CashFlowRE
Sign in Sign up
26151 N Rainbow Rd
F Composite 33.46
Why this score? — see what drove the F 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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +5.8/30.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • DSCR +0.2/10.0
  • 1% rule +0.0/10.0

$289,990

26151 N Rainbow Rd · Meadview, AZ 86444
5 bd · 3.0 ba · 2,959 sqft · SingleFamily public records · 156 Days on market
Built 2003 1.25 ac lot $98/sqft · 56% below area

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

Listing remarks MLS

Stunning 5-Bedroom Home with Panoramic Mountain Views and Guest Apartment Near Lake Mead Welcome to this spacious and beautifully maintained single-family home, built in 2003, situated on a sprawling 1.25-acre lot just minutes from Lake Mead and the Grand Canyon Skywalk. Offering breathtaking panoramic mountain views, this property boasts 5 bedrooms, 3 bathrooms, and a large attached garage that comfortably accommodates up to four vehicles. The home has been freshly painted both on the exterior and the interior. Luxury vinyl plank (LVP) flooring has been added to the primary bedroom and a newly remodeled casita/apartment bathroom ads a touch of modern elegance. The metal roof, installed just three years ago, and recently updated PEX plumbing provide peace of mind for years to come. Step outside to a newly re-built front deck, perfect for enjoying the serene surroundings. An additional highlight of this property is the 1-bedroom, 1-bathroom apartment, complete with a kitchenette, living room, pellet stove, and mini-split air conditioning ideal for guests, extended family, or rental income. The property also includes a single carport for added convenience. Two propane tanks are on-site to serve the main home and apartment. Appliances, including a washer, dryer, and two refrigerators, convey with the home, making it move-in ready. Don't miss this rare opportunity to own a versatile property in an unbeatable location with room to grow and breathtaking views at every turn.

Key facts

  • Metal roof
  • Single carport
  • Guest apartment

Tags

PANORAMIC MOUNTAIN VIEWSGUEST APARTMENTNEWLY RE-BUILT FRONT DECKMETAL ROOFRECENTLY UPDATED PEX PLUMBINGSINGLE 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 5-bed/3.0-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-576 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $188k (35.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $146k (49.7% below list).
  • Recommended offer: $146k (49.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#131 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment C-, amenities F, commute F.
  • Kingman Unified School District (79598) (town): math 19% / reading 24% proficiency, ranked #179 of 249 in AZ (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: La Senita Elementary (207 students, 66% FRL); White Cliffs Middle School (math 24% / reading 34%, grade F, #90 of 218 statewide, top 42%, 585 students, 38% FRL); Lee Williams High School (math 21% / reading 27%, grade F, #202 of 381 statewide, top 54%, 1,052 students, 33% FRL).
  • Market conditions: 341 active listings in the ZIP; 2,543 units permitted in Mohave County in 2024 (33 in 5+ unit buildings).

Forward outlook

  • In year one you build about $31k of equity ($2k loan paydown + $29k appreciation (10.0% local appreciation)).
  • Mohave County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$50k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $71k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $290k implies a 314% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,946 (49.7% 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 156 days. Have you received any prior offers? Is the seller open to a 50% concession, seller financing, or rate buy-down credit?
  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. 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?
  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
0.50%
Cap rate
3.91%
Cash-on-cash
-8.51%
DSCR
0.62
GRM
16.6

CMA / ARV

ARV (median comp)
$657,258
List price
$289,990
Delta
-55.88%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.3%
Equity multiple
2.49×
Total profit
$121,102
Equity at exit
$261,246
10-year hold
IRR
17.0%
Equity multiple
5.74×
Total profit
$385,184
Equity at exit
$563,387

Cash invested: $81,197 (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 86444

Home prices YoY
5.8%
Active inventory
341
Price-to-rent
16.6×

Monthly cashflow live

Estimated rent
$1,459 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$87 /mo · $1,049/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$-576

Break-even live

Break-even rent $2,189
Max offer price $188,234
Occupancy floor

Sensitivity live

Price -10% $-412 -5% $-494 +0% $-576 +5% $-658 +10% $-740
Rent -10% $-691 -5% $-634 +0% $-576 +5% $-518 +10% $-461
Rate -1.0pp $-430 -0.5pp $-502 base $-576 +0.5pp $-651 +1.0pp $-728

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
$72,498
Closing costs
$8,700
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.

