Share This Listing

Message

960 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

5418 E Yolantha St 2 Unit Apartment Building $1,668,124 CAD ($834,062 CAD/Unit) 5.99% Cap Rate Cave Creek, AZ 85331

Save this listing!

Favourite this listing to get notified of price updates, new media and more

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

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
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
  • Listing ID: 38246048

  • Date on Market: 2025-10-29

  • Last Updated:

  • Address: 5418 E Yolantha St, Cave Creek, AZ 85331

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}