OFF_MARKETExcellent Deal9 days on market

650 Yucca St

650 Yucca St, Barstow, CA 92311, Barstow, CA 92311
$305,000
Zestimate®:$347,200$42,200 Under Market

Listing Price

Property image 1
650 Yucca St, Barstow, CA 92311
Loc: Barstow, CA
Days Listed
9
Tax Assessed
$81k
Zestimate®
$347k
12% Under Valued
Lot Size
8,060 sqft
Rent Estimate
$2,285/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

5

Cameron Elementary School

K-5
0.2 mi away
1

Barstow Junior High School

7-8
0.7 mi away
5

Barstow High School

9-12
1.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.38%
Total ROI
26.6%
Cash Flow
$333/mo
DSCR
1.22
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-01Listed for sale$345,000$186

Tax History

YearProperty TaxTax Assessment
2025$844.44$81,187
2024$827.94$79,595
2023$808.83$78,035
2022$804.16$76,505
2021$779.37$75,005
2020$779.95$74,236
2019$737.31$72,780
2018$772.52$71,353
2017$696.84$69,954
2016$696.84$68,582
2015$687.06$67,552
2014$671.71$66,229
2013$0$65,930
2012$0$64,638
2011$0$63,371
2010$0$62,897
2009$0$63,046
2008$0$61,809
2007$0$60,597
2006$0$59,409
2005$0$58,244
2004$0$57,102
2003$0$56,055
2002$0$54,956
2001$0$53,879
2000$0$52,822
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,850
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $305,000Rent Basis: Observed Comp Model ($2,285/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $153/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.12%

NOI: $18,668/yr

Cash-on-Cash Yield
-0.5%

On $70,150 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+91.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$51/mo
Homeowner / Hazard Insurance-$153/mo
Vacancy Reserve (5% of rent)-$114/mo
Repairs & Maintenance (10% of rent)-$229/mo
Property Management (8% of rent)-$183/mo
Total Pure Operating Expenses-$729/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,285/mo
Less: Operating Expenses-$729/mo
Net Operating Income (NOI)+$1,556/mo
Less: Debt Service (30yr @ 6.75%)-$1,583/mo
Net Cash Flow
$-27/mo
$-322/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Barstow.