2350 Adobe Road #256 Rd · Bullhead City, AZ 86442

$120,000

2 bd · 2.0 ba · 1,202 sqft · Manufactured · 391 Days on market

Built 2006 3,825 sqft lot Est $120k · at est.

---

Why this score? — see what drove the C 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 +26.0/30.0
• DSCR +8.7/10.0
• ARV discount +7.6/15.0
• 1% rule +6.9/10.0
• Livability +3.2/5.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• Schools +1.6/10.0
• Appreciation +0.0/10.0

Listing remarks

Large price decrease. This home is beautiful and ready to move in. This popular open floor plan is sure to please. The eat in kitchen offers lots of cabinets, room for your dining table, pantry, breakfast bar and is open to the living room. The sizable living room has sliding doors to an enclosed bonus/sun room. This adds another 150 square feet to your living area. Seller is leaving the portable cooling unit for your comfort. The primary bedroom is large with walk in close and walk in shower, The guest Bedroom also has a walk in closet. Perfect for extra storage. There is a utility room and the washer and dryer stay. The guest bath has a walk in shower and nice linen closet. You will enjoy

Key facts

• Open floor plan
• Utility room
• Washer and dryer

Tags

• OPEN FLOOR PLAN
• EAT IN KITCHEN
• ENCLOSED BONUS ROOM
• WALK IN CLOSET
• UTILITY ROOM
• WASHER AND DRYER

Property features AI

Finance

• Other: Lot dimensions approximately 45 x 85; Zoned R1FB (single-family factory built)
• Financial info: Land is leased
• HOA & community: Community clubhouse; Fitness center; Curbs; Senior community

Exterior

• Parking: Carport (2 spaces)
• Security: Gated community
• Utilities: Public water; Public sewer; 220 volt electric
• Home design: Manufactured home (double wide); Residential property
• Construction: Shingle roof
• Exterior features: Covered patio; Patio; Block and wood fencing (back yard); Shed(s); Water-smart landscaping; Community pool

Interior

• Kitchen: Dishwasher; Electric oven; Electric range; Microwave; Garbage disposal; Refrigerator; Water purifier
• Flooring: Carpet; Laminate
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
• Interior features: Breakfast bar; Ceiling fans; Laminate counters; Open floor plan; Walk-in closets; Accessible full bathroom
• Laundry & utility: Washer and dryer included (electric dryer hookup, inside); Water softener; Water heater

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $120k.

Deal economics

• At list price, monthly cash flow is $297 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $120k).
• Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.3% vs local median 3.7% in Bullhead City — 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 64/100 on livability (#103 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D, schools F.
• Bullhead City School District (4378) (town): math 16% / reading 22% proficiency, ranked #189 of 249 in AZ (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents soft (-0.9%/yr); 710 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,543 units permitted in Mohave County in 2024 (33 in 5+ unit buildings).
• This rent runs 36% of the median local income ($48k/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 $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Mohave County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

• It's been on market 391 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 7y ago; this cycle's ask has dropped $24k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $72k; list at $120k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: extreme-heat days projected 6→13/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $105,600 (12.0% below list)

Questions for the listing agent

1. It's been on market 391 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are F-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. Crime grade is D 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?
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: 1.19% ✓
• Cap rate: 9.27%
• Cash-on-cash: 10.62%
• DSCR: 1.47
• GRM: 7.0

CMA / ARV

• ARV (on-the-fly): $120,200
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2350 Adobe Rd #17	0.00mi	2/2.0	1,200 (-0%)	4mo	$97,000	$81	96
2350 Adobe Rd #8	0.00mi	2/2.0	1,197 (-0%)	6mo	$80,000	$67	95
2350 Adobe Rd #102	0.00mi	2/2.0	1,202 (0%)	11mo	$120,000	$100	91
2350 Adobe Rd Lot 2	0.11mi	2/2.0	1,119 (-7%)	1mo	$85,000	$76	82
2350 Adobe Rd #268	0.11mi	2/2.0	1,170 (-3%)	11mo	$122,500	$105	81
2350 Adobe Road #116 Rd	0.00mi	2/2.0	1,344 (+12%)	3mo	$104,000	$77	78
2350 Adobe Rd #97	0.00mi	2/2.0	1,056 (-12%)	3mo	$110,000	$104	77
2350 Adobe Road #87 Rd	0.17mi	2/2.0	1,056 (-12%)	0mo	$110,000	$104	72
2350 Adobe Rd #134	0.00mi	2/2.0	1,344 (+12%)	13mo	$140,000	$104	69
2350 Adobe Rd #46	0.00mi	2/2.0	1,350 (+12%)	12mo	$105,000	$78	69
2350 Adobe Rd #19	0.00mi	2/2.0	1,377 (+15%)	9mo	$88,000	$64	68
2350 Adobe Rd #228	0.00mi	3/2.0 (+1)	1,325 (+10%)	12mo	$135,000	$102	68

