Back to Dashboard

FOR_SALERisky Deal-1 days on market

245-21-009B Cortaro Road

245-21-009B Cortaro Road, Yucca, AZ 86438, Yucca, AZ 86438

$3,500

Listing Price

Log in to unlock AI Insights

Property image 1

245-21-009B Cortaro Road, Yucca, AZ 86438

Loc: Yucca, AZ

Days Listed

-1

Lot Size

0.55 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

4.6 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

-26.85%

Total ROI

-144.6%

Cash Flow

$-96/mo

DSCR

-4.42

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
2026-02-17	Listed for sale	$3,500	–

Getzels Group

Haven Team

CalRE #01884947

Property Specs

Beds

Baths

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: $3,500Rent Basis: Modeled Estimate ($28/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

-27.51%

NOI: $-963/yr

Cash-on-Cash Yield

-146.7%

On $805 invested

DSCR Ratio

-4.42x

Negative debt coverage

5-Yr Leveraged ROI

+-639.3%

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)-$2/mo

Homeowner / Hazard Insurance-$100/mo

Vacancy Reserve (5% of rent)-$1/mo

Repairs & Maintenance (10% of rent)-$3/mo

Property Management (8% of rent)-$2/mo

Total Pure Operating Expenses-$108/mo

Net Investor Cash Flow

Gross Scheduled Rent+$28/mo

Less: Operating Expenses-$108/mo

Net Operating Income (NOI)+$-80/mo

Less: Debt Service (30yr @ 6.75%)-$18/mo

Net Cash Flow

$-98/mo

$-1,181/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.