CashFlowRE
Sign in Sign up
1907 Pico St
B- Composite 66.92
Why this score? — see what drove the B- 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 +26.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +5.9/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$170,000

1907 Pico St · Kingman, AZ 86401
4 bd · 2.0 ba · 2,532 sqft · SingleFamily public records · 311 Days on market
Built 1975 0.25 ac lot $67/sqft · 35% below area Est $260k · 35% under

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

Listing remarks MLS

Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

Key facts

  • Accessibility
  • Excellent exposure
  • Corner lot

Tags

CORNER LOTSLUMP BLOCK CONSTRUCTIONEXCELLENT EXPOSUREACCESSIBILITY

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 4-bed/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $442 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.6% in Kingman — 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 79/100 on livability (#5 in AZ, #2,014 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime C-, employment C-, amenities F.
  • Kingman Unified School District (79598) (town): math 19% / reading 24% proficiency, ranked #179 of 249 in AZ (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Desert Willow Elementary School (math 27% / reading 32%, grade F, #548 of 1,109 statewide, top 51%, 467 students, 75% FRL); Kingman Middle School (math 10% / reading 13%, grade F, #180 of 218 statewide, top 83%, 737 students, 74% FRL); Kingman High School (math 4% / reading 6%, grade F, #364 of 381 statewide, top 100%, 905 students, 50% FRL).
  • Market conditions: Rents soft (-0.3%/yr); 969 active listings in the ZIP; 2,543 units permitted in Mohave County in 2024 (33 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($66k/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 $5k 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 311 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $75k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $170k implies a 143% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 311 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.09%
Cap rate
9.41%
Cash-on-cash
11.14%
DSCR
1.50
GRM
7.6

CMA / ARV

ARV (median comp)
$259,628
List price
$170,000
Delta
-34.52%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1914 Arlington St 0.03mi 4/2.0 2,437 (-4%) 12mo $269,000 $110 83
2269 Mesa Cir 0.75mi 5/2.0 (+1) 2,394 (-6%) 2mo $540,000 $226 49
2013 Golden Gate Ave 0.67mi 3/2.0 (-1) 2,254 (-11%) 24mo $265,000 $118 26
2237 Mesa Dr 0.74mi 4/2.5 2,812 (+11%) 23mo $560,000 $199 25

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
-2.8%
Equity multiple
0.90×
Total profit
$-4,919
Equity at exit
$25,348
10-year hold
IRR
3.5%
Equity multiple
1.22×
Total profit
$10,632
Equity at exit
$14,698

Cash invested: $47,600 (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.

ZIP-level market 86401

Home prices YoY
-33.8%
Rents YoY
-0.3%
Active inventory
969
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,860 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$66 /mo · $787/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$391
Net cashflow
$442

Break-even live

Break-even rent $1,301
Max offer price $170,000
Occupancy floor 71%

Sensitivity live

Price -10% $538 -5% $490 +0% $442 +5% $394 +10% $346
Rent -10% $295 -5% $368 +0% $442 +5% $515 +10% $589
Rate -1.0pp $527 -0.5pp $485 base $442 +0.5pp $398 +1.0pp $353

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
$42,500
Closing costs
$5,100
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 31 events

