OFF_MARKETRisky Deal-1 days on market
3252 Gold Canyon Ct
3252 Gold Canyon Ct, Kingman, AZ 86401, Kingman, AZ 86401
3252 Gold Canyon Ct, Kingman, AZ 86401
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$559k
Zestimate®
$673k
Market Rate
Lot Size
0.99 acres
Rent Estimate
$2,798/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
3.31%
Total ROI
6.2%
Cash Flow
$-1,554/mo
DSCR
0.54
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: $675,000Rent Basis: Observed Comp Model ($2,798/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $197/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.97%
NOI: $20,025/yr
Cash-on-Cash Yield
-14.2%
On $155,250 invested
DSCR Ratio
0.48x
Negative debt coverage
5-Yr Leveraged ROI
+23.3%
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)-$289/mo
Homeowner / Hazard Insurance-$197/mo
Vacancy Reserve (5% of rent)-$140/mo
Repairs & Maintenance (10% of rent)-$280/mo
Property Management (8% of rent)-$224/mo
Total Pure Operating Expenses-$1,129/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,798/mo
Less: Operating Expenses-$1,129/mo
Net Operating Income (NOI)+$1,669/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$-1,834/mo
$-22,005/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Kingman.