🏷️ Likely Rental
100 Lark Ln · Prescott, AZ
Flood risk 5/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.14%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 6/10 · Moderate
- Est. fire insurance / yr
- $610 – $1,132
Heat risk 3/10 · Minor
- Hot days now (above 87°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 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 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).
- ARV discount +15.0/15.0
- Cash flow +9.3/30.0
- Livability +3.7/5.0
- Schools +3.3/10.0
- DSCR +2.6/10.0
- Rent growth +2.6/5.0
- Condition / age +2.5/5.0
- 1% rule +1.8/10.0
- Appreciation +0.0/10.0
$549,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
BEAUTIFUL 4-BEDROOM 3-BATH HOME WITHOVER 2,850 SQUARE FOOT TREED LOTIN HIDDEN VALLEY RANCH! Seller wants SOLD! Price Just reduced. Large open plan with very spacious roomsfit for entertaining a large family.Large living room with great views andlarge family room. THERE ARE ONLY (2)HOMES ON THE STREET FOR SERENEPRIVACY! A short 5 min. drive to thedowntown square and grocery store, the sub-division backs to the Prescott National Forest with an ABUNDANCE of wildlife. AC and Heater replaced just 2 years ago. W/H just 6 years new and front siding replaced just 2 years ago. Over $50K in improvements made in last 5 years. Low H.O.A. at $60.00 per month. Extralarge garage (28'X24')+ with workshop area space.
Key facts
- Low h o a
- Spacious rooms
- Open plan
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/3.0-bath single-family listed at $550k.
Deal economics
- At list price, monthly cash flow is $-399 ($-5k/yr) — negative.
- To cash-flow at today's rent, offer at most $479k (12.8% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $374k (32.0% below list).
- Recommended offer: $374k (32.0% below list) — sets the bar for 1% rule.
- Cap rate 5.4% 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 flat; 516 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
- At $3,741/mo this rent would consume 62% of the median local household income ($72k/yr) (locally 763% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k 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 83 days — a 6% lower offer ($517k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 13y ago; this cycle's ask has dropped $130k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $278k; list at $550k implies a 98% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: moderate flood risk; major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 83 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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.
- 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?
- 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?
- 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
- 0.68% ✗
- Cap rate
- 5.42%
- Cash-on-cash
- -3.11%
- DSCR
- 0.86
- GRM
- 12.2
CMA / ARV
- ARV (median comp)
- $759,971
- List price
- $549,900
- Delta
- -27.64%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1285 Coyote Rd | 0.13mi | 4/3.0 | 2,629 (-8%) | 0mo | $765,500 | $291 | 81 |
| 1145 Northwood Loop | 0.17mi | 4/3.0 | 2,477 (-13%) | 3mo | $685,000 | $277 | 68 |
| 110 Summit Pointe Dr | 0.51mi | 4/3.0 | 3,051 (+7%) | 0mo | $1,044,000 | $342 | 64 |
| 562 & 568 E Juniper Dr Unit 1 & 2 | 0.35mi | 5/4.0 (+1) | 2,786 (-2%) | 8mo | $1,085,000 | $389 | 64 |
| 430 High Chaparral Loop | 0.40mi | 4/3.5 | 3,105 (+9%) | 8mo | $735,000 | $237 | 58 |
| 720 E Sky Terrace Dr | 0.53mi | 4/2.5 | 2,588 (-9%) | 2mo | $527,050 | $204 | 56 |
| 1780 Coyote Rd | 0.67mi | 4/3.0 | 2,748 (-4%) | 8mo | $900,000 | $328 | 56 |
| 713 Wilderness Pt | 0.61mi | 4/3.0 | 3,072 (+8%) | 5mo | $1,235,000 | $402 | 55 |
| 1495 Pine Tree Ln | 0.52mi | 4/3.5 | 2,506 (-12%) | 1mo | $500,000 | $200 | 53 |
| 1860 Coyote Rd | 0.69mi | 4/2.0 | 2,604 (-9%) | 1mo | $675,000 | $259 | 48 |
| 128 Summit Pointe Dr | 0.53mi | 3/2.5 (-1) | 3,225 (+13%) | 5mo | $1,000,000 | $310 | 42 |
| 1900 Coyote Rd | 0.71mi | 3/2.5 (-1) | 3,247 (+14%) | 1mo | $840,000 | $259 | 36 |
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 · 0.51% rent growth · sell at horizon
- IRR
- -24.0%
