OFF_MARKETRisky Deal-1 days on market

1163 E Cactus Valley Dr

1163 E Cactus Valley Dr, Kingman, AZ 86409, Kingman, AZ 86409
$425,000
Zestimate®:$421,600

Listing Price

Property image 1
1163 E Cactus Valley Dr, Kingman, AZ 86409
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$319k
Zestimate®
$422k
Market Rate
Lot Size
0.50 acres
Rent Estimate
$1,932/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
2.3 mi away
2

Kingman Middle School

6-8
5.3 mi away
2

Kingman High School

9-12
3.8 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
4.49%
Total ROI
12.1%
Cash Flow
$-561/mo
DSCR
0.74
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
2026-05-11Sold$425,000$191
2026-03-13Contingent$425,000$191
2026-03-05Listed for sale$425,000$191
2018-08-06Sold$269,900$121
2018-07-09Pending sale$269,900$121
2018-06-20Listed for sale$269,900$121
2018-01-29Listing removed$259,900$117
2017-12-16Price change$259,900$117
2017-12-03Price change$264,900$119
2017-11-22Price change$269,900$121
2017-09-22Listed for sale$274,000$123
2016-07-30Listing removed$219,900$99
2016-07-19Price change$219,900$99
2016-06-16Price change$224,900$101
2016-04-24Listed for sale$229,000$103
2015-11-12Listing removed$229,900$103
2015-10-29Price change$229,900$103
2015-10-09Price change$234,500$105
2015-09-05Listed for sale$235,500$106
2010-04-22Sold$199,900$90
2005-06-06Sold$274,000$123
2001-11-14Sold$140,000$63

Tax History

YearProperty TaxTax Assessment
2026$2,040$31,939
2025$2,007.16$28,723
2024$1,945.98$32,342
2023$1,803.7$28,064
2022$1,809.16$21,728
2021$1,735.12$21,083
2019$1,662.9$17,350
2018$1,662.9$16,567
2017$1,527.44$15,906
2016$1,450.28$15,934
2015$1,480.18$14,099
2014$0$11,545
2013$0$11,646
2012$0$12,644
2011$0$13,675
2010$0$19,250
2009$0$21,786
2008$0$26,350
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,225
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: $425,000Rent Basis: Observed Comp Model ($1,932/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $124/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.38%

NOI: $14,383/yr

Cash-on-Cash Yield
-12.4%

On $97,750 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+32.4%

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)-$165/mo
Homeowner / Hazard Insurance-$124/mo
Vacancy Reserve (5% of rent)-$97/mo
Repairs & Maintenance (10% of rent)-$193/mo
Property Management (8% of rent)-$155/mo
Total Pure Operating Expenses-$733/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,932/mo
Less: Operating Expenses-$733/mo
Net Operating Income (NOI)+$1,199/mo
Less: Debt Service (30yr @ 6.75%)-$2,205/mo
Net Cash Flow
$-1,007/mo
$-12,079/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kingman.