8135 S Smoketree Ln · Willow Valley, AZ
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $610 – $1,132
Heat risk 9/10 · Severe
- Hot days now (above 117°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 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).
- ARV discount +15.0/15.0
- Cash flow +11.5/30.0
- Appreciation +10.0/10.0
- DSCR +3.4/10.0
- Livability +3.0/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- 1% rule +2.1/10.0
- Schools +1.3/10.0
$255,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Beautifully Updated Home with Massive Garage & River Access! Step into comfort and quality with this beautifully updated home offering a rare combination of modern upgrades and community amenities. Freshly painted inside and out, this move-in ready property features high-end vinyl plank flooring, completely remodeled bathrooms with quartz and tile finishes, and a gorgeous kitchen with marble-look Formica countertops, tile backsplash, and a gas range built into the island -- perfect for cooking and entertaining. The home has been re-piped with PEX, includes a whole-house citrus water softener and carbon filtration system, and features all new energy-efficient windows for added comfort and savings. Ceiling fans in every room and a wall-unit A/C in the third bedroom help keep things cool year-round. Need storage or space for toys? You'll love the spacious 70'x12.5' attached garage and the 10'x11' built-in storage shed in the backyard. The outdoor space is thoughtfully finished with backyard curb and drainage grading, a wrap-around porch, and even a fruiting Meyer lemon tree for a fresh pop of flavor. Stay connected with the installed TV antenna, and enjoy added security with the installed security door. The low annual HOA provides access to a private marina, boat launch, and beach on the river -- ideal for those who love the water. Don t miss this rare opportunity to own a fully upgraded home with unmatched functionality and access to the river lifestyle! Call your agent for a showing today!!
Key facts
- Boat docks
- Private boat launch
- Gas range
Tags
Property features AI
Finance
- HOA & community: Homeowners association with an annual fee of $110 (about $9.17/mo)
Exterior
- Parking: Attached garage with 1 garage space
- Utilities: Public water; Septic tank sewer; 200+ amp electrical service; Natural gas available and connected; Underground utilities
- Home design: Manufactured home (double wide); Single-story; Faces east; Updated/remodeled
- Construction: Frame construction; Shingle roof
- Exterior features: Patio; Shed(s); Fenced front and back yard (chain link)
Interior
- Kitchen: Gas water heater; Water softener (owned)
- Flooring: Vinyl flooring
- Bathrooms: Two three-quarter bathrooms
- Heating & cooling: Central heating; Natural gas heating available/connected; No heating (listed as None); Central air conditioning; Wall/window AC units; Ceiling fans
- Interior features: Breakfast bar; Ceiling fans; Low flow plumbing fixtures; Kitchen island; Low emissivity windows; Window coverings
- Laundry & utility: Laundry inside the home; Laundry in garage
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $255k.
Deal economics
- At list price, monthly cash flow is $-83 ($-1k/yr) — negative.
- To cash-flow at today's rent, offer at most $240k (5.8% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (29.4% below list).
- Recommended offer: $180k (29.4% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 60/100 on livability (#170 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: health & safety C-, crime D, amenities F.
- Colorado River Union High School District (4381) (town): math 13% / reading 17% proficiency, ranked #213 of 249 in AZ (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Camp Mohave Elementary School (math 29% / reading 40%, grade F, #471 of 1,109 statewide, top 44%, 375 students, 66% FRL); Mohave Valley Junior High School (math 28% / reading 31%, grade F, #84 of 218 statewide, top 41%, 448 students, 55% FRL); River Valley High School (math 12% / reading 12%, grade F, #287 of 381 statewide, top 76%, 545 students, 50% FRL).
- Market conditions: 223 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).
Forward outlook
- In year one you build about $27k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
- Mohave County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
- By year 2, paydown + projected appreciation supports a ~$44k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 116 days — a 9% lower offer ($232k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts 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 $60k; list at $255k implies a 325% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — 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 116 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
- Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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 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?
- 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?
