CashFlowRE
Sign in Sign up
17707 E Hummingbird Ln
D Composite 42.4
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).

  • Cash flow +10.5/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.0/15.0
  • Livability +3.2/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • 1% rule +1.8/10.0

$289,000

17707 E Hummingbird Ln · Spring Valley, AZ 86333
3 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 37 Days on market
Built 1980 0.28 ac lot Est $286k · at est.

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

Listing remarks MLS

Rare opportunity to own a fully renovated single-family home in Spring Valley. Offering 1,152 square feet of updated living space, this move-in-ready property combines modern comfort with charm and functionality. From the moment you arrive, you'll love the great curb appeal, welcoming exterior, and attached 2-car garage.Inside, the home features bright, comfortable living spaces with tasteful modern finishes throughout. Situated on nearly 1/3 of an acre, the property provides plenty of room to relax, entertain, garden, or enjoy the outdoors. Finding a renovated single-family home in Spring Valley with this much charm, space, and move-in-ready appeal is hard to come by.

Key facts

  • 0.28 acre lot
  • 2 garage spots
  • Built 1980

Property features AI

Finance

  • HOA & community: No association fees

Exterior

  • Parking: 2 covered parking spaces; 2-car garage
  • Utilities: Private water company; Septic (in and connected)
  • Home design: Single family residence; Fee simple ownership
  • Construction: Stucco and wood frame construction; Composition roof
  • Exterior features: Above-ground spa; Gravel/stone front yard

Interior

  • Kitchen: Non-laminate countertops; Refrigerator; Dishwasher
  • Bedrooms: Up to 3 possible bedrooms
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating present (mini split); Cooling present (mini split, ceiling fan(s))
  • Interior features: 3/4 bath in master bedroom; Dual-pane windows; Fireplace

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/1.0-bath single-family listed at $289k.

Deal economics

  • At list price, monthly cash flow is $-149 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $263k (9.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $195k (32.5% below list).
  • Recommended offer: $195k (32.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#117 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment D+, amenities F, commute F.
  • Mayer Unified School District (4473) (rural): math 23% / reading 26% proficiency, ranked #165 of 249 in AZ (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mayer Elementary School (math 26% / reading 32%, grade F, #570 of 1,109 statewide, top 52%, 373 students, 93% FRL); Mayer High School (math 5% / reading 5%, grade F, #364 of 381 statewide, top 100%, 200 students, 66% FRL) — zoned schools at 79% FRL track the district average.
  • Market conditions: 244 active listings in the ZIP; 2,062 units permitted in Yavapai County in 2024 (98 in 5+ unit buildings).

Forward outlook

  • In year one you build about $31k of equity ($2k loan paydown + $29k appreciation (10.0% local appreciation)).
  • Yavapai County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • 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 37 days — a 3% lower offer ($280k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $185k (39%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $289k implies a 596% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,194 (32.5% 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 37 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.68%
Cap rate
5.67%
Cash-on-cash
-2.21%
DSCR
0.90
GRM
12.3

CMA / ARV

ARV (on-the-fly)
$285,696
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17829 E Jackrabbit Rd 0.13mi 3/1.0 1,056 (-8%) 2mo $227,500 $215 79
17625 E Bob White Rd 0.18mi 3/2.0 1,186 (+3%) 15mo $359,000 $303 70
17270 E Peach Tree Rd 0.44mi 2/1.0 (-1) 1,200 (+4%) 0mo $309,000 $258 67
17933 E Bob White Rd 0.34mi 3/2.0 1,243 (+8%) 0mo $339,000 $273 67
13819 S Bluebird Ln 0.24mi 2/2.0 (-1) 1,250 (+8%) 10mo $296,500 $237 57
17920 E Trails End Rd 0.32mi 3/2.0 1,243 (+8%) 18mo $354,000 $285 53
17429 E Bob White Rd 0.28mi 3/2.0 989 (-14%) 9mo $168,000 $170 52
13638 S Sage Brush Dr 0.49mi 2/2.0 (-1) 1,297 (+13%) 2mo $263,000 $203 45
17168 E Panorama Dr 0.71mi 3/2.0 1,288 (+12%) 8mo $210,000 $163 36
17279 E Lakeview Dr 0.60mi 2/2.0 (-1) 988 (-14%) 16mo $245,000 $248 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
22.7%
Equity multiple
2.83×
Total profit
$147,733
Equity at exit
$260,354
10-year hold
IRR
20.3%
Equity multiple
6.46×
Total profit
$442,209
Equity at exit
$561,463

