CashFlowRE
Sign in Sign up
No image
D Composite 44.75
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.7/5.0
  • Schools +3.3/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$30,000

910 W Gurley St #127 · Prescott, AZ 86305
2 bd · 1.5 ba · 896 sqft · Manufactured · 258 Days on market
Built 1983 ↓ 54% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

Key facts

  • Historic buildings
  • Walking distance
  • Mature vegetation

Tags

NATURAL PARK LIKE SETTINGWALKING DISTANCEGRANITE BOULDER FORMATIONSTREE COVERED VALLEYHISTORIC BUILDINGSMATURE VEGETATION

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/1.5-bath manufactured listed at $30k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 50.6% 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, schools 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.
  • Market conditions: Rents rising (+1.0%/yr); 707 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $207 of loan paydown is wiped out by about $900 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 + 1.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 258 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 3y ago; this cycle's ask has dropped $5k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $26,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 258 days. Have you received any prior offers? Is the seller open to a 12% 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
5.55%
Cap rate
50.59%
Cash-on-cash
158.21%
DSCR
8.04
GRM
1.5

CMA / ARV

ARV (on-the-fly)
$61,824
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
615 West St #2 0.62mi 2/1.5 800 (-11%) 23mo $55,000 $69 34

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

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
7.93×
Total profit
$58,240
Equity at exit
$4,473
10-year hold
IRR
Equity multiple
15.70×
Total profit
$123,474
Equity at exit
$2,594

Cash invested: $8,400 (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 86305

Home prices YoY
-18.7%
Rents YoY
1.0%
Active inventory
707
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$1,664 high interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$1,041

