CashFlowRE
Sign in Sign up
9661 2nd St
B- Composite 66.46
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 +27.4/30.0
  • DSCR +9.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Appreciation +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +1.8/10.0

$76,900

9661 2nd St · Chloride, AZ 86431
2 bd · 1.0 ba · 728 sqft · Manufactured · 80 Days on market
Built 1981 Fair condition 6,534 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Escape the noise and enjoy peaceful desert living in this beautifully updated single-wide home located in the quiet community of Chloride, Arizona. This move-in ready property has been thoughtfully upgraded throughout, making it the perfect full-time residence, weekend retreat, or investment opportunity. Step inside to find brand new flooring, updated doors and windows, and a bright, refreshed interior that feels clean and modern. The home also features a newer water heater and all new appliances, giving you peace of mind and convenience from day one. Outside, the property is fully enclosed with a 6-foot chain link fence and includes double gates for easy access ideal for parking, trailers, or additional vehicles. The yard has been landscaped with irrigation, making maintenance simple while still enjoying outdoor space. An 8x12 storage shed provides extra room for tools, hobbies, or storage needs. Additional updates include a recently resealed roof, adding durability and extending the life of the home. If you re looking for a quiet, low-maintenance, turn-key property with modern updates and room to breathe, this one checks all the boxes. Don t miss this opportunity to own a fully upgraded home in historic Chloride!

Key facts

  • 6,534 sq ft lot
  • Built 1981
  • Listed 80 days

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 2-bed/1.0-bath manufactured listed at $77k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $224 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($957 rent vs $77k).
  • Recommended offer: $72k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#166 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+; Watch: health & safety C-, schools D, crime 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.
  • Market conditions: 37 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 $3k of equity ($532 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Mohave County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($72k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $77k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; major wildfire risk; extreme-heat days projected 4→9/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $72,286 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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. 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
1.24%
Cap rate
9.79%
Cash-on-cash
12.50%
DSCR
1.56
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
19.2%
Equity multiple
2.09×
Total profit
$23,561
Equity at exit
$34,578
10-year hold
IRR
20.5%
Equity multiple
3.97×
Total profit
$63,890
Equity at exit
$53,288

Cash invested: $21,532 (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 86431

Active inventory
37
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$957 medium interval (Pro) →
Mortgage (P&I)
$403
Tax est. 1.5%
$96 /mo · $1,154/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$201
Net cashflow
$224

Break-even live

Break-even rent $673
Max offer price $76,900
Occupancy floor 72%

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
$19,225
Closing costs
$2,307
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 22 events

  1. 2026-06-18
    days on market $76,900 Active 80 DOM
  2. 2026-06-17
    days on market $76,900 Active 79 DOM
  3. 2026-06-16
    days on market $76,900 Active 78 DOM
  4. 2026-06-15
    days on market $76,900 Active 77 DOM
  5. 2026-06-14
    days on market $76,900 Active 75 DOM
  6. 2026-06-13
    days on market $76,900 Active 74 DOM
  7. 2026-06-10
    days on market $76,900 Active 72 DOM
  8. 2026-06-09
    days on market $76,900 Active 71 DOM
  9. 2026-06-08
    days on market $76,900 Active 70 DOM
  10. 2026-06-07
    days on market $76,900 Active 69 DOM
  11. 2026-06-05
    days on market $76,900 Active 66 DOM
  12. 2026-06-03
    days on market $76,900 Active 65 DOM
  13. 2026-06-02
    days on market $76,900 Active 64 DOM
  14. 2026-06-01
    days on market $76,900 Active 63 DOM
  15. 2026-05-31
    days on market $76,900 Active 62 DOM
  16. 2026-05-30
    days on market $76,900 Active 61 DOM
  17. 2026-05-18
    price $76,900 1234-char remark
    Show marketing remark (1234 chars)

    Escape the noise and enjoy peaceful desert living in this beautifully updated single-wide home located in the quiet community of Chloride, Arizona. This move-in ready property has been thoughtfully upgraded throughout, making it the perfect full-time residence, weekend retreat, or investment opportunity. Step inside to find brand new flooring, updated doors and windows, and a bright, refreshed interior that feels clean and modern. The home also features a newer water heater and all new appliances, giving you peace of mind and convenience from day one. Outside, the property is fully enclosed with a 6-foot chain link fence and includes double gates for easy access ideal for parking, trailers, or additional vehicles. The yard has been landscaped with irrigation, making maintenance simple while still enjoying outdoor space. An 8x12 storage shed provides extra room for tools, hobbies, or storage needs. Additional updates include a recently resealed roof, adding durability and extending the life of the home. If you re looking for a quiet, low-maintenance, turn-key property with modern updates and room to breathe, this one checks all the boxes. Don t miss this opportunity to own a fully upgraded home in historic Chloride!

