OFF_MARKETExcellent Deal4 days on market

4471 E KACHINA Trail

4471 E KACHINA Trail, Phoenix, AZ 85044, Phoenix, AZ 85044
$500,000
Zestimate®:$499,100

Listing Price

Property image 1
4471 E KACHINA Trail, Phoenix, AZ 85044
Loc: Phoenix, AZ
Days Listed
4
Tax Assessed
$411k
Zestimate®
$499k
Market Rate
Lot Size
8,211 sqft
Rent Estimate
$2,796/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.

5

Kyrene De Las Lomas School

PK-5
1.3 mi away
4

Kyrene Centennial Middle School

4-8
2.7 mi away
5

Mountain Pointe High School

9-12
2.1 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
7.41%
Total ROI
26.7%
Cash Flow
$561/mo
DSCR
1.22
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
2026-05-11Sold$495,000$234
2026-03-18Pending sale$500,000$236
2026-03-12Listed for sale$500,000$236

Tax History

YearProperty TaxTax Assessment
2025$2,098.04$41,070
2024$2,040.8$46,000
2023$1,997.44$21,348
2022$1,912.22$30,280
2021$1,944.98$27,620
2020$1,883.18$23,880
2019$1,818.84$21,700
2018$1,818.84$20,560
2017$1,735.92$18,520
2016$1,574.84$17,820
2015$1,533.2$15,110
2014$0$14,260
2013$0$12,510
2012$0$13,630
2011$0$15,580
2010$0$18,110
2009$0$19,950
2008$0$21,750
2007$0$21,100
2006$0$11,150
2005$0$11,150
2004$0$12,150
2003$0$12,150
2002$0$10,450
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,119
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: $500,000Rent Basis: Observed Comp Model ($2,796/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $146/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.31%

NOI: $21,537/yr

Cash-on-Cash Yield
-8.3%

On $115,000 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+52.5%

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)-$212/mo
Homeowner / Hazard Insurance-$146/mo
Vacancy Reserve (5% of rent)-$140/mo
Repairs & Maintenance (10% of rent)-$280/mo
Property Management (8% of rent)-$224/mo
Total Pure Operating Expenses-$1,001/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,796/mo
Less: Operating Expenses-$1,001/mo
Net Operating Income (NOI)+$1,795/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-800/mo
$-9,596/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.