Break-even live

Break-even rent $347
Max offer price $30,000
Occupancy floor 32%

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
$7,500
Closing costs
$900
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
824 W Gurley St Prescott, AZ 1.0–2.0 1.0 711 $1,375 $1.93 21d 2 0.15mi
1020 Heap Ave Prescott, AZ 2.0 1.0 1035 $2,000 $1.93 21d 1 0.22mi
350 Rim Rock Cir #2 Prescott, AZ 2.0 2.0 1014 $1,750 $1.73 43d 1 0.61mi
355 Country Club Cir Prescott, AZ 2.0–3.0 1.5 972 $1,400 $1.44 13d 5 0.63mi
312 Bridge St Unit 4 Prescott, AZ 2.0 1.0 880 $1,395 $1.59 21d 1 0.64mi
378 Park Ave Prescott, AZ 2.0 1.5 838 $2,300 $2.74 21d 1 0.65mi
410 Madison Ave Unit 3 Prescott, AZ 2.0 1.0 680 $1,200 $1.76 43d 1 0.65mi
538 Lincoln Ave Unit 2A'VACATION Prescott, AZ 2.0 1.0 850 $1,850 $2.18 43d 1 0.66mi
538 Lincoln Ave Unit 2C'VACATION Prescott, AZ 2.0 1.0 850 $1,750 $2.06 43d 1 0.66mi
538 Lincoln Ave Unit 1A'VACATION Prescott, AZ 3.0 2.0 1000 $2,000 $2.00 43d 1 0.66mi
408 Madison Ave #4 Prescott, AZ 2.0 1.0 680 $1,200 $1.76 21d 1 0.67mi
336 Country Club Cir Unit C-1 Prescott, AZ 2.0 2.0 929 $1,575 $1.70 21d 1 0.69mi
720 N Walnut St Unit 15 Prescott, AZ 2.0 2.0 1082 $2,150 $1.99 43d 1 0.71mi
635 Dameron Dr Apt 1 Prescott, AZ 2.0 1.0 850 $1,150 $1.35 13d 1 0.77mi
780 Gail Gardner Way Unit 5 Prescott, AZ 2.0 1.0 887 $1,550 $1.75 43d 1 0.78mi
601 Campbell St Apt 3 Prescott, AZ 2.0 1.0 720 $1,000 $1.39 43d 1 0.80mi
570 1st St Apt C Prescott, AZ 2.0 1.0 705 $1,050 $1.49 43d 1 0.81mi
603 Campbell St Apt 01 Prescott, AZ 2.0 1.0 720 $1,000 $1.39 43d 1 0.81mi
248 Vallejo St Apt B Prescott, AZ 3.0 1.0 1000 $1,795 $1.79 13d 1 0.84mi
628 1st St Apt 2C Prescott, AZ 1.0 1.0 840 $1,100 $1.31 43d 1 0.87mi
129 N Cortez St Unit 223 Prescott, AZ 1.0 1.0 650 $1,295 $1.99 21d 1 0.89mi
123 N Cortez St Unit 223 Prescott, AZ 1.0 1.0 650 $1,295 $1.99 21d 1 0.89mi
301 W Merritt St Unit 303-A Prescott, AZ 2.0 1.0 650 $1,250 $1.92 21d 1 0.99mi
315 S Cortez St Unit B Prescott, AZ 2.0 1.0 1050 $2,500 $2.38 43d 1 1.01mi
411 S Cortez St Prescott, AZ 1.0 1.0 754 $1,650 $2.19 43d 1 1.06mi
610 S Granite St Prescott, AZ 1.0 1.0 546 $1,100 $2.01 13d 1 1.07mi
304 E Goodwin St Unit 1257809P Prescott, AZ 2.0 2.0 893 $4,182 $4.68 13d 1 1.08mi
422 S Marina St Prescott, AZ 2.0 1.0 884 $1,600 $1.81 43d 1 1.11mi
109 N Pleasant St Unit C Prescott, AZ 1.0 1.0 750 $1,395 $1.86 43d 1 1.13mi
717 S Granite St #4 Prescott, AZ 2.0 1.5 910 $1,800 $1.98 21d 1 1.17mi
315 E Carleton St Prescott, AZ 2.0 1.0 874 $1,500 $1.72 13d 6 1.17mi
131 Whipple Extention Unit B Prescott, AZ 2.0 1.0 865 $1,400 $1.62 43d 1 1.21mi
131 Whipple Ext Prescott, AZ 2.0 1.0 865 $1,500 $1.73 13d 1 1.21mi
415 S Alarcon St Unit C Prescott, AZ 2.0 1.0 1000 $1,700 $1.70 13d 1 1.21mi
141 Whipple Ext Prescott, AZ 2.0 1.0 865 $1,400 $1.62 43d 1 1.21mi
701 White Spar Rd Prescott, AZ 1.0–2.0 1.0–2.0 751 $1,850 $2.46 13d 10 1.21mi
740 S Montezuma St Prescott, AZ 2.0 1.5 878 $1,500 $1.71 13d 1 1.23mi
403 S Pleasant St Prescott, AZ 1.0 1.0 750 $1,475 $1.97 43d 1 1.25mi
606 E Willis St Prescott, AZ 1.0 1.0 604 $1,225 $2.03 21d 1 1.29mi
347 S Mount Vernon Ave Prescott, AZ 2.0 2.0 1110 $2,450 $2.21 43d 1 1.31mi

Listing history 29 events

  1. 2026-03-19
    status Pending
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  2. 2026-03-19
    status Pending 816-char remark
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  3. 2026-03-14
    status Active 816-char remark
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  4. 2026-03-14
    status Active
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  5. 2026-02-18
    status Pending 816-char remark
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  6. 2026-02-18
    status Pending
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  7. 2025-11-04
    price $30,000 816-char remark
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  8. 2025-11-04
    price $30,000
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  9. 2025-07-02
    status Active
  10. 2025-04-21
    status Active
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  11. 2025-04-21
    status Active 816-char remark
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  12. 2025-04-18
    status Pending 816-char remark
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  13. 2025-04-18
    status Pending
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  14. 2025-04-18
    historical
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  15. 2025-03-27
    listed $35,000 Active
  16. 2025-02-19
    listed $35,000 Active 816-char remark
    Show marketing remark (816 chars)

