OFF_MARKETRisky Deal-1 days on market
2898 Mountain Trail Rd
2898 Mountain Trail Rd, Kingman, AZ 86401, Kingman, AZ 86401
2898 Mountain Trail Rd, Kingman, AZ 86401
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$454k
Zestimate®
$520k
Market Rate
Lot Size
0.55 acres
Rent Estimate
$2,654/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
2.2 mi away
4
White Cliffs Middle School
6-8
1.3 mi away
3
Lee Williams High School
9-12
4.9 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
4.45%
Total ROI
11.9%
Cash Flow
$-725/mo
DSCR
0.73
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-08-21 | Listing removed | $530,000 | $195 |
| 2026-07-16 | Price change | $530,000 | $195 |
| 2026-07-06 | Pending sale | $539,500 | $198 |
| 2026-03-06 | Listed for sale | $539,500 | $198 |
| 2022-10-08 | Listing removed | $0 | – |
| 2022-10-04 | Price change | $526,250 | $193 |
| 2022-09-27 | Price change | $541,000 | $199 |
| 2022-09-10 | Listed for sale | $541,250 | $199 |
| 2019-10-25 | Sold | $340,000 | $125 |
| 2019-09-25 | Pending sale | $345,000 | $127 |
| 2019-09-14 | Listed for sale | $345,000 | $127 |
| 2019-09-11 | Pending sale | $345,000 | $127 |
| 2019-08-21 | Price change | $345,000 | $127 |
| 2019-08-16 | Listed for sale | $350,000 | $129 |
| 2019-07-16 | Pending sale | $350,000 | $129 |
| 2019-07-11 | Listed for sale | $350,000 | $129 |
| 2017-07-01 | Listing removed | $299,900 | $110 |
| 2016-12-14 | Listed for sale | $299,900 | $110 |
| 2015-10-10 | Listing removed | $319,000 | $117 |
| 2015-08-25 | Listed for sale | $319,000 | $117 |
| 2010-12-16 | Sold | $265,000 | $97 |
| 2010-10-08 | Price change | $289,000 | $106 |
| 2010-07-03 | Price change | $299,000 | $110 |
| 2010-05-22 | Price change | $304,900 | $112 |
| 2010-01-16 | Listed for sale | $314,900 | $116 |
| 2003-05-15 | Sold | $238,000 | $87 |
| 2002-06-05 | Sold | $24,500 | $9 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $1,965.88 | $45,426 |
| 2025 | $1,969.5 | $41,187 |
| 2024 | $2,029.28 | $47,290 |
| 2023 | $1,857.54 | $40,623 |
| 2022 | $1,970.14 | $32,278 |
| 2021 | $1,894.5 | $30,387 |
| 2019 | $1,853.28 | $27,915 |
| 2018 | $1,853.28 | $27,307 |
| 2017 | $1,680.06 | $25,827 |
| 2016 | $1,616.34 | $24,471 |
| 2015 | $1,689.04 | $21,888 |
| 2014 | $0 | $17,466 |
| 2013 | $0 | $18,003 |
| 2012 | $0 | $17,826 |
| 2011 | $0 | $18,493 |
| 2010 | $0 | $23,445 |
| 2009 | $0 | $25,563 |
| 2008 | $0 | $31,939 |
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: $539,500Rent Basis: Observed Comp Model ($2,654/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $157/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.67%
NOI: $19,823/yr
Cash-on-Cash Yield
-11.1%
On $124,085 invested
DSCR Ratio
0.59x
Negative debt coverage
5-Yr Leveraged ROI
+38.7%
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)-$235/mo
Homeowner / Hazard Insurance-$157/mo
Vacancy Reserve (5% of rent)-$133/mo
Repairs & Maintenance (10% of rent)-$265/mo
Property Management (8% of rent)-$212/mo
Total Pure Operating Expenses-$1,002/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,654/mo
Less: Operating Expenses-$1,002/mo
Net Operating Income (NOI)+$1,652/mo
Less: Debt Service (30yr @ 6.75%)-$2,799/mo
Net Cash Flow
$-1,147/mo
$-13,770/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Kingman.