OFF_MARKETGood Deal111 days on market
917 S ACAPULCO Lane #C
917 S ACAPULCO Lane #C, Tempe, AZ 85281, Tempe, AZ 85281
917 S ACAPULCO Lane #C, Tempe, AZ 85281
Loc: Tempe, AZ
Days Listed
111
Tax Assessed
$219k
Lot Size
2,971 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
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
6.32%
Total ROI
21.3%
Cash Flow
$35/mo
DSCR
1.04
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $165,000Rent Basis: Modeled Estimate ($1,320/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.84%
NOI: $9,641/yr
Cash-on-Cash Yield
-1.7%
On $37,950 invested
DSCR Ratio
0.94x
Negative debt coverage
5-Yr Leveraged ROI
+85.9%
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)-$113/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$66/mo
Repairs & Maintenance (10% of rent)-$132/mo
Property Management (8% of rent)-$106/mo
Total Pure Operating Expenses-$517/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,320/mo
Less: Operating Expenses-$517/mo
Net Operating Income (NOI)+$803/mo
Less: Debt Service (30yr @ 6.75%)-$856/mo
Net Cash Flow
$-53/mo
$-633/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Tempe.