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
Photo
Photo
Photo
Photo
See all photos

$799,000

For Sale - Active
4800 S Wildlife Dr, Flagstaff, AZ 86005
4 Beds
3 Baths
2,384 Square Feet
2.38 Acres Lot
Built in 1996
For Sale - Active
Units n/a
Checked: 24 hours ago
Updated: May 30, 2025 at 03:41AM

Investment Summary


Monthly Cash Flow
-$2,329
Cap Rate
2.8%
Cash-on-Cash Return
-15.2%
Debt Coverage Ratio
0.45
Internal Rate of Return (5 years)
-10.7%

Property Description


2.38 Acres Lot
Built in 1996
For Sale - Active
Units n/a

-MOTIVATED SELLERS- Exceptional Living Awaits: Energy-Efficient Home on 2+ Forest Acres Embrace sustainable luxury with this solar-powered, energy-efficient home amidst towering pines. Features hydronic heating, 4 BR, 2.5 BA, office & spacious principal suite with a soaking tub & walk-in closet, this home blends comfort with elegance. Vaulted ceilings & an open design enhance the airy, inviting atmosphere. Expansive kitchen, with a large island & HUGE pantry, sits at the heart of the home. A sunlit vestibule (perfect for plants) & a Trombe wall-warmed living room add eco-friendly charm. 2+ acres by the national forest on 2 sides, enjoy direct trail access to Arizona Trail, Fisher Point & Walnut Canyon. Read More... Outdoor perks include a stone fire pit, star-gazing balcony, & frequent wildlife sightings. Additional amenities include a 3-car garage, workbench, entertainment space, & covered shed. Modern luxury fused with natural beauty in this unique retreat located on serene Wildlife Drive with breathtaking forest views.

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 Door Opener, Circular Driveway
  • Garage Spaces: 3
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Roof Material: Metal

Land Information

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

Lot Information

  • Parcel ID: 11502002
  • Lot Size: 103623 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1996

Tax Information

  • Annual Tax: $3,157

Utilities

  • Heating: See Remarks, Electric, Propane
  • Cooling: Ceiling Fan(s)

Location

  • County: Coconino

Listing Details


Listed by:
Gary Nelson
Realty Executives of Northern Arizona
(928) 600-4279

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6833846
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$2,329
Cap Rate
2.8%
Cash-on-Cash Return
-15.2%
Debt Coverage Ratio
0.45
Internal Rate of Return (5 years)
-10.7%

Purchase Details

Find an Agent

Purchase price:
$799,000
Amount financed:
-$639,200
Down payment:
$159,800
Closing costs:
$23,970
Rehab costs:
$0
Initial cash invested:
$183,770
Square feet:
2,384
Cost per square foot:
$335
Monthly rent per square foot:
$1.30

Financing Details

Find a Lender

Loan amount:
$639,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$4,205
Property tax:
$263
Insurance:
$217
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,685

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,100 $37,200
Vacancy loss: (6%)
6% -$186 -$2,232
Operating income:
$2,914 $34,968

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$263-$3,157
Insurance: (7%)
7%-$217-$2,604
Property management: (8%)
8%-$248-$2,976
Repairs & maintenance: (5%)
5%-$155-$1,860
Capital expenditures: (5%)
5%-$155-$1,860
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$1,038-$12,457

Cash Flow


Monthly Yearly
Net operating income:
$1,876 $22,512
Mortgage payments:
-$4,205 -$50,460
Cash flow:
$2,329 $27,948