112 W Alpine St #112 · Prescott, AZ 86305

$169,900

2 bd · 2.0 ba · 1,536 sqft · Manufactured · 87 Days on market

Built 1982 Good condition $111/sqft · 35% above area Est $126k · 35% over

---

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 +21.1/30.0
• DSCR +6.7/10.0
• 1% rule +5.5/10.0
• Condition / age +3.8/5.0
• Livability +3.7/5.0
• Schools +3.3/10.0
• Rent growth +2.8/5.0
• ARV discount +0.0/15.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome to this beautifully situated corner lot home in Prescott offering versatility and scenic Arizona living. Enjoy stunning mountain views and mature trees right from your doorstep, creating a peaceful setting. Inside, you'll find a spacious living room ideal for entertaining or relaxing, along with multiple Arizona rooms that provide endless possibilities for additional living, dining, or hobby spaces filled with natural light. The primary suite features a unique hidden flex space within the closet, perfect for a home office, private retreat, or extra storage. Located in a desirable community, residents enjoy access to amenities including a clubhouse, fitness center, pool, and hot tub. Don't miss this versatile home with incredible views and standout features!

Key facts

• 2 parking spots
• Community pool
• Built 1982

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $170k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $175 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $170k).
• Recommended offer: $160k (6.0% below list) — sets the bar for market timing.
• Cap rate 8.0% vs local median 2.4% in Prescott — 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 73/100 on livability (#22 in AZ) — a middle-class / working-renter tenant base. Strengths: health & safety A+, amenities A; Watch: cost of living D, commute F.
• Prescott Unified District (4466) (urban): math 34% / reading 44% proficiency, ranked #70 of 249 in AZ (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Prescott Mile High Middle School (math 26% / reading 42%, grade F, #67 of 218 statewide, top 31%, 578 students, 33% FRL).
• Market conditions: Rents rising (+1.0%/yr); 707 active listings in the ZIP; solid renter incomes; 2,062 units permitted in Yavapai County in 2024 (98 in 5+ unit buildings).

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.

Negotiation context

• It's been on market 87 days — a 6% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 5y ago 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.
• Current owner paid $95k; list at $170k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $66/mo.
• Climate carrying-cost: severe flood risk; moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $159,706 (6.0% below list)

Questions for the listing agent

1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
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: 1.05% ✓
• Cap rate: 8.00%
• Cash-on-cash: 6.10%
• DSCR: 1.27
• GRM: 7.9

CMA / ARV

• ARV (median comp): $126,159
• List price: $169,900
• Delta: 34.67%
• Verdict: OVERPRICED
• Comps: 2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.01% rent growth · sell at horizon

5-year hold

• IRR: -11.7%
• Equity multiple: 0.58×
• Total profit: $-19,813
• Equity at exit: $25,333

10-year hold

• IRR: -5.9%
• Equity multiple: 0.65×
• Total profit: $-16,470
• Equity at exit: $14,690

Cash invested: $47,572 (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.

Methodology + full state rankings →

ZIP-level market 86305

• Home prices YoY: -18.7%
• Rents YoY: 1.0%
• Active inventory: 707
• Price-to-rent: 7.9×

Monthly cashflow live

• Estimated rent: $1,792 medium
• Mortgage (P&I): −$891
• Tax est. 1.5%: −$212 /mo · $2,548/yr
• Insurance: −$71
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$376
• Net cashflow: $175

Break-even live

Break-even rent $1,570

Max offer price $169,900

Occupancy floor 85%

Sensitivity live

Price	-10% $293	-5% $234	+0% $175	+5% $117	+10% $58
Rent	-10% $34	-5% $105	+0% $175	+5% $246	+10% $317
Rate	-1.0pp $261	-0.5pp $219	base $175	+0.5pp $131	+1.0pp $87

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: $42,475
• Closing costs: $5,097
• Reserves months: —
• Total cash needed: —

