OFF_MARKETGood Deal1 days on market

1222 W BASELINE Road #163

1222 W BASELINE Road #163, Tempe, AZ 85283, Tempe, AZ 85283
$275,000
Zestimate®:$245,200

Listing Price

Property image 1
1222 W BASELINE Road #163, Tempe, AZ 85283
Loc: Tempe, AZ
Days Listed
1
Tax Assessed
$267k
Zestimate®
$245k
Market Rate
Lot Size
105 sqft
Rent Estimate
$1,950/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
2.2 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
7.04%
Total ROI
24.9%
Cash Flow
$223/mo
DSCR
1.16
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
2026-04-21Sold$243,000$217
2026-04-06Pending sale$275,000$246
2026-03-05Listed for sale$275,000$246
2026-02-23Listing removed$284,000$254
2025-11-03Price change$284,000$254
2025-10-16Price change$289,000$258
2025-10-06Listed for sale$299,000$267
2025-09-16Listing removed$319,000$285
2025-06-26Listed for sale$319,000$285
2020-10-22Sold$220,000$197
2020-09-17Pending sale$220,000$197
2020-09-15Price change$220,000$197
2020-08-04Pending sale$215,000$192
2020-07-30Listed for sale$215,000$192
2004-01-16Sold$123,000$110
2002-04-08Sold$108,000$97
1996-02-20Sold$87,000$78

Tax History

YearProperty TaxTax Assessment
2025$1,093.02$26,680
2024$1,015.28$27,130
2023$1,003$9,556
2022$962.48$16,980
2021$948.84$15,530
2020$930.6$14,250
2019$905.64$13,460
2018$905.64$12,880
2017$877.36$11,320
2016$844.52$9,660
2015$821.86$8,170
2014$0$6,160
2013$0$5,600
2012$0$7,050
2011$0$9,650
2010$0$11,900
2009$0$15,750
2008$0$16,550
2007$0$13,650
2006$0$10,050
2005$0$10,050
2004$0$8,800
2003$0$8,800
2002$0$7,550
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,119
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: $275,000Rent Basis: Observed Comp Model ($1,950/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.51%

NOI: $15,164/yr

Cash-on-Cash Yield
-3.1%

On $63,250 invested

DSCR Ratio
0.89x

Negative debt coverage

5-Yr Leveraged ROI
+78.7%

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)-$138/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$195/mo
Property Management (8% of rent)-$156/mo
Total Pure Operating Expenses-$686/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,950/mo
Less: Operating Expenses-$686/mo
Net Operating Income (NOI)+$1,264/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$-163/mo
$-1,959/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tempe.