OFF_MARKETExcellent Deal1 days on market

1064 W 5TH Street

1064 W 5TH Street, Tempe, AZ 85281, Tempe, AZ 85281
$429,900

Listing Price

Property image 1
1064 W 5TH Street, Tempe, AZ 85281
Loc: Tempe, AZ
Days Listed
1
Tax Assessed
$249k
Lot Size
6,730 sqft
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.

4

Scales Technology Academy

PK-5
0.1 mi away
2

Geneva Epps Mosley Middle School

6-8
0.6 mi away
5

Tempe High School

9-12
1.4 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
7.67%
Total ROI
28.0%
Cash Flow
$572/mo
DSCR
1.26
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
2026-03-05Listed for sale$429,900$471
2026-01-13Listing removed$465,000$510
2025-12-20Listed for sale$465,000$510

Tax History

YearProperty TaxTax Assessment
2025$415$24,920
2024$390.1$25,720
2023$373.66$7,935
2022$356.28$18,960
2021$152.2$8,580
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
912
Built
1951
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: $429,900Rent Basis: Modeled Estimate ($3,439/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $125/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.68%

NOI: $28,731/yr

Cash-on-Cash Yield
2.0%

On $98,877 invested

DSCR Ratio
1.07x

Tight qualification

5-Yr Leveraged ROI
+104.1%

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)-$129/mo
Homeowner / Hazard Insurance-$125/mo
Vacancy Reserve (5% of rent)-$172/mo
Repairs & Maintenance (10% of rent)-$344/mo
Property Management (8% of rent)-$275/mo
Total Pure Operating Expenses-$1,045/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,439/mo
Less: Operating Expenses-$1,045/mo
Net Operating Income (NOI)+$2,394/mo
Less: Debt Service (30yr @ 6.75%)-$2,231/mo
Net Cash Flow
$164/mo
$1,963/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tempe.