OFF_MARKETExcellent Deal19 days on market

3115 N 26TH Street

3115 N 26TH Street, Phoenix, AZ 85016, Phoenix, AZ 85016
$699,000
Zestimate®:$727,100$28,100 Under Market

Listing Price

Property image 1
3115 N 26TH Street, Phoenix, AZ 85016
Loc: Phoenix, AZ
Days Listed
19
Tax Assessed
$347k
Zestimate®
$727k
4% Under Valued
Lot Size
6,948 sqft
Rent Estimate
$4,213/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.

3

Larry C Kennedy School

PK-8
0.3 mi away
3

Camelback High School

9-12
1.4 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
7.87%
Total ROI
29.0%
Cash Flow
$1,051/mo
DSCR
1.30
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
2026-07-03Listing removed$4,399$2
2026-06-19Listed for rent$4,399$2
2026-05-14Listing removed$3,990$2
2026-05-14Price change$750,000$326
2026-05-01Price change$689,999$300
2026-04-16Listed for rent$3,990$2
2026-04-10Price change$699,000$304
2026-04-03Price change$725,000$315
2026-03-21Listed for sale$750,000$326
2026-03-17Listing removed$699,000$304
2026-03-14Price change$699,000$304
2026-03-05Price change$728,900$317
2026-02-27Listed for sale$749,000$325
2025-09-19Sold$445,000$193
2025-09-02Pending sale$530,000$230
2025-08-19Price change$530,000$230
2025-08-08Pending sale$605,000$263
2025-07-01Price change$605,000$263
2025-05-27Listed for sale$620,000$269

Tax History

YearProperty TaxTax Assessment
2025$2,585.24$34,720
2024$2,609.42$34,720
2023$2,707.72$21,640
2022$2,722.06$34,720
2021$2,750.7$31,410
2020$2,735$28,660
2019$2,675.48$25,720
2018$2,675.48$23,580
2017$2,566.28$22,310
2016$1,581.66$16,080
2015$1,340.56$15,360
2014$0$11,800
2013$0$9,180
2012$0$10,000
2011$0$9,500
2010$0$14,360
2009$0$20,030
2008$0$22,150
2007$0$18,400
2006$0$13,050
2005$0$13,050
2004$0$11,450
2003$0$11,450
2002$0$8,050
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,303
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: $699,000Rent Basis: Observed Comp Model ($4,213/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $204/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.91%

NOI: $34,327/yr

Cash-on-Cash Yield
-5.7%

On $160,770 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.6%

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)-$179/mo
Homeowner / Hazard Insurance-$204/mo
Vacancy Reserve (5% of rent)-$211/mo
Repairs & Maintenance (10% of rent)-$421/mo
Property Management (8% of rent)-$337/mo
Total Pure Operating Expenses-$1,352/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,213/mo
Less: Operating Expenses-$1,352/mo
Net Operating Income (NOI)+$2,861/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-766/mo
$-9,196/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.