OFF_MARKETExcellent Deal0 days on market

4034 S Birchett Drive

4034 S Birchett Drive, Tempe, AZ 85282, Tempe, AZ 85282
$550,000
Zestimate®:$559,500$9,500 Under Market

Listing Price

Property image 1
4034 S Birchett Drive, Tempe, AZ 85282
Loc: Tempe, AZ
Days Listed
0
Tax Assessed
$408k
Zestimate®
$560k
2% Under Valued
Lot Size
0.30 acres
Rent Estimate
$3,644/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.

3

Roosevelt Elementary School

PK-6
0.9 mi away
3

Rhodes Junior High School

7-9
0.9 mi away
4

Dobson High School

9-12
1.9 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
7.53%
Total ROI
27.3%
Cash Flow
$671/mo
DSCR
1.24
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
2026-05-15Sold$555,000$324
2026-03-10Pending sale$550,000$321
2026-03-06Listed for sale$550,000$321
2019-05-03Sold$275,000$160
2019-04-09Pending sale$275,000$160
2019-03-26Price change$275,000$160
2019-02-14Price change$285,000$166
2019-01-05Price change$295,000$172
2018-10-01Price change$299,000$174
2018-06-27Price change$300,000$175
2018-06-03Listed for sale$315,000$184

Tax History

YearProperty TaxTax Assessment
2025$1,932.16$40,780
2024$1,910.78$43,710
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,714
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: $550,000Rent Basis: Observed Comp Model ($3,644/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $160/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.31%

NOI: $29,222/yr

Cash-on-Cash Yield
-4.0%

On $126,500 invested

DSCR Ratio
0.85x

Negative debt coverage

5-Yr Leveraged ROI
+74.3%

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)-$211/mo
Homeowner / Hazard Insurance-$160/mo
Vacancy Reserve (5% of rent)-$182/mo
Repairs & Maintenance (10% of rent)-$364/mo
Property Management (8% of rent)-$292/mo
Total Pure Operating Expenses-$1,209/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,644/mo
Less: Operating Expenses-$1,209/mo
Net Operating Income (NOI)+$2,435/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-419/mo
$-5,024/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tempe.