FOR_SALEGood Deal173 days on market

10659 S Black Mesa Dr

10659 S Black Mesa Dr, Yucca, AZ 86438, Yucca, AZ 86438
$269,500
Zestimate®:$269,500

Listing Price

Property image 1
10659 S Black Mesa Dr, Yucca, AZ 86438
Loc: Yucca, AZ
Days Listed
173
Tax Assessed
$8k
Zestimate®
$270k
Market Rate
Lot Size
0.50 acres
Rent Estimate
$1,769/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.

4

Black Mountain Elementary School

K-8
21.4 mi away
3

Lee Williams High School

9-12
19.6 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
6.61%
Total ROI
22.7%
Cash Flow
$121/mo
DSCR
1.09
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
2026-09-11Sold$269,500$185
2026-07-15Pending sale$269,500$185
2026-04-29Price change$269,500$185
2025-10-10Listed for sale$286,500$197
2006-10-02Sold$450,000$309

Tax History

YearProperty TaxTax Assessment
2026$97.7$1,200
2025$102.18$1,200
2024$109.74$1,200
2023$106.96$1,200
2022$185.6$1,200
2021$188.3$1,916
2019$197.86$1,916
2018$197.86$1,916
2017$181.9$1,916
2016$175.56$1,916
2015$191.12$1,722
2014$0$1,722
2008$0$97
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,458
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: $269,500Rent Basis: Observed Comp Model ($1,769/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.60%

NOI: $15,096/yr

Cash-on-Cash Yield
-2.7%

On $61,985 invested

DSCR Ratio
0.90x

Negative debt coverage

5-Yr Leveraged ROI
+80.6%

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)-$4/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$88/mo
Repairs & Maintenance (10% of rent)-$177/mo
Property Management (8% of rent)-$142/mo
Total Pure Operating Expenses-$511/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,769/mo
Less: Operating Expenses-$511/mo
Net Operating Income (NOI)+$1,258/mo
Less: Debt Service (30yr @ 6.75%)-$1,398/mo
Net Cash Flow
$-140/mo
$-1,685/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Yucca.