Skip to main content
Loading page

86003

ZIPSAFMR
Coconino County, AZ
Loading Investment Score

ZIP Investment Score

-- 

095130300
BRFMR
Eff. Rent
0 BR$1,510$1,510
1 BR$1,660$1,660
2 BR$1,820$1,820
3 BR$2,260$2,260
4 BR$2,420$2,420
5 BR$2,783Not available
6 BR$3,200Not available
7 BR$3,681Not available
8 BR$4,233Not available

Purchase Price Calculator

Maximum purchase price
$208,535

Cost breakdown

+Likely effective rent$1,820
HUD FMRUsed$1,820
Market rentN/A
Est. payment standardN/A
-Principal and interest-$1,054
Loan amount$166,828
Down payment$41,707
Rate6.50%
Term30 years
-Operating costs-$566
Property taxes-$209
Insurance-$175
Utilities$0
HOA$0
Management-$182
=Target cash flow+$200
Calculation mode

Hold period projections

Annual appreciation rate
3-year hold
+$29,211(70.0% ROI)
Projected value
$224,569
Return breakdown
Property appreciation+$16,034
Loan principal paid down+$5,977
Rental cash flow+$7,200
5-year hold
+$50,062(120.0% ROI)
Projected value
$235,938
Return breakdown
Property appreciation+$27,403
Loan principal paid down+$10,659
Rental cash flow+$12,000
10-year hold
+$107,805(258.5% ROI)
Projected value
$266,942
Return breakdown
Property appreciation+$58,407
Loan principal paid down+$25,398
Rental cash flow+$24,000

Public Housing Authority

Loading Public Housing Authority

Rolodex

Loading Rolodex

Market Alignment

Not enough rental comps in this area to determine how FMR aligns with current market rates.

Historical
FY 2023-2027
FMR
FY2027
Property value
--
Tax rate
--
Mortgage rate
--

ZIP 86003 fair market rent, FY 2027

For FY 2027, HUD's Small Area Fair Market Rent for a two-bedroom unit in ZIP 86003 (Flagstaff, AZ) is $1,820 a month. That is down 9.5% from $2,010 in FY 2026. Flagstaff is in the Flagstaff, AZ MSA. HUD also publishes the ZIP-level Small Area FMRs shown here, but unless the local housing authority has adopted them, vouchers are based on the metro-wide two-bedroom FMR of $1,729. Among 27 ZIP codes in Coconino County, 86003 has the 7th-highest two-bedroom rent (county range $1,730–$1,950). The median county two-bedroom FMR in Arizona is $1,244, so ZIP 86003 is 46% above it.

FY 2027 rent by bedroom

FY 2027 fair market rent by bedroom for 86003
BedroomsFY 2027Change90–110% range
Studio$1,510−9.0%$1,359–$1,661
1BR$1,660−7.3%$1,494–$1,826
2BR$1,820−9.5%$1,638–$2,002
3BR$2,260−7.4%$2,034–$2,486
4BR$2,420−9.7%$2,178–$2,662

Fair market rent history, FY 2023–2027

Fair market rent by fiscal year for 86003
Fiscal yearStudio1BR2BR3BR4BR
FY 2027$1,510$1,660$1,820$2,260$2,420
FY 2026$1,660$1,790$2,010$2,440$2,680
FY 2025$1,600$1,760$2,000$2,450$2,740
FY 2024$1,520$1,610$1,950$2,360$2,760
FY 2023$1,280$1,360$1,680$2,050$2,480

Two-bedroom rent in nearby Coconino County ZIP codes

FY 2027 two-bedroom Small Area FMR by ZIP code
ZIP code2 bedroomvs. 86003
86001$1,950+7.1%
86002$1,730−4.9%
86003Current$1,820—
86004$1,860+2.2%
86005$1,750−3.8%
86011$1,950+7.1%
86015$1,920+5.5%
86016$1,730−4.9%
86017$1,730−4.9%
86018$1,880+3.3%
86020$1,730−4.9%
86022$1,730−4.9%

Questions about ZIP 86003 rents

How much will Section 8 pay for a two-bedroom in ZIP 86003?

Housing authorities set voucher payment standards, normally between 90% and 110% of the FMR. With the metro-wide two-bedroom FMR of $1,729, which applies unless the housing authority uses Small Area FMRs, that basic range is $1,556 to $1,902 a month; under the ZIP-level Small Area FMR of $1,820 it would be $1,638 to $2,002. The voucher pays the lower of the payment standard or the gross rent, minus the tenant's share, which is usually about 30% of adjusted monthly income. Confirm the local housing authority's current schedule before underwriting.

Which HUD fair market rent area is ZIP 86003 in?

ZIP 86003 is in the Flagstaff, AZ MSA. Small Area FMRs are optional here; the metro-wide two-bedroom FMR is $1,729.

How much did fair market rent change in ZIP 86003 for FY 2027?

The two-bedroom FMR fell 9.5%, from $2,010 in FY 2026 to $1,820 in FY 2027. Since FY 2023 it has risen 8.3%.

When do FY 2027 fair market rents take effect?

HUD's FY 2027 fair market rents took effect on October 1, 2026. When FMRs change, housing authorities generally have up to three months to bring payment standards back within 90% to 110% of the new FMR.

Source: HUD FY 2027 Small Area Fair Market Rents and area FMRs. Payment-standard ranges are 90% to 110% of FMR, HUD's basic range, not a housing authority's published schedule. How payment standards are set