Listing history 23 events

1. 2026-06-21
   days on market $169,900 Active 87 DOM
2. 2026-06-18
   days on market $169,900 Active 84 DOM
3. 2026-06-17
   days on market $169,900 Active 83 DOM
4. 2026-06-16
   days on market $169,900 Active 82 DOM
5. 2026-06-15
   days on market $169,900 Active 81 DOM
6. 2026-06-14
   days on market $169,900 Active 79 DOM
7. 2026-06-13
   days on market $169,900 Active 78 DOM
8. 2026-06-10
   days on market $169,900 Active 76 DOM
9. 2026-06-09
   days on market $169,900 Active 75 DOM
10. 2026-06-08
    days on market $169,900 Active 74 DOM
11. 2026-06-07
    days on market $169,900 Active 73 DOM
12. 2026-06-05
    days on market $169,900 Active 70 DOM
13. 2026-06-02
    days on market $169,900 Active 68 DOM
14. 2026-06-01
    days on market $169,900 Active 67 DOM
15. 2026-05-31
    days on market $169,900 Active 66 DOM
16. 2026-05-30
    days on market $169,900 Active 65 DOM
17. 2026-03-24
    listed $169,900 Active 784-char remark

    Show marketing remark (784 chars)

    Welcome to this beautifully situated corner lot home in Prescott offering versatility and scenic Arizona living. Enjoy stunning mountain views and mature trees right from your doorstep, creating a peaceful setting. Inside, you'll find a spacious living room ideal for entertaining or relaxing, along with multiple Arizona rooms that provide endless possibilities for additional living, dining, or hobby spaces filled with natural light. The primary suite features a unique hidden flex space within the closet, perfect for a home office, private retreat, or extra storage. Located in a desirable community, residents enjoy access to amenities including a clubhouse, fitness center, pool, and hot tub. Don't miss this versatile home with incredible views and standout features!

18. 2022-02-19
    soldstatus $95,000 Closed 571-char remark

    Show marketing remark (571 chars)

    e, pool, tennis court. Straight on Alpine to first stop sign, continue uphill on Alpine. This home is near the top of the hill.Remarks: This is a 55+ community. Land is leased. One title holder must be 55 or older. This home has a great view of about 40 miles. There is a screened porchplus two additional rooms not counted in the square footage. So this home lives like a triple wide. Amenities include pool, spa, clubhouse, tennis court, billiardroom, workout room, community kitchen and meeting room, 2 lakes, dog park, miles of hiking trails and nature trails nearby.

19. 2022-02-04
    status Pending 571-char remark

    Show marketing remark (571 chars)

    e, pool, tennis court. Straight on Alpine to first stop sign, continue uphill on Alpine. This home is near the top of the hill.Remarks: This is a 55+ community. Land is leased. One title holder must be 55 or older. This home has a great view of about 40 miles. There is a screened porchplus two additional rooms not counted in the square footage. So this home lives like a triple wide. Amenities include pool, spa, clubhouse, tennis court, billiardroom, workout room, community kitchen and meeting room, 2 lakes, dog park, miles of hiking trails and nature trails nearby.

20. 2022-01-21
    price $105,000 571-char remark

    Show marketing remark (571 chars)

    e, pool, tennis court. Straight on Alpine to first stop sign, continue uphill on Alpine. This home is near the top of the hill.Remarks: This is a 55+ community. Land is leased. One title holder must be 55 or older. This home has a great view of about 40 miles. There is a screened porchplus two additional rooms not counted in the square footage. So this home lives like a triple wide. Amenities include pool, spa, clubhouse, tennis court, billiardroom, workout room, community kitchen and meeting room, 2 lakes, dog park, miles of hiking trails and nature trails nearby.

21. 2022-01-15
    status Active 571-char remark

    Show marketing remark (571 chars)

    e, pool, tennis court. Straight on Alpine to first stop sign, continue uphill on Alpine. This home is near the top of the hill.Remarks: This is a 55+ community. Land is leased. One title holder must be 55 or older. This home has a great view of about 40 miles. There is a screened porchplus two additional rooms not counted in the square footage. So this home lives like a triple wide. Amenities include pool, spa, clubhouse, tennis court, billiardroom, workout room, community kitchen and meeting room, 2 lakes, dog park, miles of hiking trails and nature trails nearby.

