OFF_MARKETExcellent Deal7 days on market
4816 E EARLL Drive
4816 E EARLL Drive, Phoenix, AZ 85018, Phoenix, AZ 85018
4816 E EARLL Drive, Phoenix, AZ 85018
Loc: Phoenix, AZ
Days Listed
7
Tax Assessed
$435k
Zestimate®
$666k
Market Rate
Lot Size
3,522 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
7.72%
Total ROI
28.2%
Cash Flow
$955/mo
DSCR
1.27
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: $695,000Rent Basis: Modeled Estimate ($5,560/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $203/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.65%
NOI: $46,244/yr
Cash-on-Cash Yield
1.9%
On $159,850 invested
DSCR Ratio
1.07x
Tight qualification
5-Yr Leveraged ROI
+103.5%
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)-$225/mo
Homeowner / Hazard Insurance-$203/mo
Vacancy Reserve (5% of rent)-$278/mo
Repairs & Maintenance (10% of rent)-$556/mo
Property Management (8% of rent)-$445/mo
Total Pure Operating Expenses-$1,706/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,560/mo
Less: Operating Expenses-$1,706/mo
Net Operating Income (NOI)+$3,854/mo
Less: Debt Service (30yr @ 6.75%)-$3,606/mo
Net Cash Flow
$247/mo
$2,969/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Phoenix.