OFF_MARKETExcellent Deal4 days on market
5724 W ROWEL Road
5724 W ROWEL Road, Phoenix, AZ 85083, Phoenix, AZ 85083
5724 W ROWEL Road, Phoenix, AZ 85083
Loc: Phoenix, AZ
Days Listed
4
Tax Assessed
$788k
Zestimate®
$1049k
Market Rate
Lot Size
0.29 acres
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
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
7.67%
Total ROI
28.0%
Cash Flow
$1,470/mo
DSCR
1.26
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $1,100,000Rent Basis: Modeled Estimate ($8,800/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $321/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.60%
NOI: $72,573/yr
Cash-on-Cash Yield
1.6%
On $253,000 invested
DSCR Ratio
1.06x
Tight qualification
5-Yr Leveraged ROI
+102.3%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.62% of basis)-$407/mo
Homeowner / Hazard Insurance-$321/mo
Vacancy Reserve (5% of rent)-$440/mo
Repairs & Maintenance (10% of rent)-$880/mo
Property Management (8% of rent)-$704/mo
Total Pure Operating Expenses-$2,752/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,800/mo
Less: Operating Expenses-$2,752/mo
Net Operating Income (NOI)+$6,048/mo
Less: Debt Service (30yr @ 6.75%)-$5,708/mo
Net Cash Flow
$340/mo
$4,081/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Phoenix.