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

$569,000

For Sale - Active
4881 S Iron Rd, Prescott, AZ 86303
3 Beds
2 Baths
1,576 Square Feet
0.30 Acres Lot
Built in 1988
For Sale - Active
Units n/a
Checked: 16 hours ago
Updated: Jul 17, 2025 at 06:19AM

Investment Summary


Monthly Cash Flow
-$1,124
Cap Rate
3.3%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.0%

Property Description


0.30 Acres Lot
Built in 1988
For Sale - Active
Units n/a

Absolutely amazing views from this A-frame house in the trees with wrap-around deck! Located on one of the best lots in Ponderosa Park is this very nice 3 bedroom, 2 baths cabin with a very cozy great room and a loft. Not included in the square footage is a 900 square foot partially finished basement that houses the laundry, water heater, water softening system as well as a ''living'' area with wood stove. The primary bedroom and bathroom are located in the loft while the 2 guest rooms are on the main level affording privacy for all. The kitchen is very well equipped and offers expansive views to the West. A pellet stove heats the entire living area and there is a new AC with warranty and newer roof. Don't miss this furnished cabin located minutes from the famous Courthouse square.

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, Shared Driveway
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Walk-Out Access, Partial
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood Siding
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 10423085
  • Lot Size: 13007 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 1988

Tax Information

  • Annual Tax: $1,875

Utilities

  • Heating: Electric, Floor Furnace, Wall Furnace, Propane
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Yavapai

Listing Details


Listed by:
Xavier Wolf
Trust Realty Advisors, Inc
(602) 317-7797

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6843925
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$1,124
Cap Rate
3.3%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.0%

Purchase Details

Find an Agent

Purchase price:
$569,000
Amount financed:
-$455,200
Down payment:
$113,800
Closing costs:
$17,070
Rehab costs:
$0
Initial cash invested:
$130,870
Square feet:
1,576
Cost per square foot:
$361
Monthly rent per square foot:
$1.59

Financing Details

Find a Lender

Loan amount:
$455,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,693
Property tax:
$156
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,024

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: (6%)
6%-$156-$1,875
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: (n/a)
n/an/an/a
Total operating expenses: (31%)
31%-$781-$9,375

Cash Flow


Monthly Yearly
Net operating income:
$1,569 $18,828
Mortgage payments:
-$2,693 -$32,316
Cash flow:
$1,124 $13,488