- 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
- 0.71% ✗
- Cap rate
- 5.90%
- Cash-on-cash
- -1.40%
- DSCR
- 0.94
- GRM
- 11.8
CMA / ARV
- ARV (on-the-fly)
- $317,900
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 8105 S Green Valley Rd | 0.08mi | 2/2.0 (-1) | 1,435 (-1%) | 11mo | $355,000 | $247 | 81 |
| 8286 S Green Valley Rd | 0.37mi | 3/2.0 | 1,434 (-1%) | 2mo | $410,000 | $286 | 80 |
| 8278 S Green Valley Rd | 0.34mi | 3/2.0 | 1,400 (-3%) | 2mo | $168,000 | $120 | 77 |
| 1086 E Mulberry Dr | 0.28mi | 2/2.0 (-1) | 1,447 (+0%) | 9mo | $339,000 | $234 | 74 |
| 8213 S Carob Dr | 0.32mi | 3/2.0 | 1,560 (+8%) | 12mo | $344,000 | $221 | 62 |
| 7896 S Oriole Dr | 0.48mi | 2/3.0 (-1) | 1,344 (-7%) | 3mo | $309,000 | $230 | 54 |
| 8314 S Walnut Ln | 0.48mi | 3/2.0 | 1,248 (-14%) | 3mo | $225,000 | $180 | 52 |
| 629 E Kingsley St | 0.68mi | 3/2.0 | 1,388 (-4%) | 12mo | $225,000 | $162 | 52 |
| 630 E Border Ln | 0.63mi | 3/2.0 | 1,259 (-13%) | 3mo | $240,000 | $191 | 47 |
| 7910 S Mallard St | 0.56mi | 3/2.0 | 1,248 (-14%) | 9mo | $220,000 | $176 | 44 |
| 7928 S Quail Dr | 0.61mi | 3/2.0 | 1,248 (-14%) | 8mo | $200,000 | $160 | 42 |
| 612 E Kingsley St | 0.71mi | 2/2.0 (-1) | 1,248 (-14%) | 19mo | $275,000 | $220 | 23 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 23.3%
- Equity multiple
- 2.87×
- Total profit
- $133,441
- Equity at exit
- $229,724
- IRR
- 20.7%
- Equity multiple
- 6.56×
- Total profit
- $396,876
- Equity at exit
- $495,409
Cash invested: $71,400 (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
ZIP-level market 86440
- Home prices YoY
- 4.2%
- Active inventory
- 223
- Price-to-rent
- 11.8×
Monthly cashflow live
- Estimated rent
- $1,800 medium interval (Pro) →
- Mortgage (P&I)
- −$1,337
- Tax from tax record
- −$53 /mo · $634/yr
- Insurance
- −$106
- HOA
- −$9
- Vacancy / Maint / Mgmt
- −$378
- Net cashflow
- $-83
Break-even live
Sensitivity live
| Price | -10% $61 | -5% $-11 | +0% $-83 | +5% $-156 | +10% $-228 |
|---|---|---|---|---|---|
| Rent | -10% $-226 | -5% $-154 | +0% $-83 | +5% $-12 | +10% $59 |
| Rate | -1.0pp $45 | -0.5pp $-18 | base $-83 | +0.5pp $-149 | +1.0pp $-217 |
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
- $63,750
- Closing costs
- $7,650
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 7866 S Meadowlark St Mohave Valley, AZ | 3.0 | 2.0 | 1040 | $1,800 | $1.73 | 15d | 1 | 0.60mi |
HOA detail
- Monthly dues
- $9 · $108/yr
- Likely covers
- watergassecurity
Listing history 12 events
-
2026-05-06status Pending
-
2026-04-14historical Active Under Contract
-
2026-04-10historical Active Under Contract 1521-char remark
Show marketing remark (1521 chars)
Beautifully Updated Home with Massive Garage & River Access! Step into comfort and quality with this beautifully updated home offering a rare combination of modern upgrades and community amenities. Freshly painted inside and out, this move-in ready property features high-end vinyl plank flooring, completely remodeled bathrooms with quartz and tile finishes, and a gorgeous kitchen with marble-look Formica countertops, tile backsplash, and a gas range built into the island -- perfect for cooking and entertaining. The home has been re-piped with PEX, includes a whole-house citrus water softener and carbon filtration system, and features all new energy-efficient windows for added comfort and savings. Ceiling fans in every room and a wall-unit A/C in the third bedroom help keep things cool year-round. Need storage or space for toys? You'll love the spacious 70'x12.5' attached garage and the 10'x11' built-in storage shed in the backyard. The outdoor space is thoughtfully finished with backyard curb and drainage grading, a wrap-around porch, and even a fruiting Meyer lemon tree for a fresh pop of flavor. Stay connected with the installed TV antenna, and enjoy added security with the installed security door. The low annual HOA provides access to a private marina, boat launch, and beach on the river -- ideal for those who love the water. Don t miss this rare opportunity to own a fully upgraded home with unmatched functionality and access to the river lifestyle! Call your agent for a showing today!!
