🏷️ Likely Rental
4581 N Ranger Rd · Prescott Valley, AZ
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $610 – $1,132
Heat risk 4/10 · Minor
- Hot days now (above 95°F)
- 6 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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 +22.1/30.0
- ARV discount +15.0/15.0
- DSCR +7.1/10.0
- 1% rule +4.5/10.0
- Livability +3.1/5.0
- Schools +2.9/10.0
- Rent growth +2.7/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$195,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
Key facts
- 7,840 sq ft lot
- Parking
- Built 1986
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $195k.
Deal economics
- At list price, monthly cash flow is $314 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (5.4% below list).
- Recommended offer: $172k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.2% vs local median 3.2% in Prescott Valley — 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 62/100 on livability (#126 in AZ) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-; Watch: schools C-, amenities F, commute F.
- 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.
- Market conditions: Rents flat; 447 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,062 units permitted in Yavapai County in 2024 (98 in 5+ unit buildings).
- This rent runs 32% of the median local income ($69k/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 $6k 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 738 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 3y ago; this cycle's ask has dropped $45k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $78k; list at $195k implies a 150% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 738 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 0.95% ✗
- Cap rate
- 8.22%
- Cash-on-cash
- 6.89%
- DSCR
- 1.31
- GRM
- 8.8
CMA / ARV
- ARV (median comp)
- $312,395
- List price
- $195,000
- Delta
- -37.58%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 8800 E Westward Way | 0.18mi | 2/2.0 (-1) | 1,344 (0%) | 5mo | $172,500 | $128 | 83 |
| 8829 E Jamie Dr | 0.19mi | 3/2.0 | 1,478 (+10%) | 12mo | $339,000 | $229 | 64 |
| 8512 E Tracy Dr | 0.45mi | 3/2.0 | 1,325 (-1%) | 15mo | $299,000 | $226 | 64 |
| 9151 E Manley Dr | 0.42mi | 3/2.5 | 1,440 (+7%) | 4mo | $360,000 | $250 | 63 |
| 8868 E Jamie Dr | 0.22mi | 2/2.0 (-1) | 1,408 (+5%) | 19mo | $295,000 | $210 | 61 |
| 4301 N Romero Cir | 0.41mi | 3/2.0 | 1,297 (-4%) | 19mo | $269,000 | $207 | 60 |
| 4400 N Outrider Ct | 0.20mi | 2/2.0 (-1) | 1,272 (-5%) | 21mo | $310,000 | $244 | 59 |
| 4801 N Glenrosa Cir | 0.36mi | 3/2.0 | 1,154 (-14%) | 8mo | $245,000 | $212 | 53 |
| 8867 E Roadrunner Dr | 0.43mi | 3/2.0 | 1,189 (-12%) | 20mo | $285,000 | $240 | 44 |
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 · 0.97% rent growth · sell at horizon
- IRR
- -7.8%
- Equity multiple
- 0.72×
- Total profit
- $-15,419
- Equity at exit
- $29,075
- IRR
- -0.8%
- Equity multiple
- 0.95×
- Total profit
- $-2,661
- Equity at exit
- $16,860
Cash invested: $54,600 (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
ZIP-level market 86314
- Home prices YoY
- -32.3%
- Rents YoY
- 1.0%
- Active inventory
- 447
- Price-to-rent
- 8.8×
Monthly cashflow live
- Estimated rent
- $1,845 high interval (Pro) →
- Mortgage (P&I)
- −$1,023