Cash invested: $80,920 (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 86333

Home prices YoY
17.3%
Active inventory
244
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$1,952 medium interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$55 /mo · $664/yr
Insurance
$120
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$-149

Break-even live

Break-even rent $2,141
Max offer price $262,635
Occupancy floor

Sensitivity live

Price -10% $14 -5% $-67 +0% $-149 +5% $-231 +10% $-313
Rent -10% $-303 -5% $-226 +0% $-149 +5% $-72 +10% $5
Rate -1.0pp $-4 -0.5pp $-76 base $-149 +0.5pp $-224 +1.0pp $-300

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
$72,250
Closing costs
$8,670
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 26 events

  1. 2026-06-22
    pricedays on marketlisting id $289,000 Active 37 DOM
  2. 2026-06-18
    days on market $474,000 Active 33 DOM
  3. 2026-06-17
    pricelisting id $474,000 Active 32 DOM
  4. 2026-06-16
    days on market $299,000 Active 32 DOM
  5. 2026-06-15
    days on market $299,000 Active 31 DOM
  6. 2026-06-14
    pricedays on marketlisting id $299,000 Active 29 DOM
  7. 2026-06-13
    days on market $474,000 Active 27 DOM
  8. 2026-06-10
    days on market $474,000 Active 25 DOM
  9. 2026-06-09
    days on market $474,000 Active 24 DOM
  10. 2026-06-08
    days on market $474,000 Active 23 DOM
  11. 2026-06-07
    remarks 699-char remark
  12. 2026-06-07
    pricedays on marketlisting id $474,000 Active 22 DOM
  13. 2026-06-03
    days on market $299,000 Active 19 DOM
  14. 2026-06-02
    days on market $299,000 Active 18 DOM
  15. 2026-06-01
    days on market $299,000 Active 17 DOM
  16. 2026-05-31
    days on market $299,000 Active 16 DOM
  17. 2026-05-30
    days on market $299,000 Active 15 DOM
  18. 2026-05-15
    listed $299,000 Active 677-char remark
    Show marketing remark (863 chars)

    Amazing Spring Valley opportunity featuring two unique properties being sold together, including parcels 500-03-408-B and 500-03-408-C.The first property is a fully renovated 1,152 SF single-family home offering modern updates, great curb appeal, a 2-car garage, and nearly 1/3 of an acre. Move-in ready with bright, comfortable living spaces and tasteful finishes throughout, this home combines charm, functionality, and hard-to-find value in Spring Valley.The second property is a steel home originally designed by architect William Bruder as an energy-efficient geothermal home with solar capabilities. Originally over 2,000 SF, the structure is currently not inhabitable and requires substantial renovation, but offers incredible potential for restoration, storage, workshop space, or a one-of-a-kind man cave. A unique opportunity with endless possibilities.

  19. 2026-05-15
    listed $299,000 Active
    Show marketing remark (863 chars)

    Amazing Spring Valley opportunity featuring two unique properties being sold together, including parcels 500-03-408-B and 500-03-408-C.The first property is a fully renovated 1,152 SF single-family home offering modern updates, great curb appeal, a 2-car garage, and nearly 1/3 of an acre. Move-in ready with bright, comfortable living spaces and tasteful finishes throughout, this home combines charm, functionality, and hard-to-find value in Spring Valley.The second property is a steel home originally designed by architect William Bruder as an energy-efficient geothermal home with solar capabilities. Originally over 2,000 SF, the structure is currently not inhabitable and requires substantial renovation, but offers incredible potential for restoration, storage, workshop space, or a one-of-a-kind man cave. A unique opportunity with endless possibilities.

