Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
College View Apartments 1220 E Second St Immeuble residentiel 25 lots 1 201 179 € (48 047 €/Lot) Taux de capitalisation 7,16 % Winslow, AZ 86047



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Fully Occupied, Turnkey Asset
- Strong Value-Add Opportunity
- Investment-Ready
- Capital Improvements Already Completed
- Strategic Location with Limited Competition
Résumé analytique
College View Apartments presents a rare opportunity to acquire a fully occupied, 25-unit multifamily asset in Northern Arizona with immediate cash flow and built-in upside.
This two-building portfolio includes a mix of studio, one-bedroom, and two-bedroom units, appealing to a broad tenant base. The property is in C-class condition, with recent capital improvements that include newer 12,000 BTU mini-split A/C units, updated electrical panels, water heaters, and roof work. Several units have been partially renovated, while others offer additional value-add potential. All units are currently rented on month-to-month terms, providing flexibility for management and rent increases.
Stabilized Asset with Operational Upside
College View Apartments is a 25-unit multifamily investment spanning two contiguous buildings on two parcels in Winslow, Arizona, along the I-40 corridor. The property is fully leased and offers investors a rare combination of documented rent growth, completed capital improvements, and a clear, disclosed path to stabilized cash flow.
Investment Highlights
Fully leased, 25 units across two buildings
Gross Scheduled Income grew from $194,100 to $243,900 during 2025, with current market rent analysis showing $280,500 in annual potential — approximately $36,600 in documented remaining upside. 2025 Pro Forma NOI of $99,906, reflecting a 7.16% cap rate at the current list price (current in-place rent with one-time, seller-disclosed adjustments — full itemized pro forma available)Recently completed capital improvements: new gas water heaters, updated electrical panels and conduit, and unit-level upgrades at turnover including flooring, appliances, and cabinetry. On-site management; utilities (water, sewer, trash, electric, gas, cable) included in rent, supporting strong tenant retention
Free and clear — no assumable debt to navigate. Recently reduced from $1,690,000 to $1,395,000 ($233/sq ft on 5,984 sq ft)
Built in 1962, zoned C66 (commercial), corner-adjacent lot totaling approximately 0.26–0.9 acres across two parcels. Leases are month-to-month, providing flexibility to continue repositioning rents to market.
A full pro forma operating statement — showing 2024 actual, 2025 actual, 2025 pro forma, and 2026 year-to-date figures with every adjustment sourced — along with the current rent roll and P&L, is available upon request.
Situated in Winslow, AZ—a supply-constrained rental market with minimal multifamily competition
Proximity to employment, services, and schools
Easy access to I-40 and major regional corridors
Ideal for Investors Seeking:
Turnkey acquisition with in-place income
Light value-add repositioning
Long-term hold or 1031 exchange opportunity
Low-maintenance building systems post-renovation
This is a solid investment opportunity with strong fundamentals and a clear path to higher returns through simple operational adjustments. Contact us today for full financials, rent roll, and showing instructions.
This two-building portfolio includes a mix of studio, one-bedroom, and two-bedroom units, appealing to a broad tenant base. The property is in C-class condition, with recent capital improvements that include newer 12,000 BTU mini-split A/C units, updated electrical panels, water heaters, and roof work. Several units have been partially renovated, while others offer additional value-add potential. All units are currently rented on month-to-month terms, providing flexibility for management and rent increases.
Stabilized Asset with Operational Upside
College View Apartments is a 25-unit multifamily investment spanning two contiguous buildings on two parcels in Winslow, Arizona, along the I-40 corridor. The property is fully leased and offers investors a rare combination of documented rent growth, completed capital improvements, and a clear, disclosed path to stabilized cash flow.
Investment Highlights
Fully leased, 25 units across two buildings
Gross Scheduled Income grew from $194,100 to $243,900 during 2025, with current market rent analysis showing $280,500 in annual potential — approximately $36,600 in documented remaining upside. 2025 Pro Forma NOI of $99,906, reflecting a 7.16% cap rate at the current list price (current in-place rent with one-time, seller-disclosed adjustments — full itemized pro forma available)Recently completed capital improvements: new gas water heaters, updated electrical panels and conduit, and unit-level upgrades at turnover including flooring, appliances, and cabinetry. On-site management; utilities (water, sewer, trash, electric, gas, cable) included in rent, supporting strong tenant retention
Free and clear — no assumable debt to navigate. Recently reduced from $1,690,000 to $1,395,000 ($233/sq ft on 5,984 sq ft)
Built in 1962, zoned C66 (commercial), corner-adjacent lot totaling approximately 0.26–0.9 acres across two parcels. Leases are month-to-month, providing flexibility to continue repositioning rents to market.
A full pro forma operating statement — showing 2024 actual, 2025 actual, 2025 pro forma, and 2026 year-to-date figures with every adjustment sourced — along with the current rent roll and P&L, is available upon request.
Situated in Winslow, AZ—a supply-constrained rental market with minimal multifamily competition
Proximity to employment, services, and schools
Easy access to I-40 and major regional corridors
Ideal for Investors Seeking:
Turnkey acquisition with in-place income
Light value-add repositioning
Long-term hold or 1031 exchange opportunity
Low-maintenance building systems post-renovation
This is a solid investment opportunity with strong fundamentals and a clear path to higher returns through simple operational adjustments. Contact us today for full financials, rent roll, and showing instructions.
Data room Cliquez ici pour accéder à
- Operating and Financials
Bilan financier (Réel - 2024) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2024) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
Caractéristiques
Caractéristiques du lot
- Climatisation
- Chauffage
- Cuisine
- Réfrigérateur
- Cuisinière
- Baignoire/Douche
Caractéristiques du site
- Accès 24 h/24
- CVC contrôlé par l’occupant
- Transports en commun
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 19 | 548,93 € | 23 - 63 |
| 1+1 | 3 | 667,32 € | 53 |
| 1+2 | 2 | 581,22 € | 53 - 68 |
| 2+1 | 1 | 818,01 € | 90 |
1 1
Plutôt praticable à pied
20/100
Exceptionnellement adapté aux voitures
100/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 103-34-003B | Évaluation totale | 194 730 € (2027) |
| Évaluation du terrain | 11 905 € (2027) | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 182 825 € (2027) | Année d’imposition | 2024 |
Taxes foncières
Numéro de parcelle
103-34-003B
Évaluation du terrain
11 905 € (2027)
Évaluation des aménagements
182 825 € (2027)
Évaluation totale
194 730 € (2027)
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2024
1 sur 34
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
College View Apartments | 1220 E Second St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