22. 2022-01-02
    status Pending 571-char remark

    Show marketing remark (571 chars)

    e, pool, tennis court. Straight on Alpine to first stop sign, continue uphill on Alpine. This home is near the top of the hill.Remarks: This is a 55+ community. Land is leased. One title holder must be 55 or older. This home has a great view of about 40 miles. There is a screened porchplus two additional rooms not counted in the square footage. So this home lives like a triple wide. Amenities include pool, spa, clubhouse, tennis court, billiardroom, workout room, community kitchen and meeting room, 2 lakes, dog park, miles of hiking trails and nature trails nearby.

23. 2021-12-25
    listed $126,000 Active 571-char remark

    Show marketing remark (571 chars)

    e, pool, tennis court. Straight on Alpine to first stop sign, continue uphill on Alpine. This home is near the top of the hill.Remarks: This is a 55+ community. Land is leased. One title holder must be 55 or older. This home has a great view of about 40 miles. There is a screened porchplus two additional rooms not counted in the square footage. So this home lives like a triple wide. Amenities include pool, spa, clubhouse, tennis court, billiardroom, workout room, community kitchen and meeting room, 2 lakes, dog park, miles of hiking trails and nature trails nearby.

ⓘ 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 3/10 Moderate 8 d/yr ≥91°F today · 22 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

Taxation est. · year 1

• Rental income: $21,508
• − Mortgage interest: −$9,517
• − Property taxes: −$2,548
• − Insurance: −$1,647
• − Repairs & maintenance: −$1,721
• − Management: −$1,721
• − Depreciation: −$4,943
• Taxable loss: −$588
• Est. tax savings @ 24.0%: +$141
• After-tax cash flow: $2,246/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

Good 75/100 Cosmetic rehab

This home is in good condition with modern updates and a good curb appeal, making it a solid investment.

Value-add opportunities

• Resale paint exterior — enhances curb appeal
• Resale replace sliding glass doors — improves energy efficiency and aesthetics

Renovation cost estimate screening

Value-add ROI direction

• Resale paint exterior — enhances curb appeal ↑
• Resale replace sliding glass doors — improves energy efficiency and aesthetics ↑

ⓘ 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: Prescott Unified District (4466)
• NCES district ID: 0406730
• Math proficiency: 34% ▼ -16.00%
• Reading proficiency: 44% ▼ -13.00%
• Median HH income: $48,354
• Composite: 33.47/100
• National rank: #5450
• State rank: #70 of 249 in AZ

Livability — Prescott

• Score: 73/100
• State rank: #22
• US rank: #5579

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Yavapai County · 190,406 people
• City population: 66,312
• Metro: Prescott Valley-Prescott, AZ
• Population (ZIP): 19,790
• Household income: $80,436
• Rent vs Own: 19.1% rent · 80.9% own
• Severe rent burden: 380.0

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 8% Two or more races 6% Asian 1%
• Hispanic origin (detail): Mexican 5% Puerto Rican 2%
• Common ancestry: Slovak 4% Italian 3% Lithuanian 3%
• Foreign-born: 4% · Canada
• Languages at home: 95% English-only · Spanish 3%

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: ▼ -80.31%
• Current HPI: 348.5199
• Rent YoY: ▲ 1.01%
• 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
▸Technology	2	$13B
▸Mining / Metals	1	$23B
▸Environmental Services	1	$16B
▸Metals / Steel	1	$14B
▸Technology Distribution	1	$9B
▸Homebuilding	1	$8B

Price history

+34.8% since first listed

7 events — show timeline

• 2026-03-24 Listed $169,900 ARMLS
• 2022-02-19 Sold (MLS) $95,000 PAARMLS as Distributed by MLS Grid
• 2022-02-04 Pending — PAARMLS as Distributed by MLS Grid
• 2022-01-21 Price Changed $105,000 PAARMLS as Distributed by MLS Grid
• 2022-01-15 Relisted — PAARMLS as Distributed by MLS Grid
• 2022-01-02 Pending — PAARMLS as Distributed by MLS Grid
• 2021-12-25 Listed $126,000 PAARMLS as Distributed by MLS Grid