OFF_MARKETExcellent Deal3 days on market

1125 W LATHAM Street

1125 W LATHAM Street, Phoenix, AZ 85007, Phoenix, AZ 85007
$650,000
Zestimate®:$684,300$34,300 Under Market

Listing Price

Property image 1
1125 W LATHAM Street, Phoenix, AZ 85007
Loc: Phoenix, AZ
Days Listed
3
Tax Assessed
$374k
Zestimate®
$684k
5% Under Valued
Lot Size
8,520 sqft
Rent Estimate
$2,844/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.

5

Kenilworth Elementary School

PK-8
0.4 mi away
3

Central High School

9-12
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
7.77%
Total ROI
28.5%
Cash Flow
$920/mo
DSCR
1.28
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
2026-04-16Sold$678,000$469
2026-03-17Pending sale$650,000$450
2026-03-13Listed for sale$650,000$450
2025-08-23Listing removed$409,900$283
2025-08-01Listed for sale$409,900$283
2025-06-30Sold$365,000$252
2008-04-25Sold$143,574$99
1995-03-07Sold$59,057$41
1994-06-15Sold$75,237$52
1989-03-18Sold$80,000$55
1988-10-05Sold$84,000$58

Tax History

YearProperty TaxTax Assessment
2025$3,302.3$37,360
2024$1,554.42$23,610
2023$1,539.36$10,543
2022$1,484.66$16,500
2021$1,490.6$16,130
2020$1,488.06$15,810
2019$1,333.1$13,990
2018$1,333.1$13,850
2017$1,302$12,515
2016$1,170.16$12,000
2015$1,214.26$12,030
2014$0$9,250
2013$0$5,175
2012$0$5,865
2011$0$5,265
2010$0$7,215
2009$0$11,110
2008$0$24,850
2007$0$18,500
2006$0$12,250
2005$0$12,250
2004$0$12,100
2003$0$12,100
2002$0$8,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,446
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: $650,000Rent Basis: Observed Comp Model ($2,844/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $190/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.34%

NOI: $21,682/yr

Cash-on-Cash Yield
-12.6%

On $149,500 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.4%

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)-$193/mo
Homeowner / Hazard Insurance-$190/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$284/mo
Property Management (8% of rent)-$228/mo
Total Pure Operating Expenses-$1,037/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,844/mo
Less: Operating Expenses-$1,037/mo
Net Operating Income (NOI)+$1,807/mo
Less: Debt Service (30yr @ 6.75%)-$3,373/mo
Net Cash Flow
$-1,566/mo
$-18,790/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.