FOR_SALEExcellent Deal-1 days on market
14158 S Calabasas Road
14158 S Calabasas Road, Yucca, AZ 86438, Yucca, AZ 86438
14158 S Calabasas Road, Yucca, AZ 86438
Loc: Yucca, AZ
Days Listed
-1
Tax Assessed
$779k
Zestimate®
$1320k
Market Rate
Lot Size
9.99 acres
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
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
7.89%
Total ROI
29.1%
Cash Flow
$2,122/mo
DSCR
1.30
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $1,400,000Rent Basis: Modeled Estimate ($11,200/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $408/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.70%
NOI: $93,764/yr
Cash-on-Cash Yield
2.0%
On $322,000 invested
DSCR Ratio
1.08x
Tight qualification
5-Yr Leveraged ROI
+104.4%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.62% of basis)-$402/mo
Homeowner / Hazard Insurance-$408/mo
Vacancy Reserve (5% of rent)-$560/mo
Repairs & Maintenance (10% of rent)-$1,120/mo
Property Management (8% of rent)-$896/mo
Total Pure Operating Expenses-$3,386/mo
Net Investor Cash Flow
Gross Scheduled Rent+$11,200/mo
Less: Operating Expenses-$3,386/mo
Net Operating Income (NOI)+$7,814/mo
Less: Debt Service (30yr @ 6.75%)-$7,264/mo
Net Cash Flow
$549/mo
$6,593/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Yucca.