FOR_SALERisky Deal441 days on market

LOT 30 W Wilshire Rd

LOT 30 W Wilshire Rd, Yucca, AZ 86438, Yucca, AZ 86438

$400,000

Zestimate®:$399,600

Listing Price

LOT 30 W Wilshire Rd, Yucca, AZ 86438

Loc: Yucca, AZ

Days Listed

441

Zestimate®

$400k

Market Rate

Rent Estimate

$1,721/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.

Black Mountain Elementary School

K-8

22.2 mi away

Lee Williams High School

9-12

20.7 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

3.15%

Total ROI

5.4%

Cash Flow

$-974/mo

DSCR

0.52

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

Date	Event	Price	Price/sqft
2026-02-01	Price change	$400,000	$297
2025-06-24	Listed for sale	$390,000	$290

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,347

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: $400,000Rent Basis: Observed Comp Model ($1,721/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $117/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

3.00%

NOI: $12,018/yr

Cash-on-Cash Yield

-14.0%

On $92,000 invested

DSCR Ratio

0.48x

Negative debt coverage

5-Yr Leveraged ROI

+24.2%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.62% of basis)-$207/mo

Homeowner / Hazard Insurance-$117/mo

Vacancy Reserve (5% of rent)-$86/mo

Repairs & Maintenance (10% of rent)-$172/mo

Property Management (8% of rent)-$138/mo

Total Pure Operating Expenses-$719/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,721/mo

Less: Operating Expenses-$719/mo

Net Operating Income (NOI)+$1,002/mo

Less: Debt Service (30yr @ 6.75%)-$2,076/mo

Net Cash Flow

$-1,074/mo

$-12,888/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Yucca.