- Tax from tax record
- −$41 /mo · $486/yr
- Insurance
- −$81
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$388
- Net cashflow
- $314
Break-even live
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
- $48,750
- Closing costs
- $5,850
- 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 38 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4500 N Carla Vista Dr Prescott Valley, AZ | 3.0 | 1.0 | 1056 | $1,550 | $1.47 | 43d | 1 | 0.09mi |
| 9100 E Lakeshore Dr Unit A Prescott Valley, AZ | 2.0 | 1.5 | 1223 | $1,595 | $1.30 | 43d | 1 | 0.27mi |
| 4621 N Ocotillo Dr Prescott Valley, AZ | 2.0 | 2.0 | 992 | $1,875 | $1.89 | 13d | 1 | 0.28mi |
| 4734 N Ocotillo Dr Unit 1 Prescott Valley, AZ | 3.0 | 2.0 | 1250 | $1,915 | $1.53 | 13d | 1 | 0.35mi |
| 4860 N Sauter Dr E Prescott Valley, AZ | 2.0 | 2.0 | 1400 | $1,795 | $1.28 | 43d | 1 | 0.62mi |
| 4713 N Harlequin Dr Prescott Valley, AZ | 2.0 | 1.0 | 911 | $1,375 | $1.51 | 21d | 1 | 0.68mi |
| 4400 N Phillip Dr Unit B Prescott Valley, AZ | 2.0 | 2.0 | 999 | $1,550 | $1.55 | 43d | 1 | 0.73mi |
| 8960 E Volcano Dr Prescott Valley, AZ | 3.0 | 2.0 | 1207 | $2,000 | $1.66 | 43d | 1 | 0.73mi |
| 8503 E Leigh Dr Unit 3 Prescott Valley, AZ | 3.0 | 2.5 | 1414 | $2,195 | $1.55 | 43d | 1 | 0.83mi |
| 9665 E Magma Dr Unit A Prescott Valley, AZ | 2.0 | 2.0 | 1000 | $1,700 | $1.70 | 21d | 1 | 0.83mi |
| 9766 E Lakeshore Dr Prescott Valley, AZ | 3.0 | 2.5 | 1350 | $1,850 | $1.37 | 43d | 1 | 0.84mi |
| 8094 E Jacque Dr Prescott Valley, AZ | 2.0 | 2.0 | 1160 | $2,000 | $1.72 | 21d | 1 | 0.85mi |
| 9751 E Magma Dr Apt A Prescott Valley, AZ | 3.0 | 2.0 | 1360 | $1,675 | $1.23 | 21d | 1 | 0.87mi |
| 8135 E Ashley Dr Apt A Prescott Valley, AZ | 2.0 | 2.0 | 990 | $1,500 | $1.52 | 43d | 1 | 0.88mi |
| 9794 E Lakeshore Dr Unit A Prescott Valley, AZ | 2.0 | 2.0 | 1146 | $1,350 | $1.18 | 13d | 1 | 0.88mi |
| 4348 N Sauter Dr W Prescott Valley, AZ | 3.0 | 2.0 | 1400 | $2,100 | $1.50 | 21d | 1 | 0.89mi |
| 9800 E Lakeshore Dr Unit A Prescott Valley, AZ | 2.0 | 2.0 | 1116 | $1,595 | $1.43 | 13d | 1 | 0.90mi |
| 9800 E Lakeshore Dr Unit 2 Prescott Valley, AZ | 2.0 | 2.0 | 1311 | $1,795 | $1.37 | 43d | 1 | 0.90mi |
| 3866 E Teri Ct Unit A Prescott Valley, AZ | 3.0 | 2.0 | 1050 | $1,675 | $1.60 | 13d | 1 | 0.90mi |
| 4357 N Miner Rd Prescott Valley, AZ | 2.0 | 2.0 | 960 | $1,600 | $1.67 | 43d | 1 | 0.93mi |
| 4483 N Miner Rd Unit 2 Prescott Valley, AZ | 3.0 | 2.0 | 1245 | $1,845 | $1.48 | 13d | 1 | 0.93mi |
| 8396 E Stevens Dr Unit A Prescott Valley, AZ | 2.0 | 2.0 | 950 | $2,000 | $2.11 | 43d | 1 | 0.93mi |
| 8396 E Stevens Dr Unit B Prescott Valley, AZ | 2.0 | 2.0 | 978 | $2,000 | $2.04 | 43d | 1 | 0.93mi |
| 3850 E Teri Ct #1 Prescott Valley, AZ | 3.0 | 2.0 | 1453 | $2,000 | $1.38 | 43d | 1 | 0.94mi |
| 7939 Spouse Dr Apt 1 Prescott Valley, AZ | 2.0 | 1.5 | 1100 | $1,500 | $1.36 | 21d | 1 | 1.02mi |
| 5431 N Western Blvd Prescott Valley, AZ | 3.0 | 2.0 | 1625 | $2,175 | $1.34 | 43d | 1 | 1.09mi |
| 7781 Spouse Dr Unit A Prescott Valley, AZ | 2.0 | 1.0 | 912 | $1,350 | $1.48 | 21d | 1 | 1.15mi |
| 8132 E Lakeshore Dr Unit B Prescott Valley, AZ | 2.0 | 2.0 | 890 | $1,400 | $1.57 | 43d | 1 | 1.21mi |
| 8411 E Sommer Dr Prescott Valley, AZ | 3.0 | 2.0 | 1254 | $1,900 | $1.52 | 21d | 1 | 1.23mi |
