Log In/Sign Up
Your email has been sent.
5418 E Yolantha St 2 Unit Apartment Building $1,668,124 CAD ($834,062 CAD/Unit) 5.99% Cap Rate Cave Creek, AZ 85331



INVESTMENT HIGHLIGHTS
- PRIME CAVE CREEK LOCATION – 0.8 mi YMCA, Sprouts, Walmart | 5 min Cave Creek Strip | ~10 mi Mayo Clinic
- 3 INCOME STREAMS: $30K/yr Casita (thru Nov 2026 - vacate free) + $39K/yr Main (STR or LTR) + $4,800/yr RV
- 1.18 ACRES + BLACK MOUNTAIN VIEWS – Fenced, gated, desert landscaping, spa patio, RV hookup
EXECUTIVE SUMMARY
**VIDEO TOURS – CLICK TO VIEW**
- Main House (3BR/2.5BA): https://photos.app.goo.gl/zg4AjyB5waK4kqHo9
- Casita (2BR/1BA): https://photos.app.goo.gl/o7qAqMhdaZFL5Rkm9
$1,195,000 – 2,816 SF INCOME TRIPLEX ON 1.18 ACRES – 3 REVENUE STREAMS
5418 E YOLANTHA ST | CAVE CREEK, AZ 85331
Prime income play on ultra-quiet, paved Yolantha St cul-de-sac — same 1.1+ acre lot as $1M pending neighbor (5428 E Yolantha, 5 DOM).
3 INCOME STREAMS = $71.6K NOI (5.99% CAP)
1. Casita Lease: $2,500/mo + utils (thru Nov 2026 – tenant vacates free)
2. Main House FLEX: $3,250/mo LTR ($39K/yr stable) OR $3,250–$6,600/mo STR ($39K–$79K/yr)
3. RV Spot Bonus: $1,200/mo x 4 mos = $4,800/yr (full hookup, Cave Creek permitted residency)
NO POOL? NO PROBLEM – Private spa + 0.8 mi YMCA Olympic pool = $15K/yr saved vs. pool upkeep.
PROPERTY SNAPSHOT
- **Occupancy**: 25% (Casita leased; Main vacant, STR-ready)
- Total SF: 2,816 | Lot: 1.18 acres (No HOA)
- Zoning: DR-43 (ADU/subdivision potential)
MAIN HOUSE (~2,000 SF | 3BR/2.5BA)
- KitchenAid appliances, gas double-oven, quartz counters, bar seating
- Gas fireplace, paver deck, Black Mountain views
- Master w/ glass shower, walk-in closet, W/D hookup
- Upstairs: 2BR + full bath (shower/tub)
- Spa patio off living room
CASITA (~816 SF | 2BR/1BA)
- Full kitchen (SS, gas range, island cart)
- Electric fireplace, HDTV, W/D in-unit
- Private patio + yard
RV HOOKUP (West Side)
- Full water/septic/30amp electric
- $4,800/yr seasonal income (Oct–Apr)
INFRASTRUCTURE
- - **City water (1 meter)**: No well risk — reliable supply
- **Private septic (2020)**: No sewer fees (~$600/yr saved)
- New septic (2020), A/Cs (2023), windows/doors, sub-meter
- Driveway gate (2023)
- Registered STR + LTR permits (no rental restrictions)
LOCATION GOLD
- 0.8 mi YMCA (Olympic pool)
- Less than 1 mi Sprouts, Walmart, ALDI (2026)
- Less than 3 mi Cave Creek Strip, golf resorts
- ~10 mi Mayo Clinic
COMPS
- 5428 E Yolantha: $1M list, pending 5 DOM (1.1 ac, SFH only)
- This offering = same lot size + $71K+ NOI
TERMS
- As-Is | 15-day inspection | 30–45 day close
COMPENSATION
- Buyer's Agent Co-op: 2.5% (full)
- Direct Buyers: 0% procurement fee — close via AZ attorney/title ($1K–$2K)
- Owner is a licensed California real estate broker (DRE #01927330) and is selling property as owner, not as agent. Owner cannot represent buyers. Direct buyers close via Arizona attorney/title company. Buyer to verify all information.
Data Room: Pro forma, lease, permits, staging renders
- Main House (3BR/2.5BA): https://photos.app.goo.gl/zg4AjyB5waK4kqHo9
- Casita (2BR/1BA): https://photos.app.goo.gl/o7qAqMhdaZFL5Rkm9
$1,195,000 – 2,816 SF INCOME TRIPLEX ON 1.18 ACRES – 3 REVENUE STREAMS
5418 E YOLANTHA ST | CAVE CREEK, AZ 85331
Prime income play on ultra-quiet, paved Yolantha St cul-de-sac — same 1.1+ acre lot as $1M pending neighbor (5428 E Yolantha, 5 DOM).