  1. 2026-06-21
    days on market $170,000 Active 311 DOM
  2. 2026-06-18
    days on market $170,000 Active 308 DOM
  3. 2026-06-17
    days on market $170,000 Active 307 DOM
  4. 2026-06-16
    days on market $170,000 Active 306 DOM
  5. 2026-06-15
    days on market $170,000 Active 305 DOM
  6. 2026-06-14
    days on market $170,000 Active 303 DOM
  7. 2026-06-13
    days on market $170,000 Active 302 DOM
  8. 2026-06-10
    days on market $170,000 Active 300 DOM
  9. 2026-06-09
    days on market $170,000 Active 299 DOM
  10. 2026-06-08
    days on market $170,000 Active 298 DOM
  11. 2026-06-07
    days on market $170,000 Active 297 DOM
  12. 2026-06-05
    days on market $170,000 Active 294 DOM
  13. 2026-06-03
    days on market $170,000 Active 293 DOM
  14. 2026-06-02
    days on market $170,000 Active 292 DOM
  15. 2026-06-01
    days on market $170,000 Active 291 DOM
  16. 2026-05-31
    days on market $170,000 Active 290 DOM
  17. 2026-05-30
    days on market $170,000 Active 289 DOM
  18. 2026-04-12
    price $170,000 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  19. 2026-04-03
    price $175,000 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  20. 2026-03-27
    price $180,000 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  21. 2026-03-20
    price $190,000 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  22. 2026-03-05
    price $195,000 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  23. 2026-03-04
    price $199,900 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  24. 2026-01-28
    price $210,000 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  25. 2026-01-06
    price $215,000 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  26. 2026-01-01
    status Active 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  27. 2025-11-10
    price $220,000 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  28. 2025-09-30
    price $230,000 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  29. 2025-08-13
    listed $245,000 Active 710-char remark
    Show marketing remark (710 chars)

    Investor special! This prime corner lot property with 2,532 sq. ft. of living space is a rare find at just $67 per square foot. Currently zoned and utilized as residential, there is potential to revert to C-3 zoning (buyer to verify). Situated on a high-visibility corner along N. Stockton Hill Rd. , it offers excellent exposure and accessibility. Slump block construction provides durability and low maintenance, while the spacious layout and lot offer endless renovation or redevelopment opportunities. Whether you're planning a profitable flip, a long-term rental, or a strategic use conversion, this property's location, size, and price make it a standout investment. * Not all rooms are shown in photos.

  30. 1997-12-01
    soldstatus $70,000
  31. 1994-12-29
    soldstatus $45,000

ⓘ 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
$787 · $66/mo
Projected year-2 tax
$1,122 · $94/mo
Expected delta
+$335/yr (+$28/mo · 42.6%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 17 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
$22,326
− Mortgage interest
−$9,523
− Property taxes
−$787
− Insurance
−$850
− Repairs & maintenance
−$1,786
− Management
−$1,786
− Depreciation
−$4,945
Taxable income
$2,649
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$636
After-tax cash flow
$4,667/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
Kingman Unified School District (79598)
NCES district ID
0400295
Math proficiency
19% ▼ -11.00%
Reading proficiency
24% ▼ -9.00%
Median HH income
$36,760
Composite
17.87/100
National rank
#9002
State rank
#179 of 249 in AZ

Livability — Kingman

Score
79/100
State rank
#5
US rank
#2014

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kingman, AZ
County
Mohave County · 181,906 people
City population
60,489
Metro
Lake Havasu City-Kingman, AZ
Population (ZIP)
30,124
Household income
$66,129
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
985.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 16% Two or more races 10% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Lithuanian 4% Slovak 2% Portuguese 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6% Other Asian/Pacific 1% Other Indo-European 1%

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
▼ -128.30%
Current HPI
251.8208
Rent YoY
▼ -0.28%
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

Price history

+277.8% since first listed
14 events — show timeline
  • 2026-04-12 Price Changed $170,000 WARDEX
  • 2026-04-03 Price Changed $175,000 WARDEX
  • 2026-03-27 Price Changed $180,000 WARDEX
  • 2026-03-20 Price Changed $190,000 WARDEX
  • 2026-03-05 Price Changed $195,000 WARDEX
  • 2026-03-04 Price Changed $199,900 WARDEX
  • 2026-01-28 Price Changed $210,000 WARDEX
  • 2026-01-06 Price Changed $215,000 WARDEX
  • 2026-01-01 Relisted WARDEX
  • 2025-11-10 Price Changed $220,000 WARDEX
  • 2025-09-30 Price Changed $230,000 WARDEX
  • 2025-08-13 Listed $245,000 WARDEX
  • 1997-12-01 Sold (Public Records) $70,000 Public Records
  • 1994-12-29 Sold (Public Records) $45,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $787 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…