OFF_MARKETRisky Deal-1 days on market

3665 N Irving St

3665 N Irving St, Kingman, AZ 86409, Kingman, AZ 86409
$295,000
Zestimate®:$294,500

Listing Price

Property image 1
3665 N Irving St, Kingman, AZ 86409
Loc: Kingman, AZ
Days Listed
-1
Tax Assessed
$247k
Zestimate®
$295k
Market Rate
Lot Size
5,227 sqft
Rent Estimate
$1,704/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.

4

Manzanita Elementary School

K-5
1.1 mi away
2

Kingman Middle School

6-8
1.2 mi away
2

Kingman High School

9-12
1.2 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
4.52%
Total ROI
12.3%
Cash Flow
$-381/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
2026-08-20Price change$295,000$193
2026-06-01Price change$300,000$196
2026-04-21Price change$310,000$202
2026-03-11Listed for sale$315,000$206
2024-06-07Listing removed$0
2024-05-24Listed for rent$2,100$1
2022-04-09Listing removed$0
2022-03-14Sold$300,000$196
2022-03-01Listed for rent$2,000$1
2022-02-01Listed for sale$292,000$191
2022-01-25Listing removed$0
2021-11-23Price change$295,000$193
2021-11-01Listed for sale$305,000$199
2017-12-13Sold$119,900$78

Tax History

YearProperty TaxTax Assessment
2026$1,084.9$24,711
2025$1,080.68$23,824
2024$1,105.24$23,246
2023$1,093.18$21,121
2022$936.54$17,338
2021$900.5$15,798
2019$143.56$14,263
2018$143.56$2,249
2017$131.92$1,965
2016$127.38$1,230
2015$166.28$1,498
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,532
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: $295,000Rent Basis: Observed Comp Model ($1,704/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.41%

NOI: $13,013/yr

Cash-on-Cash Yield
-7.9%

On $67,850 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+54.7%

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)-$128/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$85/mo
Repairs & Maintenance (10% of rent)-$170/mo
Property Management (8% of rent)-$136/mo
Total Pure Operating Expenses-$620/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,704/mo
Less: Operating Expenses-$620/mo
Net Operating Income (NOI)+$1,084/mo
Less: Debt Service (30yr @ 6.75%)-$1,531/mo
Net Cash Flow
$-446/mo
$-5,355/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kingman.