OFF_MARKETExcellent Deal1 days on market

927 W CARMEN Street

927 W CARMEN Street, Tempe, AZ 85283, Tempe, AZ 85283
$595,000
Zestimate®:$605,600$10,600 Under Market

Listing Price

Property image 1
927 W CARMEN Street, Tempe, AZ 85283
Loc: Tempe, AZ
Days Listed
1
Tax Assessed
$402k
Zestimate®
$606k
2% Under Valued
Lot Size
0.26 acres
Rent Estimate
$2,950/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.

4

Kyrene Middle School

4-8
2.2 mi away
5

Marcos De Niza High School

9-12
2 mi away
5

Kyrene de la Mariposa School

PK-5
2.5 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
7.63%
Total ROI
27.8%
Cash Flow
$773/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
2026-04-17Sold$600,000$306
2026-03-05Listed for sale$595,000$303
2018-09-21Sold$320,520$163
2018-09-03Listed for sale$309,500$158
2018-09-03Pending sale$309,500$158
2018-08-31Listed for sale$309,500$158
2007-10-12Sold$277,500$141

Tax History

YearProperty TaxTax Assessment
2025$2,075.44$40,200
2024$2,010.66$43,250
2023$1,957.5$20,256
2022$1,865.46$29,280
2021$1,892.06$27,960
2020$1,832.28$26,770
2019$1,770.68$24,130
2018$1,770.68$22,080
2017$1,697.5$20,460
2016$1,848.02$20,050
2015$1,812.06$18,300
2014$0$14,200
2013$0$11,870
2012$0$13,600
2011$0$14,810
2010$0$19,500
2009$0$23,000
2008$0$25,800
2007$0$22,950
2006$0$15,400
2005$0$15,400
2004$0$14,200
2003$0$14,200
2002$0$13,250
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,963
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: $595,000Rent Basis: Observed Comp Model ($2,950/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $174/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.81%

NOI: $22,678/yr

Cash-on-Cash Yield
-10.5%

On $136,850 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.7%

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)-$208/mo
Homeowner / Hazard Insurance-$174/mo
Vacancy Reserve (5% of rent)-$148/mo
Repairs & Maintenance (10% of rent)-$295/mo
Property Management (8% of rent)-$236/mo
Total Pure Operating Expenses-$1,060/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,950/mo
Less: Operating Expenses-$1,060/mo
Net Operating Income (NOI)+$1,890/mo
Less: Debt Service (30yr @ 6.75%)-$3,087/mo
Net Cash Flow
$-1,198/mo
$-14,370/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tempe.

927 W CARMEN Street | Tempe, AZ | Haven AI Analysis | Haven by ScoutHavens