OFF_MARKETExcellent Deal10 days on market
4143 E BERYL Lane
4143 E BERYL Lane, Phoenix, AZ 85028, Phoenix, AZ 85028
4143 E BERYL Lane, Phoenix, AZ 85028
Loc: Phoenix, AZ
Days Listed
10
Tax Assessed
$476k
Lot Size
7,183 sqft
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
7.38%
Total ROI
26.6%
Cash Flow
$603/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
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: $549,900Rent Basis: Modeled Estimate ($4,399/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $160/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.51%
NOI: $35,777/yr
Cash-on-Cash Yield
1.2%
On $126,477 invested
DSCR Ratio
1.04x
Tight qualification
5-Yr Leveraged ROI
+100.3%
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)-$246/mo
Homeowner / Hazard Insurance-$160/mo
Vacancy Reserve (5% of rent)-$220/mo
Repairs & Maintenance (10% of rent)-$440/mo
Property Management (8% of rent)-$352/mo
Total Pure Operating Expenses-$1,418/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,399/mo
Less: Operating Expenses-$1,418/mo
Net Operating Income (NOI)+$2,981/mo
Less: Debt Service (30yr @ 6.75%)-$2,853/mo
Net Cash Flow
$128/mo
$1,537/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Phoenix.