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

$432,900

For Sale - Active
2691 Lodge Loop, Overgaard, AZ 85933
2 Beds
2 Baths
1,120 Square Feet
0.17 Acres Lot
Built in 2001
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: May 31, 2025 at 03:26AM

Investment Summary


Monthly Cash Flow
-$866
Cap Rate
3.9%
Cash-on-Cash Return
-10.4%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-6.1%

Property Description


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

You will love this warm & inviting cabin in the mountains with beautiful views of the pond right across the street. The 2bed/ 2bath cabin offers a perfect blend of rustic charm & modern amenities that cater to your every need. This tranquil retreat invites you to relax & unwind,with nature's beauty just outdide your doorstep. It includes a well-equipped kitchen (stove, microwave, dishwasher, fridge, dishes, pots & pans) & new furniture (couches, chairs dining set, lamp tables & new decorative stone on kitchen bar. Also for a more romantic experience a real wood fireplace in the living room & new elecrtic fireplace in the master bedroom. Many upgrades such as new tile floor in bathrooms, new countertops, new decorative tile showers & glass doors, new Swiss water resistant laminate plank floor, new sinks & countertops throughout the cabin, newer toilets, appliances, washer & dryer. This cabin is turnkey ready for your enjoyment & fun. The cabin has a covered front deck, a large covered back deck and entertainment area with a firepit, perfect for enjoying summer evenings with family & friends & at the same time enjoying the view of the pond or star gazing at night. There is also a storage shed for all your bikes, chairs, or whatever you may need to store. Bison Ranch amenities include tennis ball, pickel ball, & basket courts as well as a fish & release pond and a children's play area. Local Bison Town is a short walk away with restaurants & shopping. In addition to this is the beautiful National Forest, which is a short distance away for scenic hiking, riding quads or just driving to look at all the wildlife & explore the area. With all there is to do and see, this cabin is an idylic retreat that promises unforgettable memories.

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: 0
  • Spaces Total: 0

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: Lighthouse
  • HOA Fee: $124/monthly

Land Information

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

Lot Information

  • Parcel ID: 20649129
  • Lot Size: 7405 sqft

Property Information

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

Tax Information

  • Annual Tax: $1,551

Utilities

  • Water & Sewer: Public
  • Heating: Propane
  • Cooling: Central Air

Location

  • County: Navajo

Listing Details


Listed by:
Joyce Schusler
Diane Dahlin's Pine Rim Realty
(928) 587-3367

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6851932
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$866
Cap Rate
3.9%
Cash-on-Cash Return
-10.4%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-6.1%

Purchase Details

Find an Agent

Purchase price:
$432,900
Amount financed:
-$346,320
Down payment:
$86,580
Closing costs:
$12,987
Rehab costs:
$0
Initial cash invested:
$99,567
Square feet:
1,120
Cost per square foot:
$387
Monthly rent per square foot:
$2.14

Financing Details

Find a Lender

Loan amount:
$346,320
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.850%
Principal & interest:
$2,269
Property tax:
$129
Insurance:
$168
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,566

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,400 $28,800
Vacancy loss: (6%)
6% -$144 -$1,728
Operating income:
$2,256 $27,072

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$129-$1,552
Insurance: (7%)
7%-$168-$2,016
Property management: (8%)
8%-$192-$2,304
Repairs & maintenance: (5%)
5%-$120-$1,440
Capital expenditures: (5%)
5%-$120-$1,440
HOA fees: (5%)
5%-$124-$1,488
Total operating expenses: (36%)
36%-$853-$10,240

Cash Flow


Monthly Yearly
Net operating income:
$1,403 $16,836
Mortgage payments:
-$2,269 -$27,228
Cash flow:
$866 $10,392