OFF_MARKETExcellent Deal-1 days on market

12499 N Piano Pl

12499 N Piano Pl, Kingman, AZ 86401, Kingman, AZ 86401
$40,000

Listing Price

Property image 1
12499 N Piano Pl, Kingman, AZ 86401
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$264k
Lot Size
38.97 acres
Rent Estimate
$1,236/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

10

Cedar Hills School

PK-8
21.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
24.18%
Total ROI
110.5%
Cash Flow
$604/mo
DSCR
3.98
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-08Sold$53,000$32
2025-03-12Sold$265,730$160
2005-07-01Sold$120,000$72

Tax History

YearProperty TaxTax Assessment
2026$913.44$26,415
2025$869.16$25,852
2024$852.18$23,431
2023$811.68$19,611
2022$965.38$14,954
2021$890.6$12,526
2019$856$12,448
2018$856$13,514
2017$801.1$13,291
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,658
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $40,000Rent Basis: Observed Comp Model ($1,236/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
21.46%

NOI: $8,583/yr

Cash-on-Cash Yield
66.2%

On $9,200 invested

DSCR Ratio
3.45x

Prime loan qualification

5-Yr Leveraged ROI
+425.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.62% of basis)-$136/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$62/mo
Repairs & Maintenance (10% of rent)-$124/mo
Property Management (8% of rent)-$99/mo
Total Pure Operating Expenses-$521/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,236/mo
Less: Operating Expenses-$521/mo
Net Operating Income (NOI)+$715/mo
Less: Debt Service (30yr @ 6.75%)-$208/mo
Net Cash Flow
$508/mo
$6,092/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kingman.