CashFlowRE
Sign in Sign up
9275 E Chestnut Hill Ave
B- Composite 67.6
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 +26.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.2/10.0
  • 1% rule +6.1/10.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$164,900

9275 E Chestnut Hill Ave · Dewey-Humboldt, AZ 86327
3 bd · 1.0 ba · 1,023 sqft · SingleFamily public records · 14 Days on market
Built 1979 2.35 ac lot $161/sqft · 40% below area Est $274k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful opportunity to own a 3-bedroom home on 2.35 acres in Dewey Humboldt with panoramic Mingus Mountain and Bradshaw Mountain views. This ranch style property offers privacy, open space, and the peaceful lifestyle many buyers are searching for in Northern Arizona. Located in the desirable Blue Hills Farm area, the property features flexible living space, room for animals, RV parking, and incredible outdoor potential. Inside, the home welcomes you with vaulted ceilings and clerestory windows that bring in natural light throughout the main living areas. The kitchen combines style and functionality with granite countertops, white cabinetry, shiplap accents, and a garden window overlooking the property. The dining area captures beautiful mountain views, creating a warm and inviting atmosphere for everyday living. A spacious den with French doors offers the flexibility for a home office, hobby room, or possible fourth bedroom. The gently sloping acreage includes partial fencing, a storage shed, water holding tank, RV hookup, and plenty of room for horses, chickens, goats, or additional outdoor improvements. The large deck provides the perfect setting to relax and enjoy the surrounding landscape and Arizona sunsets. This foreclosure property presents a fantastic opportunity for buyers looking to add personal touches and build equity while enjoying country living with convenient access to Highway 69, Prescott Valley, and Prescott.

Key facts

  • Rv parking
  • Vaulted ceilings
  • Granite countertops

Tags

FLEXIBLE LIVING SPACERV PARKINGOUTDOOR POTENTIALVAULTED CEILINGSGRANITE COUNTERTOPSWHITE CABINETRY

Property features AI

Finance

  • HOA & community: No association fees

Exterior

  • Parking: RV access/parking; Circular driveway
  • Utilities: Private well for water; Septic (installed and connected); Propane for utilities
  • Home design: Single-family residence; Fee simple ownership; Dirt road frontage
  • Construction: Wood frame construction; Painted exterior; Composition roof
  • Exterior features: Panoramic and mountain views; Partial fencing; Shed(s); Dirt front and back yard areas; Grass front and back yard areas; County-maintained road access

Interior

  • Kitchen: Refrigerator; Dishwasher
  • Bedrooms: Up to 4 possible bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Floor furnace; Wall furnace; Ceiling fans
  • Interior features: Granite counters; No interior steps; Full bathroom in primary bedroom; Dual-pane windows; Solar panels; See remarks
  • Laundry & utility: Indoor laundry with washer/dryer hookups (washer/dryer not included)

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 $165k.

Deal economics

  • At list price, monthly cash flow is $454 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 9.6% vs local median 2.4% in Dewey-Humboldt — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Humboldt Unified District (4469) (suburban): math 31% / reading 37% proficiency, ranked #94 of 249 in AZ (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Granville Elementary School (math 33% / reading 43%, grade F, #427 of 1,109 statewide, top 39%, 514 students, 49% FRL); Bradshaw Mountain Middle School (math 24% / reading 39%, grade F, #78 of 218 statewide, top 36%, 280 students, 55% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 266 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,062 units permitted in Yavapai County in 2024 (98 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($72k/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 $5k of value loss. Plan a longer hold.
  • Yavapai County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,900

Questions for the listing agent

  1. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.11%
Cap rate
9.59%
Cash-on-cash
11.79%
DSCR
1.52
GRM
7.5

CMA / ARV

ARV (median comp)
$274,031
List price
$164,900
Delta
-39.82%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
1.2%
Equity multiple
1.05×
Total profit
$2,102
Equity at exit
$24,587
10-year hold
IRR
10.8%
Equity multiple
1.84×
Total profit
$38,772
Equity at exit
$14,258

Cash invested: $46,172 (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 86327

Home prices YoY
-11.8%
Active inventory
266
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,832 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$60 /mo · $722/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$454

Break-even live

Break-even rent $1,258
Max offer price $164,900
Occupancy floor 70%

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
$41,225
Closing costs
$4,947
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10378 E Kachina Pl Dewey, AZ 3.0 2.0 1157 $1,944 $1.68 13d 1 1.19mi

Listing history 34 events

  1. 2026-05-12
    listed $164,900 Active 1452-char remark
    Show marketing remark (1452 chars)