  20. 2026-05-15
    listed $474,000 Active 863-char remark
    Show marketing remark (863 chars)

    Amazing Spring Valley opportunity featuring two unique properties being sold together, including parcels 500-03-408-B and 500-03-408-C.The first property is a fully renovated 1,152 SF single-family home offering modern updates, great curb appeal, a 2-car garage, and nearly 1/3 of an acre. Move-in ready with bright, comfortable living spaces and tasteful finishes throughout, this home combines charm, functionality, and hard-to-find value in Spring Valley.The second property is a steel home originally designed by architect William Bruder as an energy-efficient geothermal home with solar capabilities. Originally over 2,000 SF, the structure is currently not inhabitable and requires substantial renovation, but offers incredible potential for restoration, storage, workshop space, or a one-of-a-kind man cave. A unique opportunity with endless possibilities.

  21. 2026-05-15
    listed $474,000 Active
    Show marketing remark (863 chars)

    Amazing Spring Valley opportunity featuring two unique properties being sold together, including parcels 500-03-408-B and 500-03-408-C.The first property is a fully renovated 1,152 SF single-family home offering modern updates, great curb appeal, a 2-car garage, and nearly 1/3 of an acre. Move-in ready with bright, comfortable living spaces and tasteful finishes throughout, this home combines charm, functionality, and hard-to-find value in Spring Valley.The second property is a steel home originally designed by architect William Bruder as an energy-efficient geothermal home with solar capabilities. Originally over 2,000 SF, the structure is currently not inhabitable and requires substantial renovation, but offers incredible potential for restoration, storage, workshop space, or a one-of-a-kind man cave. A unique opportunity with endless possibilities.

  22. 2019-10-30
    soldstatus $41,500
  23. 2019-10-30
    soldstatus $70,000
  24. 2007-10-01
    soldstatus $150,000
  25. 1999-10-05
    soldstatus $75,000
  26. 1994-06-02
    soldstatus $75,000

ⓘ 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
$664 · $55/mo
Projected year-2 tax
$1,907 · $159/mo
Expected delta
+$1,244/yr (+$104/mo · 187.4%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 18 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
$23,423
− Mortgage interest
−$16,188
− Property taxes
−$664
− Insurance
−$1,445
− Repairs & maintenance
−$1,874
− Management
−$1,874
− Depreciation
−$8,407
Taxable loss
−$7,029
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,687
After-tax cash flow
$-104/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
Mayer Unified School District (4473)
NCES district ID
0404820
Math proficiency
23% ▼ -11.00%
Reading proficiency
26% ▼ -13.00%
Median HH income
$35,108
Composite
20.22/100
National rank
#8627
State rank
#165 of 249 in AZ

Livability — Spring Valley

Score
63/100
State rank
#117
US rank
#15515

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spring Valley, AZ
Population (ZIP)
6,425

Population outlook (Yavapai County) Hauer SSP2

Today (2025)
241,389 people
By 2030
249,523 · +3.4%
By 2040
259,966 · +7.7%
By 2050
264,736 · +9.7%
By 2075
269,334 · +11.6%
By 2100
256,505 · +6.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 15% Hispanic / Latino 14%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1%
Common ancestry
Lithuanian 6% Iranian 3% Romanian 3%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 6% Russian/Polish/Slavic 1%

Political lean MEDSL · Yavapai

2024 margin
Solid R (+33.9) · D 32.6% · R 66.5%
2008→2024 swing
-9.5pp toward R · 2008: -24.4pp · 2024: -33.9pp
All cycles
2024: R+33.9 2020: R+29.3 2016: R+31.4 2012: R+30.7 2008: R+24.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 55.51%
Current HPI
376.0374
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

+532.0% since first listed
9 events — show timeline
  • 2026-05-15 Listed $474,000 ARMLS
  • 2026-05-15 Listed $474,000 PAARMLS as Distributed by MLS Grid
  • 2026-05-15 Listed $299,000 ARMLS
  • 2026-05-15 Listed $299,000 PAARMLS as Distributed by MLS Grid
  • 2019-10-30 Sold (Public Records) $70,000 Public Records
  • 2019-10-30 Sold (Public Records) $41,500 Public Records
  • 2007-10-01 Sold (Public Records) $150,000 Public Records
  • 1999-10-05 Sold (Public Records) $75,000 Public Records
  • 1994-06-02 Sold (Public Records) $75,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $664 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…