- Equity multiple
- 0.20×
- Total profit
- $-123,873
- Equity at exit
- $81,992
- IRR
- -26.7%
- Equity multiple
- -0.15×
- Total profit
- $-177,162
- Equity at exit
- $47,545
Cash invested: $153,972 (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 86303
- Home prices YoY
- -28.9%
- Rents YoY
- 0.5%
- Active inventory
- 516
- Price-to-rent
- 12.2×
Monthly cashflow live
- Estimated rent
- $3,741 medium interval (Pro) →
- Mortgage (P&I)
- −$2,884
- Tax from tax record
- −$182 /mo · $2,179/yr
- Insurance
- −$229
- HOA
- −$60
- Vacancy / Maint / Mgmt
- −$786
- Net cashflow
- $-399
Break-even live
Sensitivity live
| Price | -10% $-88 | -5% $-243 | +0% $-399 | +5% $-554 | +10% $-710 |
|---|---|---|---|---|---|
| Rent | -10% $-694 | -5% $-547 | +0% $-399 | +5% $-251 | +10% $-103 |
| Rate | -1.0pp $-122 | -0.5pp $-259 | base $-399 | +0.5pp $-541 | +1.0pp $-686 |
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
- $137,475
- Closing costs
- $16,497
- 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 4 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1465 Valley Ranch Cir Prescott, AZ | 4.0 | 3.5 | 3568 | $6,000 | $1.68 | 14d | 1 | 0.46mi |
| 401 Canyon Springs Rd Prescott, AZ | 4.0 | 2.0 | 2137 | $2,750 | $1.29 | 44d | 1 | 0.92mi |
| 515 Sierra Prieta Dr Prescott, AZ | 3.0 | 2.0 | 2288 | $2,800 | $1.22 | 14d | 1 | 1.02mi |
| 212 S Pleasant St Prescott, AZ | 3.0 | 2.0 | 2080 | $3,000 | $1.44 | 44d | 1 | 1.21mi |
HOA detail
- Monthly dues
- $60 · $720/yr
Listing history 26 events
-
2026-06-07pricestatusdays on market $549,900 Pending 83 DOM
-
2026-06-05days on market $599,900 Active 80 DOM
-
2026-06-02days on market $599,900 Active 78 DOM
-
2026-06-01days on market $599,900 Active 77 DOM
-
2026-05-31days on market $599,900 Active 76 DOM
-
2026-05-30days on market $599,900 Active 75 DOM
-
2026-05-18price $599,900 709-char remark
Show marketing remark (709 chars)
BEAUTIFUL 4-BEDROOM 3-BATH HOME WITHOVER 2,850 SQUARE FOOT TREED LOTIN HIDDEN VALLEY RANCH! Seller wants SOLD! Price Just reduced. Large open plan with very spacious roomsfit for entertaining a large family.Large living room with great views andlarge family room. THERE ARE ONLY (2)HOMES ON THE STREET FOR SERENEPRIVACY! A short 5 min. drive to thedowntown square and grocery store, the sub-division backs to the Prescott National Forest with an ABUNDANCE of wildlife. AC and Heater replaced just 2 years ago. W/H just 6 years new and front siding replaced just 2 years ago. Over $50K in improvements made in last 5 years. Low H.O.A. at $60.00 per month. Extralarge garage (28'X24')+ with workshop area space.
-
2026-04-29price $624,900 709-char remark
Show marketing remark (709 chars)
BEAUTIFUL 4-BEDROOM 3-BATH HOME WITHOVER 2,850 SQUARE FOOT TREED LOTIN HIDDEN VALLEY RANCH! Seller wants SOLD! Price Just reduced. Large open plan with very spacious roomsfit for entertaining a large family.Large living room with great views andlarge family room. THERE ARE ONLY (2)HOMES ON THE STREET FOR SERENEPRIVACY! A short 5 min. drive to thedowntown square and grocery store, the sub-division backs to the Prescott National Forest with an ABUNDANCE of wildlife. AC and Heater replaced just 2 years ago. W/H just 6 years new and front siding replaced just 2 years ago. Over $50K in improvements made in last 5 years. Low H.O.A. at $60.00 per month. Extralarge garage (28'X24')+ with workshop area space.
-
2026-04-10price $649,900 709-char remark
Show marketing remark (709 chars)
BEAUTIFUL 4-BEDROOM 3-BATH HOME WITHOVER 2,850 SQUARE FOOT TREED LOTIN HIDDEN VALLEY RANCH! Seller wants SOLD! Price Just reduced. Large open plan with very spacious roomsfit for entertaining a large family.Large living room with great views andlarge family room. THERE ARE ONLY (2)HOMES ON THE STREET FOR SERENEPRIVACY! A short 5 min. drive to thedowntown square and grocery store, the sub-division backs to the Prescott National Forest with an ABUNDANCE of wildlife. AC and Heater replaced just 2 years ago. W/H just 6 years new and front siding replaced just 2 years ago. Over $50K in improvements made in last 5 years. Low H.O.A. at $60.00 per month. Extralarge garage (28'X24')+ with workshop area space.