3 INCOME STREAMS = $71.6K NOI (5.99% CAP)
1. Casita Lease: $2,500/mo + utils (thru Nov 2026 – tenant vacates free)
2. Main House FLEX: $3,250/mo LTR ($39K/yr stable) OR $3,250–$6,600/mo STR ($39K–$79K/yr)
3. RV Spot Bonus: $1,200/mo x 4 mos = $4,800/yr (full hookup, Cave Creek permitted residency)
NO POOL? NO PROBLEM – Private spa + 0.8 mi YMCA Olympic pool = $15K/yr saved vs. pool upkeep.
PROPERTY SNAPSHOT
- **Occupancy**: 25% (Casita leased; Main vacant, STR-ready)
- Total SF: 2,816 | Lot: 1.18 acres (No HOA)
- Zoning: DR-43 (ADU/subdivision potential)
MAIN HOUSE (~2,000 SF | 3BR/2.5BA)
- KitchenAid appliances, gas double-oven, quartz counters, bar seating
- Gas fireplace, paver deck, Black Mountain views
- Master w/ glass shower, walk-in closet, W/D hookup
- Upstairs: 2BR + full bath (shower/tub)
- Spa patio off living room
CASITA (~816 SF | 2BR/1BA)
- Full kitchen (SS, gas range, island cart)
- Electric fireplace, HDTV, W/D in-unit
- Private patio + yard
RV HOOKUP (West Side)
- Full water/septic/30amp electric
- $4,800/yr seasonal income (Oct–Apr)
INFRASTRUCTURE
- - **City water (1 meter)**: No well risk — reliable supply
- **Private septic (2020)**: No sewer fees (~$600/yr saved)
- New septic (2020), A/Cs (2023), windows/doors, sub-meter
- Driveway gate (2023)
- Registered STR + LTR permits (no rental restrictions)
LOCATION GOLD
- 0.8 mi YMCA (Olympic pool)
- Less than 1 mi Sprouts, Walmart, ALDI (2026)
- Less than 3 mi Cave Creek Strip, golf resorts
- ~10 mi Mayo Clinic
COMPS
- 5428 E Yolantha: $1M list, pending 5 DOM (1.1 ac, SFH only)
- This offering = same lot size + $71K+ NOI
TERMS
- As-Is | 15-day inspection | 30–45 day close
COMPENSATION
- Buyer's Agent Co-op: 2.5% (full)
- Direct Buyers: 0% procurement fee — close via AZ attorney/title ($1K–$2K)
- Owner is a licensed California real estate broker (DRE #01927330) and is selling property as owner, not as agent. Owner cannot represent buyers. Direct buyers close via Arizona attorney/title company. Buyer to verify all information.
Data Room: Pro forma, lease, permits, staging renders
DATA ROOM Click Here to Access
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $1,668,124 CAD | Property Subtype | Apartment |
| Price Per Unit | $834,062 CAD | Apartment Style | Single-Family Home |
| Sale Type | Investment | Building Class | A |
| Cap Rate | 5.99% | Lot Size | 1.18 AC |
| Sale Condition | 1031 Exchange | Building Size | 2,816 SF |
| No. Units | 2 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1976/2022 |
| Zoning | DR-43 - DR-43: 43,000 square feet per lot (minimum lot size). | ||
| Price | $1,668,124 CAD |
| Price Per Unit | $834,062 CAD |
| Sale Type | Investment |
| Cap Rate | 5.99% |
| Sale Condition | 1031 Exchange |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Single-Family Home |
| Building Class | A |
| Lot Size | 1.18 AC |
| Building Size | 2,816 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1976/2022 |
| Zoning | DR-43 - DR-43: 43,000 square feet per lot (minimum lot size). |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Dishwasher
- Disposal
- Fireplace
- Microwave
- Storage Space
- Washer/Dryer
- Washer/Dryer Hookup
- Heating
- Bay Window
- Ceiling Fans
- Tile Floors
- Eat-in Kitchen
- Kitchen
- Vaulted Ceiling
- High Speed Internet Access
- Ice Maker
- Refrigerator
- Satellite TV
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Views
- Walk-In Closets
- Carpet
- Wi-Fi
- Yard
- Attic
- Grill
- Breakfast Nook
- Deck
- Den
- Dining Room
- Double Pane Windows
- Family Room
- Freezer
- Instant Hot Water
- Island Kitchen
- Linen Closet
- Mother-in-law Unit
- Office
- Pantry
- Patio
- Smoke Free
- Window Coverings
- Large Bedrooms
- Quartz Countertops
SITE AMENITIES
- Controlled Access
- Fenced Lot
- Laundry Facilities
- Spa
- Gated
- Furnished Units Available
- Grill
- Guest Apartment
- Wheelchair Accessible
- Gas Range
- Recycling
- Smoke Free
- Trash Pickup - Curbside
- Walking/Biking Trails
- Wi-Fi
- Storage Space
- Sundeck
- Individual Locking Bedrooms
- Private Bathroom
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2.5 | 1 | $6,875 CAD | 2,000 |
| 2+1 | 1 | $4,886 CAD | 816 |
1 1
1 of 22
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Stephanie Jorgl
5418 E Yolantha St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
