$289,000
●
House -
For Sale
107 Walnut
Needles, CA 92363
5 Beds
2 Baths
2,276 Ft²
$1,420
Est. Monthly
About This Property
Fully Renovated Home with Potential Income-Producing ADU Near the
Colorado River!
This beautifully updated 3-bedroom, 2-bath main home offers modern comfort and style throughout. Fully renovated with all-new flooring, cabinetry, and brand-new appliances, this move-in-ready property feels fresh, clean, and contemporary. The open and functional layout is perfect for everyday living or entertaining.
Adding incredible value is a separate 2-bedroom, 1-bath ADU, ideal for rental income, extended family, guests, or a private home office setup.
Located just minutes from the Colorado River, enjoy easy access to boating, fishing, and outdoor recreation while still being close to town conveniences. This property is perfect as a primary residence, multi-generational home, or investment opportunity.
A rare find offering modern upgrades, flexible living options, and income potential in a highly desirable river-area location!
This beautifully updated 3-bedroom, 2-bath main home offers modern comfort and style throughout. Fully renovated with all-new flooring, cabinetry, and brand-new appliances, this move-in-ready property feels fresh, clean, and contemporary. The open and functional layout is perfect for everyday living or entertaining.
Adding incredible value is a separate 2-bedroom, 1-bath ADU, ideal for rental income, extended family, guests, or a private home office setup.
Located just minutes from the Colorado River, enjoy easy access to boating, fishing, and outdoor recreation while still being close to town conveniences. This property is perfect as a primary residence, multi-generational home, or investment opportunity.
A rare find offering modern upgrades, flexible living options, and income potential in a highly desirable river-area location!
Unit Size
2,276 Ft²
Days on Market
128 days
Land Size
0.14 acres
Price per sqft
$127
Property Type
House
Property Taxes
-
HOA Dues
-
Year Built
1940
Listed By
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 5 months ago (CRMLS #JT26130931)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jun 15, 2026 | Listed by River Sisters Realty | $289,000 | |
| Listed by River Sisters Realty | |||
Property Highlights
Fireplace
Parking Details
Parking Features: Driveway
Interior Details
Full Bathrooms: 2
Interior Features: GalleyKitchen
Appliances: Dishwasher, Microwave
Laundry Features: Laundry Closet
Fireplace Features: None
Exterior Details
Square Footage: 2276
Square Footage Source: $0
Year Built Source: Assessor
Year Built: 1940
Levels: Two
Pool Features: None
Lot Features: StreetLevel
Lot Size Area: 6000
Lot Size Units: Square Feet
Lot Size Acres: 0.1377
Lot Size Square Feet: 6000
Tax Lot: 21
Water Source: Public
Utilities Details
Cooling Type: ENERGY STAR Qualified Equipment
Sewer : Public Sewer
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Needles
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Shantell Hazlewood, River Sisters Realty
Last Updated: 5 months ago
Data Source: CRMLS, MLS# JT26130931
Last Updated: 5 months ago
Data Source: CRMLS, MLS# JT26130931
The multiple listing data appearing on this website, or contained in reports produced therefrom, is owned and copyrighted by California Regional Multiple Listing Service, Inc. ("CRMLS") and is protected by all applicable copyright laws. Information provided is for viewer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. All listing data, including but not limited to square footage and lot size is believed to be accurate, but the listing Agent, listing Broker and CRMLS and its affiliates do not warrant or guarantee such accuracy. The viewer should independently verify the listed data prior to making any decisions based on such information by personal inspection and/or contacting a real estate professional. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017