| 8320 E Sommer Dr Prescott Valley, AZ | 3.0 | 3.0 | 1596 | $2,100 | $1.32 | 43d | 1 | 1.29mi |
| 3231 N Corrine Dr Unit B Prescott Valley, AZ | 2.0 | 2.0 | 948 | $1,500 | $1.58 | 43d | 1 | 1.33mi |
| 3172 N Truwood Dr Unit D Prescott Valley, AZ | 3.0 | 2.0 | 1335 | $1,525 | $1.14 | 43d | 1 | 1.36mi |
| 3290 N Bumblebee Dr Unit A Prescott Valley, AZ | 2.0 | 2.0 | 1050 | $1,550 | $1.48 | 13d | 1 | 1.37mi |
| 8049 E Long Mesa Dr Unit 1 Prescott Valley, AZ | 3.0 | 2.0 | 1220 | $1,745 | $1.43 | 13d | 1 | 1.40mi |
| 8683 E Commons Cir Prescott Valley, AZ | 1.0–2.0 | 1.0–2.0 | 834 | $1,785 | $2.14 | 13d | 5 | 1.43mi |
| 3830 N Windsong Dr Prescott Valley, AZ | 1.0–3.0 | 1.0–2.0 | 1097 | $2,468 | $2.25 | 13d | 22 | 1.44mi |
| 3123 N Corrine Dr Apt B Prescott Valley, AZ | 2.0 | 2.0 | 1111 | $1,595 | $1.44 | 43d | 1 | 1.45mi |
| 7559 E Cocopah Dr Prescott Valley, AZ | 3.0 | 2.5 | 1594 | $2,100 | $1.32 | 43d | 1 | 1.46mi |
Listing history 33 events
-
2026-06-18days on market $195,000 Active 738 DOM
-
2026-06-17days on market $195,000 Active 737 DOM
-
2026-06-16days on market $195,000 Active 736 DOM
-
2026-06-15days on market $195,000 Active 735 DOM
-
2026-06-14days on market $195,000 Active 733 DOM
-
2026-06-13days on market $195,000 Active 732 DOM
-
2026-06-10days on market $195,000 Active 730 DOM
-
2026-06-09days on market $195,000 Active 729 DOM
-
2026-06-08days on market $195,000 Active 728 DOM
-
2026-06-07days on market $195,000 Active 727 DOM
-
2026-06-02days on market $195,000 Active 722 DOM
-
2026-06-01days on market $195,000 Active 721 DOM
-
2026-05-31days on market $195,000 Active 720 DOM
-
2026-05-30pricedays on market $195,000 Active 719 DOM
-
2026-03-31status Active 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2026-02-22status Pending 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2026-01-30price $224,000 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2025-12-04status Active 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2025-10-24historical Active Under Contract 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2025-05-27price $249,900 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2025-02-24price $265,000 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2024-11-11price $295,000 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2024-11-11status Active 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2024-11-11price $285,000 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2024-06-13price $275,000 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2024-05-28status Active 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2024-05-28historical 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2024-05-02status Pending 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2024-05-02price $245,000 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2024-03-20price $220,000 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2023-10-20$240,000 Active 351-char remark
Show marketing remark (351 chars)
Fixer upper, needs new roof. Tenants are month to month. Tenants require 48 hour notice to show. Seller financing offers at this time. Owner may carry! 0 down payment required with Buyer paying all commissions and closing costs. Seller requires Buyer to replace roof within 12 months from close of escrow. Contact listing agent for additional details.