-
2026-03-15$679,900 Active 709-char remark
Show marketing remark (709 chars)
BEAUTIFUL 4-BEDROOM 3-BATH HOME WITHOVER 2,850 SQUARE FOOT TREED LOTIN HIDDEN VALLEY RANCH! Seller wants SOLD! Price Just reduced. Large open plan with very spacious roomsfit for entertaining a large family.Large living room with great views andlarge family room. THERE ARE ONLY (2)HOMES ON THE STREET FOR SERENEPRIVACY! A short 5 min. drive to thedowntown square and grocery store, the sub-division backs to the Prescott National Forest with an ABUNDANCE of wildlife. AC and Heater replaced just 2 years ago. W/H just 6 years new and front siding replaced just 2 years ago. Over $50K in improvements made in last 5 years. Low H.O.A. at $60.00 per month. Extralarge garage (28'X24')+ with workshop area space.
-
2023-06-21historical
-
2023-06-21historical
-
2023-06-21historical
-
2023-06-21historical
-
2023-06-21historical
-
2023-06-21historical
-
2013-05-14$399,900
-
2013-05-14$399,900
-
2013-05-14$399,900
-
2013-05-14$399,900
-
2013-05-14$399,900
-
2013-05-14$399,900
-
1998-04-30soldstatus $278,000
-
1998-04-30soldstatus $278,000
-
1994-01-21soldstatus $198,000
-
1990-01-22soldstatus $198,000
ⓘ 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
- $2,179 · $182/mo
- Projected year-2 tax
- $3,629 · $302/mo
- Expected delta
- +$1,450/yr (+$121/mo · 66.6%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 5/10 Major FEMA zone X (unshaded) · 14% chance over 30 yrs
- Wildfire 6/10 Major
- Heat 3/10 Moderate 7 d/yr ≥87°F today · 16 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
- $44,895
- − Mortgage interest
- −$30,803
- − Property taxes
- −$2,179
- − Insurance
- −$2,750
- − Repairs & maintenance
- −$3,592
- − Management
- −$3,592
- − HOA
- −$720
- − Depreciation
- −$15,997
- Taxable loss
- −$14,736
- Est. tax savings @ 24.0%
- +$3,537
- After-tax cash flow
- $-1,249/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
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)
- 19,446
- Household income
- $72,359
- Rent vs Own
- Severe rent burden
- 763.0
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 (84%)
- Race & ethnicity
- White 84% Hispanic / Latino 11% Two or more races 6%
- Hispanic origin (detail)
- Mexican 9%
- Common ancestry
- Romanian 5% Lithuanian 4% Slovak 3%
- Foreign-born
- 4% · Canada
- Languages at home
- 94% English-only · Spanish 4% Other Indo-European 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
- ▼ -131.63%
- Current HPI
- 323.9554
- Rent YoY
- ▲ 0.51%
- 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
+203.0% since first listed20 events — show timeline
- 2026-05-18 Price Changed $599,900 PAARMLS as Distributed by MLS Grid
- 2026-04-29 Price Changed $624,900 PAARMLS as Distributed by MLS Grid
- 2026-04-10 Price Changed $649,900 PAARMLS as Distributed by MLS Grid
- 2026-03-15 Listed $679,900 PAARMLS as Distributed by MLS Grid
- 2023-06-21 Listing Removed — PAARMLS as Distributed by MLS Grid
- 2023-06-21 Listing Removed — PAARMLS as Distributed by MLS Grid
- 2023-06-21 Listing Removed — PAARMLS as Distributed by MLS Grid
- 2023-06-21 Listing Removed — PAARMLS as Distributed by MLS Grid
- 2023-06-21 Listing Removed — PAARMLS as Distributed by MLS Grid
- 2023-06-21 Listing Removed — PAARMLS as Distributed by MLS Grid
- 2013-05-14 Listed $399,900 PAARMLS as Distributed by MLS Grid
- 2013-05-14 Listed $399,900 PAARMLS as Distributed by MLS Grid
- 2013-05-14 Listed $399,900 PAARMLS as Distributed by MLS Grid
- 2013-05-14 Listed $399,900 PAARMLS as Distributed by MLS Grid
- 2013-05-14 Listed $399,900 PAARMLS as Distributed by MLS Grid
- 2013-05-14 Listed $399,900 PAARMLS as Distributed by MLS Grid
- 1998-04-30 Sold (Public Records) $278,000 Public Records
- 1998-04-30 Sold (MLS) $278,000 PAARMLS as Distributed by MLS Grid
- 1994-01-21 Sold (Public Records) $198,000 Public Records
- 1990-01-22 Sold (Public Records) $198,000 Public Records
Property tax history
+1.1%/yrLatest (2025): $2,179 · +3.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…