OFF_MARKETExcellent Deal73 days on market

1985 E CARSON Drive

1985 E CARSON Drive, Tempe, AZ 85282, Tempe, AZ 85282
$619,995
Zestimate®:$605,600

Listing Price

Property image 1
1985 E CARSON Drive, Tempe, AZ 85282
Loc: Tempe, AZ
Days Listed
73
Tax Assessed
$397k
Zestimate®
$606k
Market Rate
Lot Size
8,250 sqft
Rent Estimate
$2,865/mo
Est. Cash Flow base
Type
single family

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.

7

Fuller Elementary School

K-5
0.8 mi away
2

Fees College Preparatory Middle School

6-8
1.2 mi away
8

McClintock High School

9-12
1.1 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
7.68%
Total ROI
28.1%
Cash Flow
$832/mo
DSCR
1.27
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

DateEventPricePrice/sqft
2026-04-14Sold$600,000$361
2026-01-30Price change$619,995$373
2026-01-06Price change$629,995$379
2025-12-24Listed for sale$639,995$385
2025-08-27Sold$375,000$226

Tax History

YearProperty TaxTax Assessment
2025$2,063.22$39,710
2024$1,916.44$42,280
2023$1,893.16$18,037
2022$1,816.62$27,560
2021$1,790.88$25,560
2020$1,756.52$24,170
2019$1,709.26$22,430
2018$1,709.26$21,080
2017$1,656.12$19,460
2016$1,593.98$18,920
2015$1,640.6$16,650
2014$0$13,280
2013$0$10,570
2012$0$12,170
2011$0$14,870
2010$0$17,530
2009$0$20,660
2008$0$21,600
2007$0$18,450
2006$0$13,050
2005$0$13,050
2004$0$11,300
2003$0$11,300
2002$0$9,250
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,662
Built
1971
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: $619,995Rent Basis: Observed Comp Model ($2,865/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $181/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.52%

NOI: $21,839/yr

Cash-on-Cash Yield
-11.8%

On $142,599 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.62% of basis)-$205/mo
Homeowner / Hazard Insurance-$181/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$287/mo
Property Management (8% of rent)-$229/mo
Total Pure Operating Expenses-$1,045/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,865/mo
Less: Operating Expenses-$1,045/mo
Net Operating Income (NOI)+$1,820/mo
Less: Debt Service (30yr @ 6.75%)-$3,217/mo
Net Cash Flow
$-1,397/mo
$-16,766/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tempe.