FOR_SALERisky Deal-1 days on market

2120 W Billionaire Lane

2120 W Billionaire Lane, Yucca, AZ 86438, Yucca, AZ 86438
$495,999
Zestimate®:$489,200

Listing Price

Property image 1
2120 W Billionaire Lane, Yucca, AZ 86438
Loc: Yucca, AZ
Days Listed
-1
Tax Assessed
$357k
Zestimate®
$489k
Market Rate
Lot Size
9.84 acres
Rent Estimate
$2,119/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.

N/A

Yucca Elementary School

PK-8
5.5 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
3.51%
Total ROI
7.2%
Cash Flow
$-1,058/mo
DSCR
0.58
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
2026-07-08Price change$495,999$235
2026-05-28Price change$499,999$237
2026-04-29Price change$509,000$242
2026-04-03Listed for sale$519,000$246
2021-09-29Sold$285,000$135
2021-08-17Pending sale$299,000$142
2021-08-16Listing removed$0
2021-06-07Pending sale$299,000$142
2021-05-01Listed for sale$299,000$142
2021-04-22Pending sale$299,000$142
2021-04-13Listed for sale$299,000$142
2016-06-26Listing removed$230,000$109
2016-03-26Listed for sale$230,000$109

Tax History

YearProperty TaxTax Assessment
2026$1,144.62$35,744
2025$1,027.68$39,666
2024$1,143$36,617
2023$957.98$31,275
2022$1,161.48$35,138
2021$999.76$27,935
2019$950.28$24,896
2018$950.28$15,444
2017$855.16$13,903
2016$847.64$12,679
2015$1,184.74$18,714
2014$0$16,834
2013$0$16,933
2012$0$16,168
2011$0$16,332
2010$0$16,515
2009$0$27,960
2008$0$27,019
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,107
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: $495,999Rent Basis: Observed Comp Model ($2,119/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $145/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.15%

NOI: $15,623/yr

Cash-on-Cash Yield
-13.4%

On $114,080 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.3%

Equity + cumulative cash

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

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.62% of basis)-$185/mo
Homeowner / Hazard Insurance-$145/mo
Vacancy Reserve (5% of rent)-$106/mo
Repairs & Maintenance (10% of rent)-$212/mo
Property Management (8% of rent)-$170/mo
Total Pure Operating Expenses-$817/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,119/mo
Less: Operating Expenses-$817/mo
Net Operating Income (NOI)+$1,302/mo
Less: Debt Service (30yr @ 6.75%)-$2,574/mo
Net Cash Flow
$-1,272/mo
$-15,260/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Yucca.

2120 W Billionaire Lane | Yucca, AZ | Haven AI Analysis | Haven by ScoutHavens