-
2026-04-10status Pending 1521-char remark
Show marketing remark (1521 chars)
Beautifully Updated Home with Massive Garage & River Access! Step into comfort and quality with this beautifully updated home offering a rare combination of modern upgrades and community amenities. Freshly painted inside and out, this move-in ready property features high-end vinyl plank flooring, completely remodeled bathrooms with quartz and tile finishes, and a gorgeous kitchen with marble-look Formica countertops, tile backsplash, and a gas range built into the island -- perfect for cooking and entertaining. The home has been re-piped with PEX, includes a whole-house citrus water softener and carbon filtration system, and features all new energy-efficient windows for added comfort and savings. Ceiling fans in every room and a wall-unit A/C in the third bedroom help keep things cool year-round. Need storage or space for toys? You'll love the spacious 70'x12.5' attached garage and the 10'x11' built-in storage shed in the backyard. The outdoor space is thoughtfully finished with backyard curb and drainage grading, a wrap-around porch, and even a fruiting Meyer lemon tree for a fresh pop of flavor. Stay connected with the installed TV antenna, and enjoy added security with the installed security door. The low annual HOA provides access to a private marina, boat launch, and beach on the river -- ideal for those who love the water. Don t miss this rare opportunity to own a fully upgraded home with unmatched functionality and access to the river lifestyle! Call your agent for a showing today!!
-
2026-01-08$255,000 Active
-
2025-12-08price $255,000 1521-char remark
Show marketing remark (1521 chars)
Beautifully Updated Home with Massive Garage & River Access! Step into comfort and quality with this beautifully updated home offering a rare combination of modern upgrades and community amenities. Freshly painted inside and out, this move-in ready property features high-end vinyl plank flooring, completely remodeled bathrooms with quartz and tile finishes, and a gorgeous kitchen with marble-look Formica countertops, tile backsplash, and a gas range built into the island -- perfect for cooking and entertaining. The home has been re-piped with PEX, includes a whole-house citrus water softener and carbon filtration system, and features all new energy-efficient windows for added comfort and savings. Ceiling fans in every room and a wall-unit A/C in the third bedroom help keep things cool year-round. Need storage or space for toys? You'll love the spacious 70'x12.5' attached garage and the 10'x11' built-in storage shed in the backyard. The outdoor space is thoughtfully finished with backyard curb and drainage grading, a wrap-around porch, and even a fruiting Meyer lemon tree for a fresh pop of flavor. Stay connected with the installed TV antenna, and enjoy added security with the installed security door. The low annual HOA provides access to a private marina, boat launch, and beach on the river -- ideal for those who love the water. Don t miss this rare opportunity to own a fully upgraded home with unmatched functionality and access to the river lifestyle! Call your agent for a showing today!!
-
2025-11-03price $275,000 1521-char remark
Show marketing remark (1521 chars)
Beautifully Updated Home with Massive Garage & River Access! Step into comfort and quality with this beautifully updated home offering a rare combination of modern upgrades and community amenities. Freshly painted inside and out, this move-in ready property features high-end vinyl plank flooring, completely remodeled bathrooms with quartz and tile finishes, and a gorgeous kitchen with marble-look Formica countertops, tile backsplash, and a gas range built into the island -- perfect for cooking and entertaining. The home has been re-piped with PEX, includes a whole-house citrus water softener and carbon filtration system, and features all new energy-efficient windows for added comfort and savings. Ceiling fans in every room and a wall-unit A/C in the third bedroom help keep things cool year-round. Need storage or space for toys? You'll love the spacious 70'x12.5' attached garage and the 10'x11' built-in storage shed in the backyard. The outdoor space is thoughtfully finished with backyard curb and drainage grading, a wrap-around porch, and even a fruiting Meyer lemon tree for a fresh pop of flavor. Stay connected with the installed TV antenna, and enjoy added security with the installed security door. The low annual HOA provides access to a private marina, boat launch, and beach on the river -- ideal for those who love the water. Don t miss this rare opportunity to own a fully upgraded home with unmatched functionality and access to the river lifestyle! Call your agent for a showing today!!
