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

$736,000

For Sale - Active
3207 N Steves Blvd, Flagstaff, AZ 86004
4 Beds
2 Baths
2,058 Square Feet
0.20 Acres Lot
Built in 1968
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jun 20, 2025 at 03:37AM

Investment Summary


Monthly Cash Flow
-$1,427
Cap Rate
3.4%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.8%

Property Description


0.20 Acres Lot
Built in 1968
For Sale - Active
Units n/a

RV parking with sewer hookup Double refrigerators & quartz kitchen Studio/office flex space Sunroom and paver patio for indoor/outdoor living

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

  • Details: RV Access/Parking
  • Garage Spaces: 0
  • Spaces Total: 6

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Roof Material: Composition

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 10803049
  • Lot Size: 8906 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Contemporary
  • Year Built: 1968

Tax Information

  • Annual Tax: $1,827

Utilities

  • Water & Sewer: Public
  • Heating: Electric

Location

  • County: Coconino

Listing Details


Listed by:
Veronica Gonzalez
American Freedom Realty
(602) 487-0753

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6832815
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$1,427
Cap Rate
3.4%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.8%

Purchase Details

Find an Agent

Purchase price:
$736,000
Amount financed:
-$588,800
Down payment:
$147,200
Closing costs:
$22,080
Rehab costs:
$0
Initial cash invested:
$169,280
Square feet:
2,058
Cost per square foot:
$358
Monthly rent per square foot:
$1.55

Financing Details

Find a Lender

Loan amount:
$588,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,483
Property tax:
$152
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,859

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$152-$1,827
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (30%)
30%-$952-$11,427

Cash Flow


Monthly Yearly
Net operating income:
$2,056 $24,672
Mortgage payments:
-$3,483 -$41,796
Cash flow:
$1,427 $17,124