Back to Dashboard

FOR_SALENeutral Deal59 days on market

Ironwood 1593 2 Car Plan, Paradise Trails

Ironwood 1593 2 Car Plan, Paradise Trails, Yucca, AZ 86438

$315,000

Zestimate®:$314,800

Listing Price

Log in to unlock AI Insights

Property image 1

Ironwood 1593 2 Car Plan, Paradise Trails

Loc: Yucca, AZ

Days Listed

59

Zestimate®

$315k

Market Rate

Rent Estimate

$1,923/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

21.3 mi away

3

Lee Williams High School

9-12

19.5 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

5.01%

Total ROI

14.7%

Cash Flow

$-277/mo

DSCR

0.83

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
2025-06-20	Listed for sale	$315,000	$198

Getzels Group

Haven Team

CalRE #01884947

Property Specs

Beds

3

Baths

2

Sq Ft

1,593

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: $315,000Rent Basis: Observed Comp Model ($1,923/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo

Haven ScoreRisky

1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

4.64%

NOI: $14,616/yr

Cash-on-Cash Yield

-6.9%

On $72,450 invested

DSCR Ratio

0.75x

Negative debt coverage

5-Yr Leveraged ROI

+59.7%

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)-$163/mo

Homeowner / Hazard Insurance-$100/mo

Vacancy Reserve (5% of rent)-$96/mo

Repairs & Maintenance (10% of rent)-$192/mo

Property Management (8% of rent)-$154/mo

Total Pure Operating Expenses-$705/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,923/mo

Less: Operating Expenses-$705/mo

Net Operating Income (NOI)+$1,218/mo

Less: Debt Service (30yr @ 6.75%)-$1,634/mo

Net Cash Flow

$-417/mo

$-4,998/year

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

Loan qualification

Rental Cash Flow

6-month reserves

10-year compounding

Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Yucca.