CashFlowRE
Sign in Sign up
2491 E Mountain View Dr
C- Composite 53.19
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 +14.3/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • DSCR +4.4/10.0
  • 1% rule +4.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$175,000

2491 E Mountain View Dr · Snowflake, AZ 85937
2 bd · 1.0 ba · 795 sqft · SingleFamily public records · 5 Days on market
Built 1985 1.00 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Awesome panoramic views and open spaces wait for you in this cute bungalow high up in Snowflake Heights. Sitting on an acre of land with a nice sizedliving room, a fireplace, and 2 bedrooms. Laundry area is in the bathroom. Detached workshop/storage area. This is a Fannie Mae HomePath property. Approved for HomePath Renovation financing. Please visit the HomePath website for more information on HomePath financing options. Appliances remaining included without warranty.

Key facts

  • Large living area
  • Outdoor area porch
  • Quick drive to town

Tags

LARGE LIVING AREAOUTDOOR AREA PORCHTREE PLANT GARDEN1 ACRE DOUBLE LOTQUICK DRIVE TO TOWN

Property features AI

Finance

  • Other: Approximately 1.00 acre; Additional parcel numbers
  • HOA & community: No HOA; Subdivision: Snowflake Heights

Exterior

  • Parking: Has garage
  • Utilities: Septic tank sewer; APS electric available; Propane / bottled gas available; Individual electric meter; Metered water available; Power available; Water available
  • Home design: Site-built home; Single-story; Private adjoining property; R1 zoning
  • Construction: Wood frame construction; Stemwall foundation; Shingle roof
  • Exterior features: Patio; Covered deck; Covered patio; Wire fence; Trees on property; City-maintained road

Interior

  • Kitchen: Electric range
  • Flooring: Carpet; Laminate
  • Heating & cooling: Evaporative cooling; Bottled gas heating; Wood heating; Electric water heater
  • Interior features: Fireplace; Carpet and laminate flooring

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/1.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $32 ($388/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 $157k (10.2% below list).
  • Recommended offer: $157k (10.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 2.9% in Snowflake — 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 69/100 on livability (#46 in AZ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Snowflake Unified District (4391) (town): math 55% / reading 53% proficiency, ranked #36 of 249 in AZ (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 290 active listings in the ZIP; 485 units permitted in Navajo County in 2024 (11 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Navajo County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 14y ago 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 $40k; list at $175k implies a 339% gain — meaningful room to come down on a strong offer.
Recommended offer $157,184 (10.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
0.90%
Cap rate
6.51%
Cash-on-cash
0.79%
DSCR
1.04
GRM
9.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.9%
Equity multiple
2.99×
Total profit
$97,395
Equity at exit
$157,654
10-year hold
IRR
21.9%
Equity multiple
6.82×
Total profit
$285,238
Equity at exit
$339,987

Cash invested: $49,000 (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 85937

Home prices YoY
3.3%
Active inventory
290
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,572 medium interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$32

Break-even live

Break-even rent $1,531
Max offer price $175,000
Occupancy floor 93%

Sensitivity live

Price -10% $153 -5% $93 +0% $32 +5% $-28 +10% $-89
Rent -10% $-92 -5% $-30 +0% $32 +5% $94 +10% $157
Rate -1.0pp $120 -0.5pp $77 base $32 +0.5pp $-13 +1.0pp $-59

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
$43,750
Closing costs
$5,250
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.

Listing history 6 events

  1. 2026-06-17
    status $175,000 Pending 5 DOM
  2. 2026-06-17
    days on market $175,000 Active 5 DOM
  3. 2026-06-16
    days on market $175,000 Active 4 DOM
  4. 2026-06-15
    days on market $175,000 Active 3 DOM
  5. 2026-06-13
    remarks 264-char remark
  6. 2026-06-13
    listed $175,000 Active 1 DOM

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 5 d/yr ≥92°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
$18,862
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,509
− Management
−$1,509
− Depreciation
−$5,091
Taxable loss
−$2,549
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$612
After-tax cash flow
$1,000/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
Snowflake Unified District (4391)
NCES district ID
0407820
Math proficiency
55% ▼ -9.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$47,767
Composite
45.91/100
National rank
#2545
State rank
#36 of 249 in AZ

Livability — Snowflake

Score
69/100
State rank
#46
US rank
#8817

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Snowflake, AZ
Population (ZIP)
9,975

Population outlook (Navajo County) Hauer SSP2

Today (2025)
105,760 people
By 2030
103,301 · -2.3%
By 2040
97,070 · -8.2%
By 2050
88,850 · -16.0%
By 2075
65,180 · -38.4%
By 2100
37,281 · -64.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 9% Two or more races 7% Black 4%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 5% Slovak 3% Portuguese 2%
Foreign-born
4% · Canada
Languages at home
90% English-only · Spanish 7% French/Haitian/Cajun 2% German/W. Germanic 1%

Political lean MEDSL · Navajo

2024 margin
R (+17.2) · D 40.9% · R 58.1%
2008→2024 swing
-5.5pp toward R · 2008: -11.7pp · 2024: -17.2pp
All cycles
2024: R+17.2 2020: R+8.2 2016: R+7.9 2012: R+8.4 2008: R+11.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.31%
Current HPI
480.9577
Rent YoY
Metro
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+3265.4% since first listed
7 events — show timeline
  • 2026-06-12 Listed $175,000 WMMLS
  • 2012-08-09 Sold (MLS) $39,900 NAZMLS
  • 2012-07-05 Listed $39,900 NAZMLS
  • 2012-04-30 Sold (Public Records) $72,987 Public Records
  • 1999-12-14 Sold (Public Records) $65,000 Public Records
  • 1992-04-14 Sold (Public Records) $30,500 Public Records
  • 1985-04-01 Sold (Public Records) $5,200 Public Records

Property tax history

+1.6%/yr

Latest (2025): $315 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…