3012 N 32nd St, Phoenix, AZ 85018

2 bd · 1 ba · 928 sqft · built 1967 · Phoenix · TOWNHOMES·source listing ↗

$295,000

rent, three ways

OnePercent model (vv1)$1,990/mo

p10–p90 confidence band

HUD Fair Market Rent · 85018 · 2BR

$1,930/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Maricopa

Flood risk indexRelatively Moderate FEMA NRI

Median household income$93,885

Median area rent$1,537/mo

Median home value$862,000

the verdict

0.67%vs 0.9% target

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

$295,000

0.67% · rent $1,990

Intrinsic value · income approach

$576,545

49% 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.