OFF_MARKETExcellent Deal4 days on market

5005 W RANGE MULE Drive

5005 W RANGE MULE Drive, Phoenix, AZ 85083, Phoenix, AZ 85083
$840,000
Zestimate®:$847,200$7,200 Under Market

Listing Price

Property image 1
5005 W RANGE MULE Drive, Phoenix, AZ 85083
Loc: Phoenix, AZ
Days Listed
4
Tax Assessed
$649k
Zestimate®
$847k
1% Under Valued
Lot Size
10,400 sqft
Rent Estimate
$3,266/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.

9

Inspiration Mountain School

PK-8
1.2 mi away
9

Sandra Day O'Connor High School

7-12
1.7 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
7.57%
Total ROI
27.5%
Cash Flow
$1,051/mo
DSCR
1.25
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
2026-05-06Sold$840,000$277
2026-03-19Pending sale$840,000$277
2026-03-13Listed for sale$840,000$277
2021-10-15Sold$715,000$236
2020-09-14Listing removed$3,195$1
2020-09-11Listed for rent$3,195$1
2016-05-05Listing removed$2,500$1
2012-05-18Listing removed$2,400$1
2012-04-27Listed for rent$2,400$1
2011-07-02Listing removed$2,400$1
2011-06-18Listed for rent$2,400$1
2011-06-10Sold$340,000$112
2011-04-28Listed for sale$349,900$115
2007-07-16Sold$468,990$154

Tax History

YearProperty TaxTax Assessment
2025$2,920.46$64,930
2024$2,892.36$66,580
2023$3,936.9$41,994
2022$3,857.68$43,570
2021$4,496.72$41,170
2020$4,367.04$39,560
2019$4,229.72$38,420
2018$4,229.72$37,210
2017$4,092.48$35,660
2016$3,479.84$40,260
2015$3,318.8$42,150
2014$0$27,070
2013$0$25,380
2012$0$28,350
2011$0$30,220
2010$0$27,770
2009$0$34,950
2008$0$20,640
2007$0$14,960
2006$0$7,840
2005$0$3,078
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,036
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: $840,000Rent Basis: Observed Comp Model ($3,266/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $245/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.76%

NOI: $23,212/yr

Cash-on-Cash Yield
-15.1%

On $193,200 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.9%

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)-$335/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$327/mo
Property Management (8% of rent)-$261/mo
Total Pure Operating Expenses-$1,332/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,266/mo
Less: Operating Expenses-$1,332/mo
Net Operating Income (NOI)+$1,934/mo
Less: Debt Service (30yr @ 6.75%)-$4,359/mo
Net Cash Flow
$-2,424/mo
$-29,091/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.