k implies a 232% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $180,999 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  6. 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.
  7. 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.
  8. 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
1.15%
Cap rate
8.92%
Cash-on-cash
9.37%
DSCR
1.42
GRM
7.2

CMA / ARV

ARV (median comp)
$242,500
List price
$198,900
Delta
-17.98%
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
3045 Erwin Ln 0.06mi 2/2.0 (-1) 1,440 (0%) 7mo $172,500 $120 86
3040 Erwin Ln 0.09mi 4/2.0 (+1) 1,400 (-3%) 10mo $199,000 $142 78
3043 William Dr 0.26mi 3/2.0 1,393 (-3%) 8mo $330,000 $237 76
2171 Perlite Ln 0.48mi 3/2.5 1,440 (0%) 1mo $210,000 $146 75
3037 Mescalero Dr 0.29mi 3/2.0 1,344 (-7%) 2mo $274,000 $204 73
3195 Jennie Ln 0.20mi 3/2.0 1,292 (-10%) 2mo $240,000 $186 72
3017 N Erwin Ln 0.13mi 3/2.0 1,286 (-11%) 6mo $215,000 $167 72
3026 Mescalero Dr 0.24mi 2/2.0 (-1) 1,536 (+7%) 2mo $190,000 $124 71
3131 Mescalero Dr 0.51mi 2/2.0 (-1) 1,440 (0%) 8mo $225,000 $156 64
3205 Erwin Ln 0.22mi 2/1.0 (-1) 1,260 (-12%) 3mo $119,000 $94 57
3139 Lake Dr 0.54mi 3/2.0 1,334 (-7%) 7mo $280,000 $210 56
3026 Pero Dr 0.36mi 2/2.0 (-1) 1,248 (-13%) 6mo $295,000 $236 51

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 · 0.66% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.82×
Total profit
$-9,772
Equity at exit
$29,657
10-year hold
IRR
1.9%
Equity multiple
1.12×
Total profit
$6,658
Equity at exit
$17,197

Cash invested: $55,692 (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 86404

Home prices YoY
-32.0%
Rents YoY
0.7%
Active inventory
414
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,290 medium interval (Pro) →
Mortgage (P&I)
$1,043
Tax est. 1.5%
$249 /mo · $2,984/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$481
Net cashflow
$435

Break-even live

Break-even rent $1,740
Max offer price $198,900
Occupancy floor 76%

Sensitivity live

Price -10% $572 -5% $504 +0% $435 +5% $366 +10% $297
Rent -10% $254 -5% $344 +0% $435 +5% $525 +10% $616
Rate -1.0pp $535 -0.5pp $485 base $435 +0.5pp $383 +1.0pp $331

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
$49,725
Closing costs
$5,967
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3011 Mescalero Dr Lake Havasu City, AZ 2.0 2.0 1445 $2,475 $1.71 44d 1 0.12mi
3021 Lake Dr Lake Havasu City, AZ 2.0 2.0 1512 $1,800 $1.19 14d 1 0.14mi
3864 N Stratford St Lake Havasu City, AZ 3.0 2.0 1779 $2,400 $1.35 14d 1 0.79mi
1942 Palo Verde Blvd N Lake Havasu City, AZ 3.0 2.0 1623 $3,500 $2.16 44d 1 1.46mi

Listing history 20 events

  1. 2026-06-18
    days on market $198,900 Active 91 DOM
  2. 2026-06-17
    days on market $198,900 Active 90 DOM
  3. 2026-06-16
    days on market $198,900 Active 89 DOM
  4. 2026-06-15
    days on market $198,900 Active 88 DOM
  5. 2026-06-14
    days on market $198,900 Active 86 DOM
  6. 2026-06-13
    days on market $198,900 Active 85 DOM
  7. 2026-06-10
    days on market $198,900 Active 83 DOM
  8. 2026-06-09
    days on market $198,900 Active 82 DOM
  9. 2026-06-08
    days on market $198,900 Active 81 DOM
  10. 2026-06-07
    days on market $198,900 Active 80 DOM
  11. 2026-06-03
    days on market $198,900 Active 76 DOM
  12. 2026-06-02
    days on market $198,900 Active 75 DOM
  13. 2026-06-01
    days on market $198,900 Active 74 DOM
  14. 2026-05-31
    days on market $198,900 Active 73 DOM
  15. 2026-05-30
    days on market $198,900 Active 72 DOM
  16. 2026-05-08
    price $198,900 2815-char remark
    Show marketing remark (2815 chars)