    Mobile home on LEASED LAND. Sale is for the mobile home only. Nestled in the heart of downtown Prescott, Pine Lawn Ranch is the ideal place to live, offering the convenience of being right in town in a natural-park like setting that gives the feeling of being out in the country. Located less than 3⁄4 of a mile from the Court House square on Gurley Street, means that the downtown & all it has to offer are within walking distance. Beautiful granite boulder formations create a natural buffer between the park and the city outside, making this tree covered valley cozy and quiet. Historic buildings, mature vegetation & extensive landscaping give a real sense of history & nostalgia, while our commitment to maintaining & operating a quality community assure you of an enjoyable place to relax

  17. 2024-09-04
    status Active
  18. 2024-08-17
    status Active
  19. 2024-07-03
    status Active
  20. 2024-07-03
    price $55,000
  21. 2024-06-13
    status Active
  22. 2024-06-11
    historical
  23. 2024-06-11
    historical
  24. 2024-06-11
    historical
  25. 2024-06-11
    historical
  26. 2024-04-22
    status Pending
  27. 2024-01-23
    status Active
  28. 2023-11-18
    historical
  29. 2023-11-14
    listed $65,000

ⓘ 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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°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
$19,972
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$948
− Repairs & maintenance
−$1,598
− Management
−$1,598
− Depreciation
−$873
Taxable income
$12,825
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,078
After-tax cash flow
$9,414/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
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

Census place
Prescott, AZ
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

Price history

-53.8% since first listed
29 events — show timeline
  • 2026-03-19 Pending ARMLS
  • 2026-03-19 Pending PAARMLS as Distributed by MLS Grid
  • 2026-03-14 Relisted PAARMLS as Distributed by MLS Grid
  • 2026-03-14 Relisted ARMLS
  • 2026-02-18 Pending PAARMLS as Distributed by MLS Grid
  • 2026-02-18 Pending ARMLS
  • 2025-11-04 Price Changed $30,000 PAARMLS as Distributed by MLS Grid
  • 2025-11-04 Price Changed $30,000 ARMLS
  • 2025-07-02 Relisted ARMLS
  • 2025-04-21 Relisted ARMLS
  • 2025-04-21 Relisted PAARMLS as Distributed by MLS Grid
  • 2025-04-18 Pending PAARMLS as Distributed by MLS Grid
  • 2025-04-18 Pending ARMLS
  • 2025-04-18 Listing Removed ARMLS
  • 2025-03-27 Listed $35,000 ARMLS
  • 2025-02-19 Listed $35,000 PAARMLS as Distributed by MLS Grid
  • 2024-09-04 Relisted PAARMLS as Distributed by MLS Grid
  • 2024-08-17 Relisted PAARMLS as Distributed by MLS Grid
  • 2024-07-03 Relisted PAARMLS as Distributed by MLS Grid
  • 2024-07-03 Price Changed $55,000 PAARMLS as Distributed by MLS Grid
  • 2024-06-13 Relisted PAARMLS as Distributed by MLS Grid
  • 2024-06-11 Listing Removed PAARMLS as Distributed by MLS Grid
  • 2024-06-11 Listing Removed PAARMLS as Distributed by MLS Grid
  • 2024-06-11 Listing Removed PAARMLS as Distributed by MLS Grid
  • 2024-06-11 Listing Removed PAARMLS as Distributed by MLS Grid
  • 2024-04-22 Pending PAARMLS as Distributed by MLS Grid
  • 2024-01-23 Relisted PAARMLS as Distributed by MLS Grid
  • 2023-11-18 Listing Removed PAARMLS as Distributed by MLS Grid
  • 2023-11-14 Listed $65,000 PAARMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…