  18. 2026-03-30
    listed $81,900 Active 1234-char remark
    Show marketing remark (1234 chars)

    Escape the noise and enjoy peaceful desert living in this beautifully updated single-wide home located in the quiet community of Chloride, Arizona. This move-in ready property has been thoughtfully upgraded throughout, making it the perfect full-time residence, weekend retreat, or investment opportunity. Step inside to find brand new flooring, updated doors and windows, and a bright, refreshed interior that feels clean and modern. The home also features a newer water heater and all new appliances, giving you peace of mind and convenience from day one. Outside, the property is fully enclosed with a 6-foot chain link fence and includes double gates for easy access ideal for parking, trailers, or additional vehicles. The yard has been landscaped with irrigation, making maintenance simple while still enjoying outdoor space. An 8x12 storage shed provides extra room for tools, hobbies, or storage needs. Additional updates include a recently resealed roof, adding durability and extending the life of the home. If you re looking for a quiet, low-maintenance, turn-key property with modern updates and room to breathe, this one checks all the boxes. Don t miss this opportunity to own a fully upgraded home in historic Chloride!

  19. 2024-09-13
    soldstatus $42,500 Closed 575-char remark
    Show marketing remark (575 chars)

    Investor's special! This 1981 single-wide manufactured home offers 2 bedrooms and 1 bathroom, with new flooring throughout. While it still needs some work, the home features central electric cooling and a heat pump, ensuring comfort in all seasons. The partially fenced yard provides a bit of privacy, and the property is equipped with a functional septic system. Water is supplied by a rural water company, and electric is already set up. This property is a great opportunity for those looking to add value with some finishing touches! Owners are licensed agents in Arizona.

  20. 2024-08-26
    status Pending 575-char remark
    Show marketing remark (575 chars)

    Investor's special! This 1981 single-wide manufactured home offers 2 bedrooms and 1 bathroom, with new flooring throughout. While it still needs some work, the home features central electric cooling and a heat pump, ensuring comfort in all seasons. The partially fenced yard provides a bit of privacy, and the property is equipped with a functional septic system. Water is supplied by a rural water company, and electric is already set up. This property is a great opportunity for those looking to add value with some finishing touches! Owners are licensed agents in Arizona.

  21. 2024-08-21
    listed $50,000 Active 575-char remark
    Show marketing remark (575 chars)

    Investor's special! This 1981 single-wide manufactured home offers 2 bedrooms and 1 bathroom, with new flooring throughout. While it still needs some work, the home features central electric cooling and a heat pump, ensuring comfort in all seasons. The partially fenced yard provides a bit of privacy, and the property is equipped with a functional septic system. Water is supplied by a rural water company, and electric is already set up. This property is a great opportunity for those looking to add value with some finishing touches! Owners are licensed agents in Arizona.

  22. 2024-04-05
    listed $55,000 Active

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 5/10 Major 4 d/yr ≥96°F today · 9 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
$11,479
− Mortgage interest
−$4,308
− Property taxes
−$1,154
− Insurance
−$384
− Repairs & maintenance
−$918
− Management
−$918
− Depreciation
−$2,237
Taxable income
$1,560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$374
After-tax cash flow
$2,317/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This single-wide manufactured home requires moderate repairs and maintenance, but has been thoughtfully updated with new flooring and appliances. It offers a good starting point for an investor looking to add value with cosmetic updates.

Repairs flagged

  • Minor exterior siding — slight discoloration
  • Minor interior walls — existing paint

Value-add opportunities

  • Both paint exterior siding — enhances curb appeal and value
  • Both paint interior walls — refreshes interior and enhances value
  • Both landscaping — improves curb appeal and enhances value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · slight discoloration Minor $500–3,000
interior walls · existing paint Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both paint exterior siding — enhances curb appeal and value
  • Both paint interior walls — refreshes interior and enhances value
  • Both landscaping — improves curb appeal and enhances value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Chloride

Score
61/100
State rank
#166
US rank
#18286

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chloride, AZ
Population (ZIP)
167

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 (100%)
Race & ethnicity
White 100%
Common ancestry
Portuguese 7%

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
Current HPI
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

+39.8% since first listed
6 events — show timeline
  • 2026-05-18 Price Changed $76,900 WARDEX
  • 2026-03-30 Listed $81,900 WARDEX
  • 2024-09-13 Sold (MLS) $42,500 WARDEX
  • 2024-08-26 Pending WARDEX
  • 2024-08-21 Listed $50,000 WARDEX
  • 2024-04-05 Listed $55,000 WARDEX

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…