FOR_SALERisky Deal-1 days on market

14105 S Cactus Road

14105 S Cactus Road, Yucca, AZ 86438, Yucca, AZ 86438
$399,900
Zestimate®:$386,000

Listing Price

Property image 1
14105 S Cactus Road, Yucca, AZ 86438
Loc: Yucca, AZ
Days Listed
-1
Tax Assessed
$270k
Zestimate®
$386k
Market Rate
Lot Size
2.35 acres
Rent Estimate
$1,438/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
4.4 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
2.77%
Total ROI
3.5%
Cash Flow
$-1,098/mo
DSCR
0.46
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
2026-01-07Price change$399,900$283
2025-07-02Price change$410,000$290
2025-03-11Listed for sale$420,000$297
2016-12-29Sold$179,000$127
2016-09-27Listed for sale$179,000$127
2016-02-24Sold$160,000$113
2016-01-04Pending sale$160,000$113
2016-01-04Listed for sale$160,000$113
2015-10-27Listing removed$160,000$113
2015-09-29Listed for sale$160,000$113
2015-09-29Pending sale$160,000$113
2015-09-15Listed for sale$160,000$113

Tax History

YearProperty TaxTax Assessment
2026$1,378.04$26,990
2025$1,266.72$29,935
2024$1,294.02$27,553
2023$1,121.24$23,238
2022$1,235.38$26,378
2021$1,098.72$20,872
2019$1,028.32$18,612
2018$1,028.32$11,768
2017$942.88$10,804
2016$882.08$8,651
2015$714.1$7,175
2014$0$7,667
2013$0$6,812
2012$0$9,570
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,413
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: $399,900Rent Basis: Observed Comp Model ($1,438/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $117/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.55%

NOI: $10,210/yr

Cash-on-Cash Yield
-16.0%

On $91,977 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+14.3%

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)-$139/mo
Homeowner / Hazard Insurance-$117/mo
Vacancy Reserve (5% of rent)-$72/mo
Repairs & Maintenance (10% of rent)-$144/mo
Property Management (8% of rent)-$115/mo
Total Pure Operating Expenses-$587/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,438/mo
Less: Operating Expenses-$587/mo
Net Operating Income (NOI)+$851/mo
Less: Debt Service (30yr @ 6.75%)-$2,075/mo
Net Cash Flow
$-1,224/mo
$-14,690/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Yucca.