Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$475,000

For Sale - Active
2676 Lodge Loop, Overgaard, AZ 85933
2 Beds
2 Baths
1,120 Square Feet
0.23 Acres Lot
Built in 2001
For Sale - Active
Units n/a
Checked: 4 hours ago
Updated: Jun 19, 2025 at 03:13AM

Investment Summary


Monthly Cash Flow
-$790
Cap Rate
3.7%
Cash-on-Cash Return
-8.7%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-4.4%

Property Description


0.23 Acres Lot
Built in 2001
For Sale - Active
Units n/a

Popular Elk Model Cabin in Bison Ranch - Furnished & Forest-Facing! Welcome to this spacious mountain cabin in the heart of Bison Ranch. This beautifully maintained home features a split floor plan with a warm and inviting great room layout, highlighted by vaulted knotty wood ceilings and a cozy river rock-accented wood-burning fireplace — perfect for cool mountain evenings. The modern kitchen is a chef's dream, complete with stainless steel appliances including a double oven range, fridge, and wine cooler. A new water heater was installed in January 2025 for added peace of mind. Included is the 65'' Samsung smart TV, making this home truly move-in ready.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Garage Spaces: 1
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Roof Material: Metal

HOA

  • Has HOA: Yes
  • Association: Bison Ranch
  • HOA Fee: $131/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Rural/Agricultural

Lot Information

  • Parcel ID: 20649113
  • Lot Size: 10003 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 2001

Tax Information

  • Annual Tax: $1,631

Utilities

  • Heating: Propane
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Navajo

Listing Details


Listed by:
Todd Wittlinger
HomeSmart
(480) 258-3367

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6869525
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$790
Cap Rate
3.7%
Cash-on-Cash Return
-8.7%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-4.4%

Purchase Details

Find an Agent

Purchase price:
$475,000
Amount financed:
-$380,000
Down payment:
$95,000
Closing costs:
$14,250
Rehab costs:
$0
Initial cash invested:
$109,250
Square feet:
1,120
Cost per square foot:
$424
Monthly rent per square foot:
$2.23

Financing Details

Find a Lender

Loan amount:
$380,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,248
Property tax:
$136
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,559

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$136-$1,631
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (5%)
5%-$131-$1,572
Total operating expenses: (36%)
36%-$892-$10,703

Cash Flow


Monthly Yearly
Net operating income:
$1,458 $17,496
Mortgage payments:
-$2,248 -$26,976
Cash flow:
$790 $9,480