OFF_MARKETGood Deal263 days on market

700 E MESQUITE Circle #O210

700 E MESQUITE Circle #O210, Tempe, AZ 85288, Tempe, AZ 85281
$265,000
Zestimate®:$265,800$800 Under Market

Listing Price

Property image 1
700 E MESQUITE Circle #O210, Tempe, AZ 85288
Loc: Tempe, AZ
Days Listed
263
Zestimate®
$266k
0% Under Valued
Lot Size
1,436 sqft
Rent Estimate
$1,647/mo
Est. Cash Flow base
Type
condo

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

Cecil Shamley School

PK-8
0.7 mi away
8

McClintock High School

9-12
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
6.99%
Total ROI
24.6%
Cash Flow
$203/mo
DSCR
1.15
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
2026-04-30Sold$263,500$231
2026-02-19Price change$265,000$232
2025-08-09Price change$299,000$262
2025-06-13Listed for sale$319,000$280
2021-07-15Sold$270,000$237
2021-06-17Listed for sale$270,000$237
2020-08-03Listing removed$1,395$1
2020-07-20Listed for rent$1,395$1
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,140
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: $265,000Rent Basis: Observed Comp Model ($1,647/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.67%

NOI: $12,375/yr

Cash-on-Cash Yield
-6.8%

On $60,950 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.4%

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)-$137/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$82/mo
Repairs & Maintenance (10% of rent)-$165/mo
Property Management (8% of rent)-$132/mo
Total Pure Operating Expenses-$616/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,647/mo
Less: Operating Expenses-$616/mo
Net Operating Income (NOI)+$1,031/mo
Less: Debt Service (30yr @ 6.75%)-$1,375/mo
Net Cash Flow
$-344/mo
$-4,125/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tempe.