OFF_MARKETRisky Deal2 days on market

3326 W SHUMWAY FARM Road

3326 W SHUMWAY FARM Road, Phoenix, AZ 85041, Phoenix, AZ 85041
$371,500
Zestimate®:$370,100

Listing Price

Property image 1
3326 W SHUMWAY FARM Road, Phoenix, AZ 85041
Loc: Phoenix, AZ
Days Listed
2
Tax Assessed
$282k
Zestimate®
$370k
Market Rate
Lot Size
5,650 sqft
Rent Estimate
$2,041/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.

5

Bernard Black Elementary School

PK-8
0.8 mi away
3

Cesar Chavez High School

9-12
1 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
Risky
Confidence Score: 4.5/10
Exercise caution due to potential market volatility.
Cap Rate
4.70%
Total ROI
13.2%
Cash Flow
$-424/mo
DSCR
0.77
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At a $371,500 valuation with a gross rental yield of just 4.7%, this Phoenix property is a marginal performer from a cash flow perspective. After accounting for property taxes, insurance, a 10% maintenance/CAPEX reserve, and a 5% vacancy rate, the projected Net Operating Income (NOI) likely results in a cap rate below 3%. This creates a high probability of negative cash flow if financed at current interest rates. While the 4% appreciation is a positive driver, a conservative analyst must view this primarily as a speculative appreciation play rather than a stable income-producing asset, as the safety margin against market volatility is extremely thin.

Strengths
  • Desirable 4-bedroom configuration for family tenants
  • Strong historical appreciation in the Phoenix metro area
  • Lower maintenance risk associated with standard single-family builds
Considerations
  • Gross rental yield is insufficient to cover debt service and operating expenses
  • High sensitivity to property tax adjustments and rising insurance premiums
  • Low entry cap rate provides no cushion for market corrections
  • Phoenix market inventory levels may pressure rent growth in the short term
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-15Listed for sale$371,500$251
2024-01-23Listing removed$362,900$245
2023-10-12Listing removed$0
2023-09-25Price change$1,695$1
2023-08-23Listed for rent$1,895$1
2023-01-23Listing removed$362,900$245
2023-01-19Listing removed$0
2023-01-06Listed for sale$362,900$245
2022-12-28Price change$1,895$1
2022-12-22Listed for rent$1,950$1
2022-12-21Listing removed$0
2022-12-07Listed for rent$1,995$1
2003-03-13Sold$117,100$79

Tax History

YearProperty TaxTax Assessment
2025$1,636.68$28,220
2024$1,594.54$30,160
2023$1,549.18$9,846
2022$1,518.06$18,750
2021$1,529.94$17,480
2020$1,480.48$15,470
2019$1,440.64$14,060
2018$1,440.64$13,030
2017$1,373.06$11,580
2016$1,229.2$10,210
2015$1,171.06$9,680
2014$0$6,970
2013$0$5,770
2012$0$6,350
2011$0$7,850
2010$0$10,430
2009$0$16,310
2008$0$19,450
2007$0$15,300
2006$0$10,400
2005$0$10,400
2004$0$3,040
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,480
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: $371,500Rent Basis: Observed Comp Model ($2,041/mo)State Tax Benchmark: 0.62% (AZ)Hazard Reserve: $108/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.26%

NOI: $15,813/yr

Cash-on-Cash Yield
-8.6%

On $85,445 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+51.4%

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)-$146/mo
Homeowner / Hazard Insurance-$108/mo
Vacancy Reserve (5% of rent)-$102/mo
Repairs & Maintenance (10% of rent)-$204/mo
Property Management (8% of rent)-$163/mo
Total Pure Operating Expenses-$723/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,041/mo
Less: Operating Expenses-$723/mo
Net Operating Income (NOI)+$1,318/mo
Less: Debt Service (30yr @ 6.75%)-$1,928/mo
Net Cash Flow
$-610/mo
$-7,318/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Phoenix.