OFF_MARKETGood Deal-1 days on market
1974 Miami Ave
1974 Miami Ave, Kingman, AZ 86401, Kingman, AZ 86401
1974 Miami Ave, Kingman, AZ 86401
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$145k
Zestimate®
$180k
Market Rate
Lot Size
4,792 sqft
Rent Estimate
$1,316/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
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
6.09%
Total ROI
20.1%
Cash Flow
$4/mo
DSCR
1.00
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $184,900Rent Basis: Observed Comp Model ($1,316/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.44%
NOI: $10,058/yr
Cash-on-Cash Yield
-3.4%
On $42,527 invested
DSCR Ratio
0.87x
Negative debt coverage
5-Yr Leveraged ROI
+77.1%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.62% of basis)-$75/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$66/mo
Repairs & Maintenance (10% of rent)-$132/mo
Property Management (8% of rent)-$105/mo
Total Pure Operating Expenses-$478/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,316/mo
Less: Operating Expenses-$478/mo
Net Operating Income (NOI)+$838/mo
Less: Debt Service (30yr @ 6.75%)-$959/mo
Net Cash Flow
$-121/mo
$-1,455/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Kingman.