FOR_SALERisky Deal-1 days on market
245-24-125 Rainbow Road
245-24-125 Rainbow Road, Yucca, AZ 86438, Yucca, AZ 86438
245-24-125 Rainbow Road, Yucca, AZ 86438
Loc: Yucca, AZ
Days Listed
-1
Lot Size
2.24 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
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
-12.90%
Total ROI
-74.8%
Cash Flow
$-93/mo
DSCR
-2.13
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: $5,900Rent Basis: Modeled Estimate ($47/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
-13.60%
NOI: $-802/yr
Cash-on-Cash Yield
-86.2%
On $1,357 invested
DSCR Ratio
-2.18x
Negative debt coverage
5-Yr Leveraged ROI
+-336.8%
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)-$3/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$2/mo
Repairs & Maintenance (10% of rent)-$5/mo
Property Management (8% of rent)-$4/mo
Total Pure Operating Expenses-$114/mo
Net Investor Cash Flow
Gross Scheduled Rent+$47/mo
Less: Operating Expenses-$114/mo
Net Operating Income (NOI)+$-67/mo
Less: Debt Service (30yr @ 6.75%)-$31/mo
Net Cash Flow
$-97/mo
$-1,170/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Yucca.