OFF_MARKETGood Deal78 days on market
1222 W BASELINE Road #176
1222 W BASELINE Road #176, Tempe, AZ 85283, Tempe, AZ 85283
1222 W BASELINE Road #176, Tempe, AZ 85283
Loc: Tempe, AZ
Days Listed
78
Tax Assessed
$258k
Zestimate®
$303k
1% Under Valued
Lot Size
119 sqft
Rent Estimate
$2,040/mo
Est. Cash Flow base
Type
townhouse
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.
8
Aguilar Elementary School
PK-5
1.5 mi away
2
Fees College Preparatory Middle School
6-8
2.5 mi away
5
Tempe High School
9-12
2.3 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
7.21%
Total ROI
25.7%
Cash Flow
$285/mo
DSCR
1.19
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-04-09 | Sold | $299,900 | $274 |
| 2026-03-24 | Pending sale | $299,900 | $274 |
| 2026-02-16 | Price change | $299,900 | $274 |
| 2026-02-01 | Price change | $310,000 | $284 |
| 2025-12-18 | Listed for sale | $320,000 | $293 |
| 2023-03-30 | Sold | $310,000 | $284 |
| 2023-03-05 | Pending sale | $309,000 | $283 |
| 2023-03-02 | Listed for sale | $309,000 | $283 |
| 2023-02-21 | Pending sale | $309,000 | $283 |
| 2023-02-19 | Listed for sale | $309,000 | $283 |
| 2023-02-13 | Pending sale | $309,000 | $283 |
| 2023-02-09 | Listed for sale | $309,000 | $283 |
| 2017-12-26 | Sold | $167,000 | $153 |
| 2017-08-18 | Listed for sale | $168,900 | $155 |
| 2017-08-18 | Pending sale | $168,900 | $155 |
| 2017-07-22 | Listed for sale | $168,900 | $155 |
| 2017-07-22 | Pending sale | $168,900 | $155 |
| 2017-07-15 | Listed for sale | $168,900 | $155 |
| 2016-11-23 | Sold | $146,000 | $134 |
| 2015-12-14 | Sold | $141,000 | $129 |
| 2015-10-19 | Listed for sale | $139,000 | $127 |
| 2014-08-21 | Listing removed | $142,000 | $130 |
| 2014-08-02 | Price change | $142,000 | $130 |
| 2014-05-22 | Listed for sale | $143,500 | $131 |
| 2012-02-25 | Listing removed | $995 | $1 |
| 2011-07-05 | Listed for rent | $995 | $1 |
| 2009-07-17 | Sold | $128,000 | $117 |
| 2004-06-22 | Sold | $115,000 | $105 |
| 1994-12-07 | Sold | $72,000 | $66 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $1,112.98 | $25,800 |
| 2024 | $1,033.72 | $26,700 |
| 2023 | $1,029.86 | $9,812 |
| 2022 | $988.26 | $16,710 |
| 2021 | $974.22 | $15,230 |
| 2020 | $955.58 | $14,170 |
| 2019 | $929.8 | $13,350 |
| 2018 | $929.8 | $12,520 |
| 2017 | $900.88 | $10,930 |
| 2016 | $992.5 | $9,220 |
| 2015 | $992.5 | $7,760 |
| 2014 | $0 | $6,360 |
| 2013 | $0 | $5,750 |
| 2012 | $0 | $7,200 |
| 2011 | $0 | $9,850 |
| 2010 | $0 | $12,000 |
| 2009 | $0 | $15,350 |
| 2008 | $0 | $16,100 |
| 2007 | $0 | $13,300 |
| 2006 | $0 | $9,800 |
| 2005 | $0 | $9,800 |
| 2004 | $0 | $8,650 |
| 2003 | $0 | $8,650 |
| 2002 | $0 | $7,450 |
Getzels Group
Haven Team
CalRE #01884947
Property Specs
Beds
2
Baths
2
Sq Ft
1,093
Built
1986
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: $299,900Rent Basis: Observed Comp Model ($2,040/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.35%
NOI: $16,050/yr
Cash-on-Cash Yield
-3.8%
On $68,977 invested
DSCR Ratio
0.86x
Negative debt coverage
5-Yr Leveraged ROI
+75.2%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.62% of basis)-$133/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$102/mo
Repairs & Maintenance (10% of rent)-$204/mo
Property Management (8% of rent)-$163/mo
Total Pure Operating Expenses-$703/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,040/mo
Less: Operating Expenses-$703/mo
Net Operating Income (NOI)+$1,338/mo
Less: Debt Service (30yr @ 6.75%)-$1,556/mo
Net Cash Flow
$-219/mo
$-2,623/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Tempe.