    Beautiful opportunity to own a 3-bedroom home on 2.35 acres in Dewey Humboldt with panoramic Mingus Mountain and Bradshaw Mountain views. This ranch style property offers privacy, open space, and the peaceful lifestyle many buyers are searching for in Northern Arizona. Located in the desirable Blue Hills Farm area, the property features flexible living space, room for animals, RV parking, and incredible outdoor potential. Inside, the home welcomes you with vaulted ceilings and clerestory windows that bring in natural light throughout the main living areas. The kitchen combines style and functionality with granite countertops, white cabinetry, shiplap accents, and a garden window overlooking the property. The dining area captures beautiful mountain views, creating a warm and inviting atmosphere for everyday living. A spacious den with French doors offers the flexibility for a home office, hobby room, or possible fourth bedroom. The gently sloping acreage includes partial fencing, a storage shed, water holding tank, RV hookup, and plenty of room for horses, chickens, goats, or additional outdoor improvements. The large deck provides the perfect setting to relax and enjoy the surrounding landscape and Arizona sunsets. This foreclosure property presents a fantastic opportunity for buyers looking to add personal touches and build equity while enjoying country living with convenient access to Highway 69, Prescott Valley, and Prescott.

  2. 2026-05-12
    listed $164,900 Active 1455-char remark
    Show marketing remark (1452 chars)

    Beautiful opportunity to own a 3-bedroom home on 2.35 acres in Dewey Humboldt with panoramic Mingus Mountain and Bradshaw Mountain views. This ranch style property offers privacy, open space, and the peaceful lifestyle many buyers are searching for in Northern Arizona. Located in the desirable Blue Hills Farm area, the property features flexible living space, room for animals, RV parking, and incredible outdoor potential. Inside, the home welcomes you with vaulted ceilings and clerestory windows that bring in natural light throughout the main living areas. The kitchen combines style and functionality with granite countertops, white cabinetry, shiplap accents, and a garden window overlooking the property. The dining area captures beautiful mountain views, creating a warm and inviting atmosphere for everyday living. A spacious den with French doors offers the flexibility for a home office, hobby room, or possible fourth bedroom. The gently sloping acreage includes partial fencing, a storage shed, water holding tank, RV hookup, and plenty of room for horses, chickens, goats, or additional outdoor improvements. The large deck provides the perfect setting to relax and enjoy the surrounding landscape and Arizona sunsets. This foreclosure property presents a fantastic opportunity for buyers looking to add personal touches and build equity while enjoying country living with convenient access to Highway 69, Prescott Valley, and Prescott.

  3. 2026-05-12
    listed $164,900 Active
    Show marketing remark (1452 chars)

    Beautiful opportunity to own a 3-bedroom home on 2.35 acres in Dewey Humboldt with panoramic Mingus Mountain and Bradshaw Mountain views. This ranch style property offers privacy, open space, and the peaceful lifestyle many buyers are searching for in Northern Arizona. Located in the desirable Blue Hills Farm area, the property features flexible living space, room for animals, RV parking, and incredible outdoor potential. Inside, the home welcomes you with vaulted ceilings and clerestory windows that bring in natural light throughout the main living areas. The kitchen combines style and functionality with granite countertops, white cabinetry, shiplap accents, and a garden window overlooking the property. The dining area captures beautiful mountain views, creating a warm and inviting atmosphere for everyday living. A spacious den with French doors offers the flexibility for a home office, hobby room, or possible fourth bedroom. The gently sloping acreage includes partial fencing, a storage shed, water holding tank, RV hookup, and plenty of room for horses, chickens, goats, or additional outdoor improvements. The large deck provides the perfect setting to relax and enjoy the surrounding landscape and Arizona sunsets. This foreclosure property presents a fantastic opportunity for buyers looking to add personal touches and build equity while enjoying country living with convenient access to Highway 69, Prescott Valley, and Prescott.

  4. 2026-04-23
    historical
  5. 2026-04-20
    historical
  6. 2026-02-23
    price $200,000
  7. 2026-02-23
    price $200,000
  8. 2026-02-02
    price $225,000
  9. 2026-02-02
    price $225,000
  10. 2026-01-15
    listed $235,000 Active
  11. 2026-01-15
    listed $235,000 Active
  12. 2026-01-08
    historical
  13. 2026-01-08
    historical
  14. 2025-12-02
    historical Active Under Contract
  15. 2025-11-24
    price $225,000
  16. 2025-11-24
    price $225,000
  17. 2025-11-12
    status Active
  18. 2025-11-07
    historical Active Under Contract
  19. 2025-10-17
    price $250,000
  20. 2025-10-16
    price $250,000
  21. 2025-10-08
    price $259,900
  22. 2025-10-08
    price $259,900
  23. 2025-09-19
    listed $265,000 Active
  24. 2025-09-19
    listed $265,000 Active
  25. 2025-07-16
    historical
  26. 2025-07-16
    historical
  27. 2025-06-05
    price $264,900
  28. 2025-06-05
    price $264,900
  29. 2025-05-23
    listed $274,900 Active
  30. 2025-05-23
    listed $274,900 Active
  31. 2020-01-08
    soldstatus $169,900
  32. 2020-01-08
    soldstatus $169,900
  33. 2008-03-17
    soldstatus $129,900
  34. 1995-05-22
    soldstatus $25,500

