$545,000
74077 Cactus Drive, Twentynine Palms CA 92277
Multi-Family (3 Units)
Property type
12 days
On market
$222
Price per sqft
3 cars
Garage
1987
Year built
17,500 sqft
Lot size
Home highlights
Open Houses
Overview
Rare triplex opportunity in Twentynine Palms featuring three 2-bedroom, 2-bathroom units, each with a private garage and dedicated carport an uncommon combination in the local multifamily market. This single-story property offers functional layouts with strong tenant appeal. Two of the three units have been updated, while the third presents additional value-add potential. All...
Listing provided by: William Ramsey 760-902-9578, Realty Masters & Associates
Listing updated: May 25, 2026 at 06:39am.
Last checked: Jun 3, 2026 at 01:00pm
Source: CRMLS #26834601
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 1 | $1,450 | $2,900 | $2,900 | Unfurnished |
| 1 | 2 | 2 | 1 | $1,250 | $1,250 | $1,250 | Unfurnished |
# of Buildings: 1
# of Units Total: 3
Dishwasher: 3
Refrigerator: 3
Financial Snapshot
Gross Rent Multiplier
14.0x
List Price / Annual Gross Rent
Cap Rate
6.06%
NOI / List Price
Net Operating Income: $33,015
Interior
Heating: Forced Air
Appliances: Dishwasher, Microwave, Refrigerator
Exterior
Stories Total: 0
Levels: One
Garage and Parking
Parking: Carport, Door Multi, Garage
Garage Spaces: 3
Parking Total: 3
Lot Information
Land Lease: No
Parcel #: 0617222060000
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 74077 Cactus Drive, Twentynine Palms, CA 92277. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$436,000
Total Interest
$556,094
Total Payment
$992,094
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$3,474
per month
Property History for 74077 Cactus Drive
Twentynine Palms Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92277.
Similar Homes
Listings with similar prices to 74077 Cactus Drive