-
2004-01-23soldstatus $78,000 256-char remark
Show marketing remark (256 chars)
OWNER IS LEAVING MUST SELL. PRICED BELOW MARKET TO GO FAST! THIS HOME IS IN IMMACULATE CONDITION WITH FLAGSTONE PATIO, 2 CAR CAR PORT 2 STORAGE AREAS FULLY LANDSCAPED ALL APPL. STAY LG BDRS, MASTER W/ FIRE PLACE, WOOD STOVE IN LV SO MUCH MORE 2 Car,Carport
-
2004-01-23soldstatus $78,000
Show marketing remark (256 chars)
OWNER IS LEAVING MUST SELL. PRICED BELOW MARKET TO GO FAST! THIS HOME IS IN IMMACULATE CONDITION WITH FLAGSTONE PATIO, 2 CAR CAR PORT 2 STORAGE AREAS FULLY LANDSCAPED ALL APPL. STAY LG BDRS, MASTER W/ FIRE PLACE, WOOD STOVE IN LV SO MUCH MORE 2 Car,Carport
ⓘ 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
- $486 · $41/mo
- Projected year-2 tax
- $1,287 · $107/mo
- Expected delta
- +$801/yr (+$67/mo · 164.8%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 5/10 Major
- Heat 4/10 Moderate 6 d/yr ≥95°F today · 14 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
- $22,146
- − Mortgage interest
- −$10,923
- − Property taxes
- −$486
- − Insurance
- −$975
- − Repairs & maintenance
- −$1,772
- − Management
- −$1,772
- − Depreciation
- −$5,673
- Taxable income
- $546
- Est. tax owed @ 24.0%
- −$131
- After-tax cash flow
- $3,632/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 — Prescott Valley
- Score
- 62/100
- State rank
- #126
- US rank
- #16160
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Prescott Valley, AZ
- County
- Yavapai County · 190,406 people
- City population
- 63,155
- Metro
- Prescott Valley-Prescott, AZ
- Population (ZIP)
- 40,317
- Household income
- $69,208
- Rent vs Own
- Severe rent burden
- 1236.0
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 (71%)
- Race & ethnicity
- White 71% Hispanic / Latino 22% Two or more races 15% Asian 1% Native American 1%
- Hispanic origin (detail)
- Mexican 20%
- Common ancestry
- Slovak 4% Lithuanian 3% Romanian 3%
- Foreign-born
- 8% · Canada
- Languages at home
- 83% English-only · Spanish 15%
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
- ▼ -176.27%
- Current HPI
- 370.04
- Rent YoY
- ▲ 0.97%
- 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
+187.2% since first listed19 events — show timeline
- 2026-03-31 Relisted — PAARMLS as Distributed by MLS Grid
- 2026-02-22 Pending — PAARMLS as Distributed by MLS Grid
- 2026-01-30 Price Changed $224,000 PAARMLS as Distributed by MLS Grid
- 2025-12-04 Relisted — PAARMLS as Distributed by MLS Grid
- 2025-10-24 Contingent — PAARMLS as Distributed by MLS Grid
- 2025-05-27 Price Changed $249,900 PAARMLS as Distributed by MLS Grid
- 2025-02-24 Price Changed $265,000 PAARMLS as Distributed by MLS Grid
- 2024-11-11 Price Changed $295,000 PAARMLS as Distributed by MLS Grid
- 2024-11-11 Relisted — PAARMLS as Distributed by MLS Grid
- 2024-11-11 Price Changed $285,000 PAARMLS as Distributed by MLS Grid
- 2024-06-13 Price Changed $275,000 PAARMLS as Distributed by MLS Grid
- 2024-05-28 Relisted — PAARMLS as Distributed by MLS Grid
- 2024-05-28 Listing Removed — PAARMLS as Distributed by MLS Grid
- 2024-05-02 Pending — PAARMLS as Distributed by MLS Grid
- 2024-05-02 Price Changed $245,000 PAARMLS as Distributed by MLS Grid
- 2024-03-20 Price Changed $220,000 PAARMLS as Distributed by MLS Grid
- 2023-10-20 Listed $240,000 PAARMLS as Distributed by MLS Grid
- 2004-01-23 Sold (Public Records) $78,000 Public Records
- 2004-01-23 Sold (MLS) $78,000 PAARMLS as Distributed by MLS Grid
Property tax history
+2.7%/yrLatest (2025): $486 · +0.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…