OFF_MARKETExcellent Deal4 days on market

7949 W MONTECITO Avenue

7949 W MONTECITO Avenue, Phoenix, AZ 85033, Phoenix, AZ 85033
$275,000
Zestimate®:$277,200$2,200 Under Market

Listing Price

Property image 1
7949 W MONTECITO Avenue, Phoenix, AZ 85033
Loc: Phoenix, AZ
Days Listed
4
Tax Assessed
$296k
Zestimate®
$277k
1% Under Valued
Lot Size
0.29 acres
Rent Estimate
$2,009/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.

6

Tomahawk School

PK-6
0.2 mi away
2

Estrella Middle School

6-8
0.9 mi away
3

Trevor Browne High School

9-12
1.3 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
7.39%
Total ROI
26.6%
Cash Flow
$303/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
2026-05-15Sold$300,000$179
2026-03-17Pending sale$275,000$164
2026-03-12Listed for sale$275,000$164
1994-11-04Sold$67,500$40

Tax History

YearProperty TaxTax Assessment
2025$1,424.12$29,620
2024$1,385.44$32,110
2023$1,293.82$7,457
2022$1,227.42$19,780
2021$1,182.64$18,010
2020$2,102.3$17,570
2019$1,179.6$15,870
2018$1,179.6$13,020
2017$1,124.88$11,060
2016$990.56$9,370
2015$970.5$8,530
2014$0$5,550
2013$0$4,370
2012$0$4,720
2011$0$4,970
2010$0$8,000
2009$0$15,210
2008$0$17,750
2007$0$14,000
2006$0$10,300
2005$0$10,300
2004$0$9,150
2003$0$9,150
2002$0$7,650
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,673
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: $275,000Rent Basis: Observed Comp Model ($2,009/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.65%

NOI: $15,527/yr

Cash-on-Cash Yield
-2.5%

On $63,250 invested

DSCR Ratio
0.91x

Negative debt coverage

5-Yr Leveraged ROI
+81.6%

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)-$153/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$100/mo
Repairs & Maintenance (10% of rent)-$201/mo
Property Management (8% of rent)-$161/mo
Total Pure Operating Expenses-$715/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,009/mo
Less: Operating Expenses-$715/mo
Net Operating Income (NOI)+$1,294/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$-133/mo
$-1,596/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.