    This is the one byers keep asking for - Affordable, clean, and built for the Havasu lifestyle. Boat Parking + Move-In Ready = Havasu Living Done Right! Welcome to an updated and well-maintained3 BDR, 2 BTH home offering comfort, functionality and room for all your Havasu toys. Step inside to a bright and open living space featuring newer flooring, fresh neutral tones, and abundant natural light. The spacious layout flows seamlessly into the dining area and kitchen, creating an inviting space for everyday living or entertaining. The kitchen offers ample cabinetry, generous counter space, and stainless steel Whirlpool appliances, including a gas range. The primary suite provides a comfortable retreat with plenty of space, dual sinks and vanity, while two additional bedrooms offer flexibility for guests, family or a home office. Outside, you'll find a large driveway with excellent side parking-ideal for your boat, trailer, or desert toys. The property also features a detached storage shed/workshop. Low-maintenance desert landscaping makes this home easy to care for year-round. Whether you're looking for a full-time residence of a vacation getaway, this property checks all the boxes BOAT PARKING + MOVE-IN READY = HAVASU LIVING DONE RIGHT Welcome to 3068 Jennie Ln. in Lake Havasu City - an updated and well-maintained 3 BDR, 2 BTH home offering comfort, functionality and room for all your Lake & River Toys. Step inside to a bright and open living space featuring newer flooring, fresh neutral tones, and abundant natural light. The spacious layout flows seamlessly into the dining area and kitchen, creating an inviting space for everyday living or entertaining. The kitchen offers ample cabinetry, generous counter space and Stainless Steel Whirlpool appliances - including a gas range - perfect for cooking and gathering. Laundry room is conveniently located off the dining room! The primary suite provides a comfortable retreat with plenty of space and double sinks and vanity, while two additional bedrooms offer flexibility for guests, family or a home office. Outside, you'll find a large driveway with excellent side parking-ideal for your boat, RV and all your river toys. - a must-have in Havasu. The property also includes a detached storage shed/workshop, offering additional flexibility for hobbies, storage, or workspace needs. The low-maintenance desert landscaping, mature palm tree, and fully fenced yard to add to the home's easy-care appeal - Lock and go! Located on a quiet street with easy access to dining, Golf, shopping and access to all launch ramps to the Lake on the Colorado River. Ideal as a full-time residence, vacation getaway, or investment opportunity. Affordable Havasu living with room for your toys - Don't miss this one! Lake Havasu City - No Bad Days!

  17. 2026-03-19
    listed $245,000 Active 2815-char remark
    Show marketing remark (2815 chars)

