OFF_MARKETExcellent Deal4 days on market

7701 W FAIRMOUNT Avenue

7701 W FAIRMOUNT Avenue, Phoenix, AZ 85033, Phoenix, AZ 85033
$374,000
Zestimate®:$375,200$1,200 Under Market

Listing Price

Property image 1
7701 W FAIRMOUNT Avenue, Phoenix, AZ 85033
Loc: Phoenix, AZ
Days Listed
4
Tax Assessed
$268k
Zestimate®
$375k
0% Under Valued
Lot Size
8,019 sqft
Rent Estimate
$2,206/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.

4

Starlight Park College Preparatory and Community School

PK-8
0.4 mi away
3

Trevor Browne High School

9-12
0.8 mi away
2

Estrella Middle School

6-8
0.4 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
7.46%
Total ROI
27.0%
Cash Flow
$433/mo
DSCR
1.23
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
2026-04-03Sold$386,000$232
2026-03-13Listed for sale$374,000$225
2021-01-07Listing removed$0
2021-01-05Listed for rent$1,645$1
2016-05-09Listing removed$995$1
2014-10-24Listing removed$845$1
2014-10-15Price change$845$1
2014-10-06Listed for rent$895$1
2013-10-03Listing removed$745
2013-09-27Price change$745
2013-09-06Price change$795
2013-08-16Listed for rent$895$1
2012-07-26Sold$75,000$45
2012-04-25Listing removed$795
2012-03-31Listed for rent$795
2002-05-13Sold$95,000$57

Tax History

YearProperty TaxTax Assessment
2025$2,080.86$26,830
2024$2,024.14$28,950
2023$2,070.82$10,896
2022$1,971.26$17,300
2021$1,891.08$15,770
2020$1,809.66$14,450
2019$907.82$12,450
2018$907.82$10,720
2017$877.96$8,830
2016$783.28$7,510
2015$766.74$6,150
2014$0$4,000
2013$0$3,080
2012$0$3,530
2011$0$3,720
2010$0$6,520
2009$0$13,470
2008$0$15,800
2007$0$12,450
2006$0$8,550
2005$0$8,550
2004$0$7,500
2003$0$7,500
2002$0$5,850
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,665
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: $374,000Rent Basis: Observed Comp Model ($2,206/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $109/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.66%

NOI: $17,412/yr

Cash-on-Cash Yield
-6.8%

On $86,020 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.0%

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)-$139/mo
Homeowner / Hazard Insurance-$109/mo
Vacancy Reserve (5% of rent)-$110/mo
Repairs & Maintenance (10% of rent)-$221/mo
Property Management (8% of rent)-$176/mo
Total Pure Operating Expenses-$755/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,206/mo
Less: Operating Expenses-$755/mo
Net Operating Income (NOI)+$1,451/mo
Less: Debt Service (30yr @ 6.75%)-$1,941/mo
Net Cash Flow
$-490/mo
$-5,875/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.