-
2025-09-22price $295,000 1521-char remark
Show marketing remark (1521 chars)
Beautifully Updated Home with Massive Garage & River Access! Step into comfort and quality with this beautifully updated home offering a rare combination of modern upgrades and community amenities. Freshly painted inside and out, this move-in ready property features high-end vinyl plank flooring, completely remodeled bathrooms with quartz and tile finishes, and a gorgeous kitchen with marble-look Formica countertops, tile backsplash, and a gas range built into the island -- perfect for cooking and entertaining. The home has been re-piped with PEX, includes a whole-house citrus water softener and carbon filtration system, and features all new energy-efficient windows for added comfort and savings. Ceiling fans in every room and a wall-unit A/C in the third bedroom help keep things cool year-round. Need storage or space for toys? You'll love the spacious 70'x12.5' attached garage and the 10'x11' built-in storage shed in the backyard. The outdoor space is thoughtfully finished with backyard curb and drainage grading, a wrap-around porch, and even a fruiting Meyer lemon tree for a fresh pop of flavor. Stay connected with the installed TV antenna, and enjoy added security with the installed security door. The low annual HOA provides access to a private marina, boat launch, and beach on the river -- ideal for those who love the water. Don t miss this rare opportunity to own a fully upgraded home with unmatched functionality and access to the river lifestyle! Call your agent for a showing today!!
-
2025-07-28price $299,000 1521-char remark
Show marketing remark (1521 chars)
Beautifully Updated Home with Massive Garage & River Access! Step into comfort and quality with this beautifully updated home offering a rare combination of modern upgrades and community amenities. Freshly painted inside and out, this move-in ready property features high-end vinyl plank flooring, completely remodeled bathrooms with quartz and tile finishes, and a gorgeous kitchen with marble-look Formica countertops, tile backsplash, and a gas range built into the island -- perfect for cooking and entertaining. The home has been re-piped with PEX, includes a whole-house citrus water softener and carbon filtration system, and features all new energy-efficient windows for added comfort and savings. Ceiling fans in every room and a wall-unit A/C in the third bedroom help keep things cool year-round. Need storage or space for toys? You'll love the spacious 70'x12.5' attached garage and the 10'x11' built-in storage shed in the backyard. The outdoor space is thoughtfully finished with backyard curb and drainage grading, a wrap-around porch, and even a fruiting Meyer lemon tree for a fresh pop of flavor. Stay connected with the installed TV antenna, and enjoy added security with the installed security door. The low annual HOA provides access to a private marina, boat launch, and beach on the river -- ideal for those who love the water. Don t miss this rare opportunity to own a fully upgraded home with unmatched functionality and access to the river lifestyle! Call your agent for a showing today!!
-
2025-06-24price $319,000 1521-char remark
Show marketing remark (1521 chars)
Beautifully Updated Home with Massive Garage & River Access! Step into comfort and quality with this beautifully updated home offering a rare combination of modern upgrades and community amenities. Freshly painted inside and out, this move-in ready property features high-end vinyl plank flooring, completely remodeled bathrooms with quartz and tile finishes, and a gorgeous kitchen with marble-look Formica countertops, tile backsplash, and a gas range built into the island -- perfect for cooking and entertaining. The home has been re-piped with PEX, includes a whole-house citrus water softener and carbon filtration system, and features all new energy-efficient windows for added comfort and savings. Ceiling fans in every room and a wall-unit A/C in the third bedroom help keep things cool year-round. Need storage or space for toys? You'll love the spacious 70'x12.5' attached garage and the 10'x11' built-in storage shed in the backyard. The outdoor space is thoughtfully finished with backyard curb and drainage grading, a wrap-around porch, and even a fruiting Meyer lemon tree for a fresh pop of flavor. Stay connected with the installed TV antenna, and enjoy added security with the installed security door. The low annual HOA provides access to a private marina, boat launch, and beach on the river -- ideal for those who love the water. Don t miss this rare opportunity to own a fully upgraded home with unmatched functionality and access to the river lifestyle! Call your agent for a showing today!!
