OFF_MARKETRisky Deal-1 days on market

2205 E Cactus Wren Rd

2205 E Cactus Wren Rd, Kingman, AZ 86409, Kingman, AZ 86409
$568,000
Zestimate®:$547,000

Listing Price

Property image 1
2205 E Cactus Wren Rd, Kingman, AZ 86409
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$382k
Zestimate®
$547k
Market Rate
Lot Size
1.64 acres
Rent Estimate
$1,727/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.

3

Cerbat Elementary School

K-5
3.1 mi away
2

Kingman Middle School

6-8
6.4 mi away
2

Kingman High School

9-12
4.8 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
2.79%
Total ROI
3.6%
Cash Flow
$-1,550/mo
DSCR
0.46
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
2026-05-26Sold$550,000$296
2026-05-06Pending sale$558,000$301
2026-04-27Price change$558,000$301
2026-03-21Listed for sale$568,000$306
2026-03-13Contingent$568,000$306
2026-03-10Listed for sale$568,000$306
2003-09-23Sold$27,000$15
2002-10-04Sold$25,000$13

Tax History

YearProperty TaxTax Assessment
2026$2,445.52$38,245
2025$2,406.04$35,650
2024$2,332.68$37,473
2023$2,162.14$32,460
2022$2,168.78$25,704
2021$2,079.96$23,520
2019$1,993.4$19,535
2018$1,993.4$19,309
2017$1,831.12$19,875
2016$1,619.26$19,464
2015$1,652.58$17,226
2014$0$12,890
2013$0$13,762
2012$0$15,458
2011$0$14,733
2010$0$18,256
2009$0$29,185
2008$0$31,818
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,856
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: $568,000Rent Basis: Observed Comp Model ($1,727/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $166/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.04%

NOI: $11,594/yr

Cash-on-Cash Yield
-18.2%

On $130,640 invested

DSCR Ratio
0.33x

Negative debt coverage

5-Yr Leveraged ROI
+3.2%

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)-$198/mo
Homeowner / Hazard Insurance-$166/mo
Vacancy Reserve (5% of rent)-$86/mo
Repairs & Maintenance (10% of rent)-$173/mo
Property Management (8% of rent)-$138/mo
Total Pure Operating Expenses-$761/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,727/mo
Less: Operating Expenses-$761/mo
Net Operating Income (NOI)+$966/mo
Less: Debt Service (30yr @ 6.75%)-$2,947/mo
Net Cash Flow
$-1,981/mo
$-23,772/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kingman.