OFF_MARKETRisky Deal-1 days on market
9022 N Lariat Dr
9022 N Lariat Dr, Kingman, AZ 86401, Kingman, AZ 86401
9022 N Lariat Dr, Kingman, AZ 86401
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$283k
Zestimate®
$407k
8% Under Valued
Lot Size
0.28 acres
Rent Estimate
$2,072/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
4.74%
Total ROI
13.4%
Cash Flow
$-415/mo
DSCR
0.78
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: $375,000Rent Basis: Observed Comp Model ($2,072/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $109/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.29%
NOI: $16,080/yr
Cash-on-Cash Yield
-8.4%
On $86,250 invested
DSCR Ratio
0.69x
Negative debt coverage
5-Yr Leveraged ROI
+52.1%
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)-$146/mo
Homeowner / Hazard Insurance-$109/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$207/mo
Property Management (8% of rent)-$166/mo
Total Pure Operating Expenses-$732/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,072/mo
Less: Operating Expenses-$732/mo
Net Operating Income (NOI)+$1,340/mo
Less: Debt Service (30yr @ 6.75%)-$1,946/mo
Net Cash Flow
$-606/mo
$-7,269/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Kingman.