-
2025-05-22$350,000 Active 1521-char remark
Show marketing remark (1521 chars)
Beautifully Updated Home with Massive Garage & River Access! Step into comfort and quality with this beautifully updated home offering a rare combination of modern upgrades and community amenities. Freshly painted inside and out, this move-in ready property features high-end vinyl plank flooring, completely remodeled bathrooms with quartz and tile finishes, and a gorgeous kitchen with marble-look Formica countertops, tile backsplash, and a gas range built into the island -- perfect for cooking and entertaining. The home has been re-piped with PEX, includes a whole-house citrus water softener and carbon filtration system, and features all new energy-efficient windows for added comfort and savings. Ceiling fans in every room and a wall-unit A/C in the third bedroom help keep things cool year-round. Need storage or space for toys? You'll love the spacious 70'x12.5' attached garage and the 10'x11' built-in storage shed in the backyard. The outdoor space is thoughtfully finished with backyard curb and drainage grading, a wrap-around porch, and even a fruiting Meyer lemon tree for a fresh pop of flavor. Stay connected with the installed TV antenna, and enjoy added security with the installed security door. The low annual HOA provides access to a private marina, boat launch, and beach on the river -- ideal for those who love the water. Don t miss this rare opportunity to own a fully upgraded home with unmatched functionality and access to the river lifestyle! Call your agent for a showing today!!
-
2012-12-17soldstatus $60,000
ⓘ 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
- $634 · $53/mo
- Projected year-2 tax
- $1,683 · $140/mo
- Expected delta
- +$1,049/yr (+$87/mo · 165.4%)
ⓘ 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 (shaded) · 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 9/10 Extreme 7 d/yr ≥117°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
- $21,600
- − Mortgage interest
- −$14,284
- − Property taxes
- −$634
- − Insurance
- −$1,275
- − Repairs & maintenance
- −$1,728
- − Management
- −$1,728
- − HOA
- −$108
- − Depreciation
- −$7,418
- Taxable loss
- −$5,575
- Est. tax savings @ 24.0%
- +$1,338
- After-tax cash flow
- $338/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
- Colorado River Union High School District (4381)
- NCES district ID
- 0400082
- Math proficiency
- 13% ▼ -17.00%
- Reading proficiency
- 17% ▼ -18.00%
- Median HH income
- $39,132
- Composite
- 12.72/100
- National rank
- #9603
- State rank
- #213 of 249 in AZ
Livability — Willow Valley
- Score
- 60/100
- State rank
- #170
- US rank
- #18589
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Willow Valley, AZ
- Population (ZIP)
- 8,403
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 (73%)
- Race & ethnicity
- White 73% Hispanic / Latino 20% Two or more races 11% Native American 4%
- Hispanic origin (detail)
- Mexican 11%
- Common ancestry
- Lithuanian 3% Iranian 2% Italian 2%
- Foreign-born
- 1% · Canada
- Languages at home
- 96% English-only · Spanish 3%
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
- ▲ 13.05%
- Current HPI
- 322.7772
- Rent YoY
- —
- Metro
- —
- 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
+325.0% since first listed12 events — show timeline
- 2026-05-06 Pending — LHAR
- 2026-04-14 Contingent — LHAR
- 2026-04-10 Contingent — WARDEX
- 2026-04-10 Pending — WARDEX
- 2026-01-08 Listed $255,000 LHAR
- 2025-12-08 Price Changed $255,000 WARDEX
- 2025-11-03 Price Changed $275,000 WARDEX
- 2025-09-22 Price Changed $295,000 WARDEX
- 2025-07-28 Price Changed $299,000 WARDEX
- 2025-06-24 Price Changed $319,000 WARDEX
- 2025-05-22 Listed $350,000 WARDEX
- 2012-12-17 Sold (Public Records) $60,000 Public Records
Property tax history
+1.6%/yrLatest (2025): $634 · +13.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…