Listing history 34 events

  1. 2026-06-21
    days on market $289,990 Active 156 DOM
  2. 2026-06-18
    days on market $289,990 Active 153 DOM
  3. 2026-06-17
    days on market $289,990 Active 152 DOM
  4. 2026-06-16
    days on market $289,990 Active 151 DOM
  5. 2026-06-15
    days on market $289,990 Active 150 DOM
  6. 2026-06-14
    days on market $289,990 Active 148 DOM
  7. 2026-06-13
    days on market $289,990 Active 147 DOM
  8. 2026-06-10
    days on market $289,990 Active 145 DOM
  9. 2026-06-09
    days on market $289,990 Active 144 DOM
  10. 2026-06-08
    days on market $289,990 Active 143 DOM
  11. 2026-06-07
    days on market $289,990 Active 142 DOM
  12. 2026-06-05
    days on market $289,990 Active 139 DOM
  13. 2026-06-03
    days on market $289,990 Active 138 DOM
  14. 2026-06-02
    days on market $289,990 Active 137 DOM
  15. 2026-06-01
    days on market $289,990 Active 136 DOM
  16. 2026-05-31
    days on market $289,990 Active 135 DOM
  17. 2026-05-30
    days on market $289,990 Active 134 DOM
  18. 2026-05-14
    price $315,000 1492-char remark
    Show marketing remark (1492 chars)

    Stunning 5-Bedroom Home with Panoramic Mountain Views and Guest Apartment Near Lake Mead Welcome to this spacious and beautifully maintained single-family home, built in 2003, situated on a sprawling 1.25-acre lot just minutes from Lake Mead and the Grand Canyon Skywalk. Offering breathtaking panoramic mountain views, this property boasts 5 bedrooms, 3 bathrooms, and a large attached garage that comfortably accommodates up to four vehicles. The home has been freshly painted both on the exterior and the interior. Luxury vinyl plank (LVP) flooring has been added to the primary bedroom and a newly remodeled casita/apartment bathroom ads a touch of modern elegance. The metal roof, installed just three years ago, and recently updated PEX plumbing provide peace of mind for years to come. Step outside to a newly re-built front deck, perfect for enjoying the serene surroundings. An additional highlight of this property is the 1-bedroom, 1-bathroom apartment, complete with a kitchenette, living room, pellet stove, and mini-split air conditioning ideal for guests, extended family, or rental income. The property also includes a single carport for added convenience. Two propane tanks are on-site to serve the main home and apartment. Appliances, including a washer, dryer, and two refrigerators, convey with the home, making it move-in ready. Don't miss this rare opportunity to own a versatile property in an unbeatable location with room to grow and breathtaking views at every turn.

  19. 2026-05-04
    price $320,000 1492-char remark
    Show marketing remark (1492 chars)

    Stunning 5-Bedroom Home with Panoramic Mountain Views and Guest Apartment Near Lake Mead Welcome to this spacious and beautifully maintained single-family home, built in 2003, situated on a sprawling 1.25-acre lot just minutes from Lake Mead and the Grand Canyon Skywalk. Offering breathtaking panoramic mountain views, this property boasts 5 bedrooms, 3 bathrooms, and a large attached garage that comfortably accommodates up to four vehicles. The home has been freshly painted both on the exterior and the interior. Luxury vinyl plank (LVP) flooring has been added to the primary bedroom and a newly remodeled casita/apartment bathroom ads a touch of modern elegance. The metal roof, installed just three years ago, and recently updated PEX plumbing provide peace of mind for years to come. Step outside to a newly re-built front deck, perfect for enjoying the serene surroundings. An additional highlight of this property is the 1-bedroom, 1-bathroom apartment, complete with a kitchenette, living room, pellet stove, and mini-split air conditioning ideal for guests, extended family, or rental income. The property also includes a single carport for added convenience. Two propane tanks are on-site to serve the main home and apartment. Appliances, including a washer, dryer, and two refrigerators, convey with the home, making it move-in ready. Don't miss this rare opportunity to own a versatile property in an unbeatable location with room to grow and breathtaking views at every turn.

  20. 2026-04-09
    price $335,500 1492-char remark
    Show marketing remark (1492 chars)

    Stunning 5-Bedroom Home with Panoramic Mountain Views and Guest Apartment Near Lake Mead Welcome to this spacious and beautifully maintained single-family home, built in 2003, situated on a sprawling 1.25-acre lot just minutes from Lake Mead and the Grand Canyon Skywalk. Offering breathtaking panoramic mountain views, this property boasts 5 bedrooms, 3 bathrooms, and a large attached garage that comfortably accommodates up to four vehicles. The home has been freshly painted both on the exterior and the interior. Luxury vinyl plank (LVP) flooring has been added to the primary bedroom and a newly remodeled casita/apartment bathroom ads a touch of modern elegance. The metal roof, installed just three years ago, and recently updated PEX plumbing provide peace of mind for years to come. Step outside to a newly re-built front deck, perfect for enjoying the serene surroundings. An additional highlight of this property is the 1-bedroom, 1-bathroom apartment, complete with a kitchenette, living room, pellet stove, and mini-split air conditioning ideal for guests, extended family, or rental income. The property also includes a single carport for added convenience. Two propane tanks are on-site to serve the main home and apartment. Appliances, including a washer, dryer, and two refrigerators, convey with the home, making it move-in ready. Don't miss this rare opportunity to own a versatile property in an unbeatable location with room to grow and breathtaking views at every turn.

