5201 W Camelback Rd, Phoenix, AZ 85031

2 bd · 1 ba · 632 sqft · built 2023 · Phoenix · MOBILE·source listing ↗

$39,777

seller intel

Motivation score

10/100

OnePercent model (vv1)$1,342/mo

p10–p90 confidence band

HUD Fair Market Rent · 85031 · 2BR$1,700/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Maricopa

Flood risk indexRelatively High FEMA NRI

Median household income$70,412

Median area rent$1,647/mo

Median home value$294,800

the verdict

3.37%vs 1.2% target

wide confidence band

financing: 20% down · — (FRED, live) · 30yr

$39,777

3.37% · rent $1,342

Intrinsic value · income approach

$224,800

82% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.