FOR_SALERisky Deal188 days on market

3639 W Yellow Bird Dr

3639 W Yellow Bird Dr, Yucca, AZ 86438, Yucca, AZ 86438
$37,500

Listing Price

Property image 1
3639 W Yellow Bird Dr, Yucca, AZ 86438
Loc: Yucca, AZ
Days Listed
188
Lot Size
39.64 acres
Type
lot

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
7.9 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
4.24%
Total ROI
10.9%
Cash Flow
$-57/mo
DSCR
0.70
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
2026-08-31Price change$37,500
2026-04-09Price change$39,900
2026-03-03Listed for sale$45,000
2025-11-17Sold$52,500
2025-10-31Pending sale$54,000
2025-10-23Listed for sale$54,000
2024-06-11Listing removed$0
2024-06-08Listed for sale$45,000
2024-04-25Sold$35,000
2024-04-06Pending sale$39,500
2024-01-23Listed for sale$39,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
0
Sq Ft
0
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: $37,500Rent Basis: Modeled Estimate ($300/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.57%

NOI: $1,340/yr

Cash-on-Cash Yield
-11.5%

On $8,625 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.5%

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)-$19/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$15/mo
Repairs & Maintenance (10% of rent)-$30/mo
Property Management (8% of rent)-$24/mo
Total Pure Operating Expenses-$188/mo
Net Investor Cash Flow
Gross Scheduled Rent+$300/mo
Less: Operating Expenses-$188/mo
Net Operating Income (NOI)+$112/mo
Less: Debt Service (30yr @ 6.75%)-$195/mo
Net Cash Flow
$-83/mo
$-995/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Yucca.

3639 W Yellow Bird Dr | Yucca, AZ | Haven AI Analysis | Haven by ScoutHavens