OFF_MARKETRisky Deal-1 days on market

3557 Packsaddle Rd

3557 Packsaddle Rd, Kingman, AZ 86401, Kingman, AZ 86401
$475,000
Zestimate®:$435,800

Listing Price

Property image 1
3557 Packsaddle Rd, Kingman, AZ 86401
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$393k
Zestimate®
$436k
Market Rate
Lot Size
1.25 acres
Rent Estimate
$2,192/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.

6

Hualapai Elementary School

K-5
1.4 mi away
4

White Cliffs Middle School

6-8
3.4 mi away
3

Lee Williams High School

9-12
3.9 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
3.92%
Total ROI
9.2%
Cash Flow
$-852/mo
DSCR
0.65
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
2026-07-05Listing removed$449,900$192
2026-06-04Price change$449,900$192
2026-04-16Price change$459,900$196
2026-02-18Listed for sale$475,000$202
2003-08-29Sold$229,900$98

Tax History

YearProperty TaxTax Assessment
2026$1,699.94$39,291
2025$1,703.06$33,841
2024$1,754.68$40,217
2023$1,606.28$32,926
2022$1,703.56$28,437
2021$1,638.24$26,642
2019$1,602.68$22,645
2018$1,602.68$21,733
2017$1,452.76$21,488
2016$1,397.76$21,020
2015$1,460.62$18,350
2014$0$15,103
2013$0$15,723
2012$0$14,178
2011$0$14,561
2010$0$20,782
2009$0$27,501
2008$0$32,785
2000$578.11$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,346
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: $475,000Rent Basis: Observed Comp Model ($2,192/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $139/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.40%

NOI: $16,150/yr

Cash-on-Cash Yield
-12.3%

On $109,250 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+32.8%

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)-$203/mo
Homeowner / Hazard Insurance-$139/mo
Vacancy Reserve (5% of rent)-$110/mo
Repairs & Maintenance (10% of rent)-$219/mo
Property Management (8% of rent)-$175/mo
Total Pure Operating Expenses-$846/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,192/mo
Less: Operating Expenses-$846/mo
Net Operating Income (NOI)+$1,346/mo
Less: Debt Service (30yr @ 6.75%)-$2,465/mo
Net Cash Flow
$-1,119/mo
$-13,426/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kingman.