OFF_MARKETRisky Deal5 days on market

2606 N 50TH Avenue

2606 N 50TH Avenue, Phoenix, AZ 85035, Phoenix, AZ 85035
$345,000
Zestimate®:$343,400

Listing Price

Property image 1
2606 N 50TH Avenue, Phoenix, AZ 85035
Loc: Phoenix, AZ
Days Listed
5
Tax Assessed
$246k
Zestimate®
$343k
Market Rate
Lot Size
6,521 sqft
Rent Estimate
$1,923/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

Bret R. Tarver Leadership Academy

PK-6
1.5 mi away
8

Marc T. Atkinson Middle School

6-8
1.5 mi away
2

Maryvale High School

9-12
1.5 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
4.82%
Total ROI
13.7%
Cash Flow
$-360/mo
DSCR
0.79
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
2026-03-11Listed for sale$345,000$244
2009-06-22Sold$30,000$21
2009-05-15Price change$28,900$20
2009-05-01Listed for sale$0
2003-07-29Sold$110,000$78

Tax History

YearProperty TaxTax Assessment
2025$984.16$24,580
2024$957.4$26,870
2023$979.54$5,154
2022$932.34$17,800
2021$894.52$14,500
2020$855.96$13,150
2019$890.24$11,330
2018$890.24$10,360
2017$860.94$8,520
2016$768.08$7,360
2015$765.72$6,310
2014$0$4,080
2013$0$3,020
2012$0$2,600
2011$0$2,820
2010$0$4,920
2009$0$12,570
2008$0$13,950
2007$0$11,000
2006$0$7,600
2005$0$7,600
2004$0$6,750
2003$0$6,750
2002$0$5,050
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,414
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: $345,000Rent Basis: Observed Comp Model ($1,923/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $101/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.36%

NOI: $15,033/yr

Cash-on-Cash Yield
-8.1%

On $79,350 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.6%

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)-$127/mo
Homeowner / Hazard Insurance-$101/mo
Vacancy Reserve (5% of rent)-$96/mo
Repairs & Maintenance (10% of rent)-$192/mo
Property Management (8% of rent)-$154/mo
Total Pure Operating Expenses-$670/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,923/mo
Less: Operating Expenses-$670/mo
Net Operating Income (NOI)+$1,253/mo
Less: Debt Service (30yr @ 6.75%)-$1,790/mo
Net Cash Flow
$-537/mo
$-6,449/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.