ⓘ 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
$722 · $60/mo
Projected year-2 tax
$1,088 · $91/mo
Expected delta
+$367/yr (+$31/mo · 50.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone D · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$21,981
− Mortgage interest
−$9,237
− Property taxes
−$722
− Insurance
−$824
− Repairs & maintenance
−$1,759
− Management
−$1,759
− Depreciation
−$4,797
Taxable income
$2,884
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$692
After-tax cash flow
$4,750/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
Humboldt Unified District (4469)
NCES district ID
0403870
Math proficiency
31% ▼ -13.00%
Reading proficiency
37% ▼ -14.00%
Median HH income
$45,326
Composite
29.06/100
National rank
#6605
State rank
#94 of 249 in AZ

Livability — Dewey-Humboldt

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Dewey-Humboldt, AZ
County
Yavapai County · 190,406 people
Metro
Prescott Valley-Prescott, AZ
Population (ZIP)
12,154
Household income
$71,512
Rent vs Own
9.0% rent · 91.0% own
Severe rent burden
70.0

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 (86%)
Race & ethnicity
White 86% Hispanic / Latino 9% Two or more races 6%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Lithuanian 4% Romanian 3% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% German/W. Germanic 1% French/Haitian/Cajun 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
▼ -43.08%
Current HPI
320.6301
Rent YoY
Metro
Prescott Valley-Prescott, AZ
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+546.7% since first listed
36 events — show timeline
  • 2026-05-26 Pending ARMLS
  • 2026-05-26 Pending PAARMLS as Distributed by MLS Grid
  • 2026-05-12 Listed $164,900 PAARMLS as Distributed by MLS Grid
  • 2026-05-12 Listed $164,900 ARMLS
  • 2026-05-12 Listed $164,900 NAZMLS
  • 2026-04-23 Listing Removed ARMLS
  • 2026-04-20 Listing Removed PAARMLS as Distributed by MLS Grid
  • 2026-02-23 Price Changed $200,000 PAARMLS as Distributed by MLS Grid
  • 2026-02-23 Price Changed $200,000 ARMLS
  • 2026-02-02 Price Changed $225,000 ARMLS
  • 2026-02-02 Price Changed $225,000 PAARMLS as Distributed by MLS Grid
  • 2026-01-15 Listed $235,000 PAARMLS as Distributed by MLS Grid
  • 2026-01-15 Listed $235,000 ARMLS
  • 2026-01-08 Listing Removed PAARMLS as Distributed by MLS Grid
  • 2026-01-08 Listing Removed ARMLS
  • 2025-12-02 Contingent PAARMLS as Distributed by MLS Grid
  • 2025-11-24 Price Changed $225,000 ARMLS
  • 2025-11-24 Price Changed $225,000 PAARMLS as Distributed by MLS Grid
  • 2025-11-12 Relisted PAARMLS as Distributed by MLS Grid
  • 2025-11-07 Contingent PAARMLS as Distributed by MLS Grid
  • 2025-10-17 Price Changed $250,000 ARMLS
  • 2025-10-16 Price Changed $250,000 PAARMLS as Distributed by MLS Grid
  • 2025-10-08 Price Changed $259,900 PAARMLS as Distributed by MLS Grid
  • 2025-10-08 Price Changed $259,900 ARMLS
  • 2025-09-19 Listed $265,000 PAARMLS as Distributed by MLS Grid
  • 2025-09-19 Listed $265,000 ARMLS
  • 2025-07-16 Listing Removed PAARMLS as Distributed by MLS Grid
  • 2025-07-16 Listing Removed ARMLS
  • 2025-06-05 Price Changed $264,900 ARMLS
  • 2025-06-05 Price Changed $264,900 PAARMLS as Distributed by MLS Grid
  • 2025-05-23 Listed $274,900 ARMLS
  • 2025-05-23 Listed $274,900 PAARMLS as Distributed by MLS Grid
  • 2020-01-08 Sold (Public Records) $169,900 Public Records
  • 2020-01-08 Sold (MLS) $169,900 PAARMLS as Distributed by MLS Grid
  • 2008-03-17 Sold (MLS) $129,900 PAARMLS as Distributed by MLS Grid
  • 1995-05-22 Sold (Public Records) $25,500 Public Records

Property tax history

+3.6%/yr

Latest (2025): $722 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…