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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -3.8%
• Equity multiple: 0.86×
• Total profit: $-4,667
• Equity at exit: $17,892

10-year hold

• IRR: 2.1%
• Equity multiple: 1.13×
• Total profit: $4,255
• Equity at exit: $10,375

Cash invested: $33,600 (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 86442

• Home prices YoY: -27.0%
• Rents YoY: -0.9%
• Active inventory: 710
• Price-to-rent: 7.0×

Monthly cashflow live

• Estimated rent: $1,426 medium
• Mortgage (P&I): −$629
• Tax est. 1.5%: −$150 /mo · $1,800/yr
• Insurance: −$50
• HOA: −$0
• Vacancy / Maint / Mgmt: −$299
• Net cashflow: $297

Break-even live

Break-even rent $1,050

Max offer price $120,000

Occupancy floor 74%

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: $30,000
• Closing costs: $3,600
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2350 Adobe Rd Unit 29 Bullhead City, AZ	2.0	2.0	1097	$1,350	$1.23	13d	1	0.27mi

Listing history 19 events

1. 2026-05-31
   days on market $120,000 Active 391 DOM
2. 2026-05-30
   days on market $120,000 Active 390 DOM
3. 2026-03-25
   price $120,000
4. 2026-03-08
   price $135,000
5. 2025-12-04
   status Active
6. 2025-07-30
   price $139,000
7. 2025-06-06
   price $142,900
8. 2025-05-02
   listed $143,900 Active
9. 2025-04-02
   price $143,900
10. 2025-02-09
    price $144,900
11. 2024-10-02
    price $146,000
12. 2024-09-10
    status Active
13. 2024-08-13
    historical Active Under Contract
14. 2024-08-04
    listed $149,900 Active
15. 2024-05-09
    price $149,900
16. 2024-04-10
    price $152,900
17. 2023-12-03
    listed $153,000 Active
18. 2019-09-13
    soldstatus $72,000
19. 2019-01-11
    listed $75,000

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 9/10 Extreme 6 d/yr ≥114°F today · 13 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: $17,113
• − Mortgage interest: −$6,722
• − Property taxes: −$1,800
• − Insurance: −$600
• − Repairs & maintenance: −$1,369
• − Management: −$1,369
• − Depreciation: −$3,491
• Taxable income: $1,762
• Est. tax owed @ 24.0%: −$423
• After-tax cash flow: $3,145/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: Bullhead City School District (4378)
• NCES district ID: 0401500
• Math proficiency: 16% ▼ -11.00%
• Reading proficiency: 22% ▼ -6.00%
• Median HH income: $37,109
• Composite: 15.83/100
• National rank: #9263
• State rank: #189 of 249 in AZ

Livability — Bullhead City

• Score: 64/100
• State rank: #103
• US rank: #14458

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Bullhead City, AZ
• County: Mohave County · 181,906 people
• City population: 43,354
• Metro: Lake Havasu City-Kingman, AZ
• Population (ZIP): 34,735
• Household income: $48,081
• Rent vs Own: 30.1% rent · 69.9% own
• Severe rent burden: 1040.0

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 (68%)
• Race & ethnicity: White 68% Hispanic / Latino 22% Two or more races 12% Black 2% Asian 2%
• Hispanic origin (detail): Mexican 19%
• Common ancestry: Portuguese 3% Romanian 2% Lithuanian 2%
• Foreign-born: 9% · Canada, South Korea
• Languages at home: 87% English-only · Spanish 11%

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: ▼ -100.11%
• Current HPI: 270.3297
• Rent YoY: ▼ -0.90%
• Metro: Lake Havasu City-Kingman, 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

+60.0% since first listed

17 events — show timeline

• 2026-03-25 Price Changed $120,000 WARDEX
• 2026-03-08 Price Changed $135,000 WARDEX
• 2025-12-04 Relisted — WARDEX
• 2025-07-30 Price Changed $139,000 WARDEX
• 2025-06-06 Price Changed $142,900 WARDEX
• 2025-05-02 Listed $143,900 WARDEX
• 2025-04-02 Price Changed $143,900 WARDEX
• 2025-02-09 Price Changed $144,900 WARDEX
• 2024-10-02 Price Changed $146,000 WARDEX
• 2024-09-10 Relisted — WARDEX
• 2024-08-13 Contingent — WARDEX
• 2024-08-04 Listed $149,900 WARDEX
• 2024-05-09 Price Changed $149,900 WARDEX
• 2024-04-10 Price Changed $152,900 WARDEX
• 2023-12-03 Listed $153,000 WARDEX
• 2019-09-13 Sold (MLS) $72,000 WARDEX
• 2019-01-11 Listed $75,000 WARDEX