OFF_MARKETExcellent Deal4 days on market

3127 E SIERRA MADRE Way

3127 E SIERRA MADRE Way, Phoenix, AZ 85016, Phoenix, AZ 85016
$2,195,000
Zestimate®:$2,215,100$20,100 Under Market

Listing Price

Property image 1
3127 E SIERRA MADRE Way, Phoenix, AZ 85016
Loc: Phoenix, AZ
Days Listed
4
Tax Assessed
$1159k
Zestimate®
$2215k
1% Under Valued
Lot Size
8,525 sqft
Rent Estimate
$5,007/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.

9

Madison Heights Elementary School

PK-4
1.5 mi away
5

Madison #1 Elementary School

5-8
2 mi away
3

Camelback High School

9-12
1.7 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
7.95%
Total ROI
29.4%
Cash Flow
$3,446/mo
DSCR
1.31
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
2026-04-21Sold$2,195,000$862
2026-04-04Pending sale$2,195,000$862
2026-03-14Listed for sale$2,195,000$862
2016-03-22Sold$700,000$275
2015-10-04Listed for sale$789,000$310
2014-10-31Sold$650,000$255
2014-09-26Listed for sale$650,000$255
2012-08-28Listing removed$3,100$1
2012-08-14Listed for rent$3,100$1
2012-01-31Listing removed$660,000$259
2012-01-02Price change$660,000$259
2011-11-16Price change$685,000$269
2011-09-09Listed for sale$700,000$275
2000-02-10Sold$520,000$204
1999-08-10Sold$472,500$186

Tax History

YearProperty TaxTax Assessment
2025$9,912.54$115,920
2024$9,422.3$112,850
2023$9,154$73,192
2022$8,863.24$72,550
2021$8,796.46$68,860
2020$8,589.28$68,150
2019$8,364.06$65,960
2018$8,364.06$61,510
2017$7,941.84$62,020
2016$7,059.78$65,210
2015$6,440.4$56,370
2014$0$47,180
2013$0$49,870
2012$0$51,420
2011$0$54,410
2010$0$76,570
2009$0$76,050
2008$0$70,750
2007$0$62,850
2006$0$43,350
2005$0$43,350
2004$0$45,400
2003$0$45,400
2002$0$39,150
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,545
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: $2,195,000Rent Basis: Observed Comp Model ($5,007/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $640/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.43%

NOI: $31,398/yr

Cash-on-Cash Yield
-20.9%

On $504,850 invested

DSCR Ratio
0.23x

Negative debt coverage

5-Yr Leveraged ROI
+-10.1%

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)-$599/mo
Homeowner / Hazard Insurance-$640/mo
Vacancy Reserve (5% of rent)-$250/mo
Repairs & Maintenance (10% of rent)-$501/mo
Property Management (8% of rent)-$401/mo
Total Pure Operating Expenses-$2,391/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,007/mo
Less: Operating Expenses-$2,391/mo
Net Operating Income (NOI)+$2,616/mo
Less: Debt Service (30yr @ 6.75%)-$11,389/mo
Net Cash Flow
$-8,773/mo
$-105,275/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.