OFF_MARKETExcellent Deal7 days on market

2451 E INDIGO BRUSH Road

2451 E INDIGO BRUSH Road, Phoenix, AZ 85048, Phoenix, AZ 85048
$489,000
Zestimate®:$493,600$4,600 Under Market

Listing Price

Property image 1
2451 E INDIGO BRUSH Road, Phoenix, AZ 85048
Loc: Phoenix, AZ
Days Listed
7
Tax Assessed
$419k
Zestimate®
$494k
1% Under Valued
Lot Size
5,663 sqft
Rent Estimate
$2,640/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.

10

Kyrene Monte Vista

PK-5
0.3 mi away
8

Kyrene Altadena Middle School

4-8
1.6 mi away
8

Desert Vista 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
7.37%
Total ROI
26.5%
Cash Flow
$529/mo
DSCR
1.21
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$489,000$297
2026-03-13Listed for sale$489,000$297
2015-03-26Sold$259,500$158
2015-02-06Price change$264,800$161
2015-01-24Price change$269,800$164
2015-01-07Price change$274,800$167
2014-12-12Price change$278,800$169
2014-12-05Listed for sale$284,800$173
2012-12-26Sold$180,100$109
2012-10-25Listed for sale$168,000$102
2012-08-17Sold$266,305$162
2009-01-08Sold$260,000$158
1999-05-26Sold$157,000$95
1998-03-23Sold$128,000$78

Tax History

YearProperty TaxTax Assessment
2025$2,281.96$41,910
2024$2,219.74$44,680
2023$2,423.72$25,904
2022$2,320.36$29,180
2021$2,360.06$27,100
2020$2,285.08$26,110
2019$2,207.02$24,060
2018$2,207.02$22,770
2017$2,106.42$22,070
2016$1,910.94$20,860
2015$2,180.92$20,410
2014$0$17,660
2013$0$15,180
2012$0$16,510
2011$0$18,070
2010$0$21,160
2009$0$24,650
2008$0$27,850
2007$0$26,550
2006$0$14,050
2005$0$14,050
2004$0$15,250
2003$0$15,250
2002$0$13,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,647
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: $489,000Rent Basis: Observed Comp Model ($2,640/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $143/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.11%

NOI: $20,079/yr

Cash-on-Cash Yield
-9.2%

On $112,470 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+48.1%

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)-$217/mo
Homeowner / Hazard Insurance-$143/mo
Vacancy Reserve (5% of rent)-$132/mo
Repairs & Maintenance (10% of rent)-$264/mo
Property Management (8% of rent)-$211/mo
Total Pure Operating Expenses-$967/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,640/mo
Less: Operating Expenses-$967/mo
Net Operating Income (NOI)+$1,673/mo
Less: Debt Service (30yr @ 6.75%)-$2,537/mo
Net Cash Flow
$-864/mo
$-10,369/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.