OFF_MARKETExcellent Deal12 days on market

514 W HAYWARD Avenue

514 W HAYWARD Avenue, Phoenix, AZ 85021, Phoenix, AZ 85021
$995,000
Zestimate®:$959,000

Listing Price

Property image 1
514 W HAYWARD Avenue, Phoenix, AZ 85021
Loc: Phoenix, AZ
Days Listed
12
Tax Assessed
$705k
Zestimate®
$959k
Market Rate
Lot Size
9,204 sqft
Rent Estimate
$4,115/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

Madison Meadows School

5-8
1.2 mi away
3

Central High School

9-12
3.4 mi away
9

Madison Richard Simis School

PK-4
1.2 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
7.67%
Total ROI
28.0%
Cash Flow
$1,328/mo
DSCR
1.26
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
2026-04-10Sold$950,000$382
2026-04-01Pending sale$995,000$400
2026-03-05Listed for sale$995,000$400
2007-10-29Sold$425,000$171

Tax History

YearProperty TaxTax Assessment
2025$4,733.88$70,510
2024$4,485.02$73,170
2023$4,348.98$37,136
2022$4,201.3$48,180
2021$4,211.3$45,410
2020$4,115.96$45,280
2019$4,007.72$41,510
2018$4,007.72$39,320
2017$4,040.32$39,660
2016$3,623.08$37,230
2015$3,325.5$33,550
2014$0$25,420
2013$0$24,820
2012$0$25,400
2011$0$33,330
2010$0$35,360
2009$0$36,950
2008$0$42,500
2007$0$37,300
2006$0$22,600
2005$0$22,600
2004$0$24,300
2003$0$24,300
2002$0$18,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,490
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: $995,000Rent Basis: Observed Comp Model ($4,115/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $290/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.03%

NOI: $30,171/yr

Cash-on-Cash Yield
-13.9%

On $228,850 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+24.8%

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)-$364/mo
Homeowner / Hazard Insurance-$290/mo
Vacancy Reserve (5% of rent)-$206/mo
Repairs & Maintenance (10% of rent)-$412/mo
Property Management (8% of rent)-$329/mo
Total Pure Operating Expenses-$1,601/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,115/mo
Less: Operating Expenses-$1,601/mo
Net Operating Income (NOI)+$2,514/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-2,649/mo
$-31,783/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.

514 W HAYWARD Avenue | Phoenix, AZ | Haven AI Analysis | Haven by ScoutHavens