Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Willetta Apartments 1412 N 35th St Immeuble residentiel 28 lots 4 624 983 € (165 178 €/Lot) Taux de capitalisation 5,75 % Phoenix, AZ 85008
Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Majority two bedroom floorplans
- Ability to convert the studio into a larger unit by expanding into the common washer/dryer room
- Majority of the interior piping has been replaced
- 25 of the 28 units have in-suite washer and dryers
- New roof & new electrical panels for all units
- Located next to two elementary schools with one being one street over
Résumé analytique
Willetta Apartments enjoys a highly desirable location, strategically positioned south of McDowell Road, north of the South Mountain Freeway, and west of Arizona State Route 143. This provides unparalleled access to major transportation arteries, including a quick 8-minute commute to Sky Harbor Airport, as well as easy access to downtown Phoenix, Tempe, and the East Valley. The subject property is just down the street from two elementary schools; Gateway Elementary School with an enrollment of 600 students, double the state average and Papago Elementary School, both part of the Creighton School District rated an A+ School of Excellence by the Arizona Education Foundation.
This prime location places residents in close proximity to major employment hubs, benefiting from the region's robust economic growth. Fueled by significant investments in high-tech manufacturing, particularly the semiconductor industry with companies like TSMC and Intel, and expansion in healthcare, financial services, and education, Central Phoenix is experiencing a surge in job creation and population growth. This dynamic economic environment translates into consistent demand for rental housing, making Willetta a highly attractive investment.
A significant advantage of Willetta Apartments is that 25 of the 28 units already have in-suite washer and dryers and are in classic condition which both proves out the business plan of adding washer and dryers and provides significant upside potential for the next owner to enhance the property through interior renovations. Current ownership has improved the property by replacing the roof, upgrading the electric panels for all units, and have redone the majority of the interior piping. There is also the ability to convert the studio unit into a larger unit by expanding into the adjoining common washer/dryer area.
Willetta Apartments presents a compelling investment opportunity, offering both a strong, stabilized income stream and the potential for significant value enhancement through strategic improvements.
ALL TOURS ARE BY APPOINTMENT ONLY - PLEASE CONTACT THE LISTING AGENTS
This prime location places residents in close proximity to major employment hubs, benefiting from the region's robust economic growth. Fueled by significant investments in high-tech manufacturing, particularly the semiconductor industry with companies like TSMC and Intel, and expansion in healthcare, financial services, and education, Central Phoenix is experiencing a surge in job creation and population growth. This dynamic economic environment translates into consistent demand for rental housing, making Willetta a highly attractive investment.
A significant advantage of Willetta Apartments is that 25 of the 28 units already have in-suite washer and dryers and are in classic condition which both proves out the business plan of adding washer and dryers and provides significant upside potential for the next owner to enhance the property through interior renovations. Current ownership has improved the property by replacing the roof, upgrading the electric panels for all units, and have redone the majority of the interior piping. There is also the ability to convert the studio unit into a larger unit by expanding into the adjoining common washer/dryer area.
Willetta Apartments presents a compelling investment opportunity, offering both a strong, stabilized income stream and the potential for significant value enhancement through strategic improvements.
ALL TOURS ARE BY APPOINTMENT ONLY - PLEASE CONTACT THE LISTING AGENTS
Bilan financier (Pro forma - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| 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 (Pro forma - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| 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
| Prix | 4 624 983 € | Classe d’immeuble | C |
| Prix par lot | 165 178 € | Surface du lot | 0,38 ha |
| Type de vente | Investissement | Surface de l’immeuble | 2 058 m² |
| Taux de capitalisation | 5,75 % | Occupation moyenne | 96% |
| Nb de lots | 28 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1960 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,21/1 000 m² |
| Style d’appartement | Avec jardin | ||
| Zonage | R-4, Phoenix - multi-family residential | ||
| Prix | 4 624 983 € |
| Prix par lot | 165 178 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,75 % |
| Nb de lots | 28 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,38 ha |
| Surface de l’immeuble | 2 058 m² |
| Occupation moyenne | 96% |
| Nb d’étages | 2 |
| Année de construction | 1960 |
| Ratio de stationnement | 0,21/1 000 m² |
| Zonage | R-4, Phoenix - multi-family residential |
Caractéristiques
Caractéristiques du lot
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
Caractéristiques du site
- Accès 24 h/24
- Laverie
- Aire de jeu pour animaux de compagnie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 1 | 862,01 € | 46 |
| 1+1 | 10 | 872,36 € | 61 |
| 2+1 | 17 | 1 048 € | 73 |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Limited public transit
30/100
Moderately bikeable
70/100
Taxes foncières
| Numéro de parcelle | 121-03-023 | Évaluation totale | 69 145 € |
| Évaluation du terrain | 0 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 0 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
121-03-023
Évaluation du terrain
0 €
Évaluation des aménagements
0 €
Évaluation totale
69 145 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 47
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Willetta Apartments | 1412 N 35th 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.