  21. 2026-01-16
    listed $360,500 Active 1492-char remark
    Show marketing remark (1492 chars)

    Stunning 5-Bedroom Home with Panoramic Mountain Views and Guest Apartment Near Lake Mead Welcome to this spacious and beautifully maintained single-family home, built in 2003, situated on a sprawling 1.25-acre lot just minutes from Lake Mead and the Grand Canyon Skywalk. Offering breathtaking panoramic mountain views, this property boasts 5 bedrooms, 3 bathrooms, and a large attached garage that comfortably accommodates up to four vehicles. The home has been freshly painted both on the exterior and the interior. Luxury vinyl plank (LVP) flooring has been added to the primary bedroom and a newly remodeled casita/apartment bathroom ads a touch of modern elegance. The metal roof, installed just three years ago, and recently updated PEX plumbing provide peace of mind for years to come. Step outside to a newly re-built front deck, perfect for enjoying the serene surroundings. An additional highlight of this property is the 1-bedroom, 1-bathroom apartment, complete with a kitchenette, living room, pellet stove, and mini-split air conditioning ideal for guests, extended family, or rental income. The property also includes a single carport for added convenience. Two propane tanks are on-site to serve the main home and apartment. Appliances, including a washer, dryer, and two refrigerators, convey with the home, making it move-in ready. Don't miss this rare opportunity to own a versatile property in an unbeatable location with room to grow and breathtaking views at every turn.

  22. 2025-07-09
    price $340,500
  23. 2025-06-23
    price $350,500
  24. 2025-06-09
    price $360,500
  25. 2025-06-02
    price $370,500
  26. 2025-05-27
    price $380,500
  27. 2025-03-05
    status Active
  28. 2025-02-07
    price $385,500
  29. 2025-01-14
    price $390,500
  30. 2024-12-04
    price $395,500
  31. 2024-10-07
    price $399,500
  32. 2024-09-06
    listed $420,000 Active
  33. 2018-06-27
    soldstatus $70,000
  34. 2010-04-05
    soldstatus $140,000

ⓘ 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
$1,049 · $87/mo
Projected year-2 tax
$1,914 · $159/mo
Expected delta
+$865/yr (+$72/mo · 82.4%)

ⓘ 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 6/10 Major 7 d/yr ≥97°F today · 17 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
$17,514
− Mortgage interest
−$16,244
− Property taxes
−$1,049
− Insurance
−$1,450
− Repairs & maintenance
−$1,401
− Management
−$1,401
− Depreciation
−$8,436
Taxable loss
−$12,468
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,992
After-tax cash flow
$-3,920/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
Kingman Unified School District (79598)
NCES district ID
0400295
Math proficiency
19% ▼ -11.00%
Reading proficiency
24% ▼ -9.00%
Median HH income
$36,760
Composite
17.87/100
National rank
#9002
State rank
#179 of 249 in AZ

Livability — Meadview

Score
62/100
State rank
#131
US rank
#16340

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meadview, AZ
City population
1,633
Population (ZIP)
1,633

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 (97%)
Race & ethnicity
White 97% Two or more races 3% Hispanic / Latino 3%
Common ancestry
Serbian 6% Slovak 6% Romanian 5%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

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
▲ 15.45%
Current HPI
279.9548
Rent YoY
Metro
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+125.0% since first listed
17 events — show timeline
  • 2026-05-14 Price Changed $315,000 WARDEX
  • 2026-05-04 Price Changed $320,000 WARDEX
  • 2026-04-09 Price Changed $335,500 WARDEX
  • 2026-01-16 Listed $360,500 WARDEX
  • 2025-07-09 Price Changed $340,500 WARDEX
  • 2025-06-23 Price Changed $350,500 WARDEX
  • 2025-06-09 Price Changed $360,500 WARDEX
  • 2025-06-02 Price Changed $370,500 WARDEX
  • 2025-05-27 Price Changed $380,500 WARDEX
  • 2025-03-05 Relisted WARDEX
  • 2025-02-07 Price Changed $385,500 WARDEX
  • 2025-01-14 Price Changed $390,500 WARDEX
  • 2024-12-04 Price Changed $395,500 WARDEX
  • 2024-10-07 Price Changed $399,500 WARDEX
  • 2024-09-06 Listed $420,000 WARDEX
  • 2018-06-27 Sold (Public Records) $70,000 Public Records
  • 2010-04-05 Sold (Public Records) $140,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $1,049 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…