    This is the one byers keep asking for - Affordable, clean, and built for the Havasu lifestyle. Boat Parking + Move-In Ready = Havasu Living Done Right! Welcome to an updated and well-maintained3 BDR, 2 BTH home offering comfort, functionality and room for all your Havasu toys. Step inside to a bright and open living space featuring newer flooring, fresh neutral tones, and abundant natural light. The spacious layout flows seamlessly into the dining area and kitchen, creating an inviting space for everyday living or entertaining. The kitchen offers ample cabinetry, generous counter space, and stainless steel Whirlpool appliances, including a gas range. The primary suite provides a comfortable retreat with plenty of space, dual sinks and vanity, while two additional bedrooms offer flexibility for guests, family or a home office. Outside, you'll find a large driveway with excellent side parking-ideal for your boat, trailer, or desert toys. The property also features a detached storage shed/workshop. Low-maintenance desert landscaping makes this home easy to care for year-round. Whether you're looking for a full-time residence of a vacation getaway, this property checks all the boxes BOAT PARKING + MOVE-IN READY = HAVASU LIVING DONE RIGHT Welcome to 3068 Jennie Ln. in Lake Havasu City - an updated and well-maintained 3 BDR, 2 BTH home offering comfort, functionality and room for all your Lake & River Toys. Step inside to a bright and open living space featuring newer flooring, fresh neutral tones, and abundant natural light. The spacious layout flows seamlessly into the dining area and kitchen, creating an inviting space for everyday living or entertaining. The kitchen offers ample cabinetry, generous counter space and Stainless Steel Whirlpool appliances - including a gas range - perfect for cooking and gathering. Laundry room is conveniently located off the dining room! The primary suite provides a comfortable retreat with plenty of space and double sinks and vanity, while two additional bedrooms offer flexibility for guests, family or a home office. Outside, you'll find a large driveway with excellent side parking-ideal for your boat, RV and all your river toys. - a must-have in Havasu. The property also includes a detached storage shed/workshop, offering additional flexibility for hobbies, storage, or workspace needs. The low-maintenance desert landscaping, mature palm tree, and fully fenced yard to add to the home's easy-care appeal - Lock and go! Located on a quiet street with easy access to dining, Golf, shopping and access to all launch ramps to the Lake on the Colorado River. Ideal as a full-time residence, vacation getaway, or investment opportunity. Affordable Havasu living with room for your toys - Don't miss this one! Lake Havasu City - No Bad Days!

  18. 2012-09-07
    soldstatus $60,000
  19. 2000-05-19
    soldstatus $40,000
  20. 1994-05-02
    soldstatus $30,000

ⓘ 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 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 6 d/yr ≥114°F today · 14 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
$27,484
− Mortgage interest
−$11,141
− Property taxes
−$2,984
− Insurance
−$994
− Repairs & maintenance
−$2,199
− Management
−$2,199
− Depreciation
−$5,786
Taxable income
$2,181
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$523
After-tax cash flow
$4,694/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
Lake Havasu Unified District (4368)
NCES district ID
0404280
Math proficiency
39% ▼ -16.00%
Reading proficiency
41% ▼ -8.00%
Median HH income
$43,993
Composite
33.92/100
National rank
#5339
State rank
#66 of 249 in AZ

Livability — Desert Hills

Score
67/100
State rank
#65
US rank
#11043

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Desert Hills, AZ
County
Mohave County · 181,906 people
Metro
Lake Havasu City-Kingman, AZ
Population (ZIP)
19,234
Household income
$72,910
Rent vs Own
19.3% rent · 80.7% own
Severe rent burden
343.0

Population outlook (Mohave County) Hauer SSP2

Today (2025)
209,184 people
By 2030
209,674 · +0.2%
By 2040
205,897 · -1.6%
By 2050
196,810 · -5.9%
By 2075
169,454 · -19.0%
By 2100
136,630 · -34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 12% Two or more races 6%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 3% Portuguese 3% Slovak 3%
Foreign-born
5% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Mohave

2024 margin
Solid R (+55.8) · D 21.8% · R 77.6%
2008→2024 swing
-22.9pp toward R · 2008: -32.9pp · 2024: -55.8pp
All cycles
2024: R+55.8 2020: R+51.3 2016: R+51.5 2012: R+42.6 2008: R+32.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -189.23%
Current HPI
402.8832
Rent YoY
▲ 0.66%
Metro
Lake Havasu City-Kingman, AZ
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+563.0% since first listed
5 events — show timeline
  • 2026-05-08 Price Changed $198,900 LHAR
  • 2026-03-19 Listed $245,000 LHAR
  • 2012-09-07 Sold (Public Records) $60,000 Public Records
  • 2000-05-19 Sold (Public Records) $40,000 Public Records
  • 1994-05-02 Sold (Public Records) $30,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $337 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…