OFF_MARKETRisky Deal-1 days on market

125 E Park St

125 E Park St, Kingman, AZ 86401, Kingman, AZ 86401
$225,000
Zestimate®:$212,600

Listing Price

Property image 1
125 E Park St, Kingman, AZ 86401
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$144k
Zestimate®
$213k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$1,237/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

Desert Willow Elementary School

K-6
5.4 mi away
2

Kingman Middle School

6-8
2.4 mi away
3

Lee Williams High School

9-12
0.4 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
4.12%
Total ROI
10.3%
Cash Flow
$-365/mo
DSCR
0.68
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
2026-06-23Listed for sale$225,000$112
2026-05-02Listing removed$250,000$124
2025-11-04Listed for sale$250,000$124

Tax History

YearProperty TaxTax Assessment
2026$301.96$7,216
2025$300.8$7,136
2024$307.62$8,474
2023$250.16$6,317
2022$258.92$13,869
2021$250.24$11,496
2019$223.5$10,307
2018$223.5$3,159
2017$205.5$2,939
2016$198.24$2,708
2015$202.34$3,665
2014$0$2,193
2013$0$3,365
2012$0$6,887
2011$0$1,368
2010$0$2,596
2009$0$3,364
2008$0$3,468
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
2,009
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: $225,000Rent Basis: Observed Comp Model ($1,237/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.15%

NOI: $9,335/yr

Cash-on-Cash Yield
-9.0%

On $51,750 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.0%

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)-$75/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$62/mo
Repairs & Maintenance (10% of rent)-$124/mo
Property Management (8% of rent)-$99/mo
Total Pure Operating Expenses-$459/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,237/mo
Less: Operating Expenses-$459/mo
Net Operating Income (NOI)+$778/mo
Less: Debt Service (30yr @ 6.75%)-$1,167/mo
Net Cash Flow
$-390/mo
$-4,675/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kingman.

125 E Park St | Kingman, AZ | Haven AI Analysis | Haven by ScoutHavens