Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
4012 N 15th Ave Immeuble residentiel 5 lots 1 020 356 € (204 071 €/Lot) Taux de capitalisation 5,20 % Phoenix, AZ 85015



Certaines informations ont été traduites automatiquement.
Résumé analytique
**4012 N 15th Avenue | Phoenix, AZ**
Excellent opportunity to acquire a **5-unit multifamily investment property in Central Phoenix**. The property features a highly desirable and consistent unit mix of **five 2-bedroom / 1-bathroom units**, offering investors immediate income with additional upside through rental growth.
The property is currently generating approximately **$6,550 per month in scheduled rental income**, with projected market rents of approximately **$7,500 per month**. Based on the current asking price of **$1,185,000**, the property offers an estimated **5.20% current cap rate** with the potential to reach approximately a **6.10% stabilized cap rate**.
The property has been well maintained and features updated interiors, including modern kitchens, stainless steel appliances, updated cabinetry, flooring, and finishes. The low-maintenance exterior and functional unit layouts make this an attractive opportunity for investors seeking a manageable multifamily asset.
Located in the **Central Phoenix infill market**, the property provides convenient access to Downtown Phoenix, major employment centers, healthcare, schools, retail, dining, and major transportation corridors.
**Investment Highlights**
* 5 Multifamily Units
* Five 2-Bedroom / 1-Bathroom Units
* Asking Price: **$1,185,000**
* Current Scheduled Rent: **$6,550/Month**
* Projected Market Rent: **$7,500/Month**
* Current NOI: Approximately **$61,615**
* Current Cap Rate: Approximately **5.20%**
* Stabilized NOI: Approximately **$72,331**
* Stabilized Cap Rate: Approximately **6.10%**
* Approximately **$950/Month in Rental Upside**
* Central Phoenix Infill Location
* Updated Units
* Strong Value-Add / Mark-to-Market Opportunity
An attractive opportunity for an investor seeking a **turnkey Central Phoenix multifamily asset with existing cash flow and additional rental upside**.
Excellent opportunity to acquire a **5-unit multifamily investment property in Central Phoenix**. The property features a highly desirable and consistent unit mix of **five 2-bedroom / 1-bathroom units**, offering investors immediate income with additional upside through rental growth.
The property is currently generating approximately **$6,550 per month in scheduled rental income**, with projected market rents of approximately **$7,500 per month**. Based on the current asking price of **$1,185,000**, the property offers an estimated **5.20% current cap rate** with the potential to reach approximately a **6.10% stabilized cap rate**.
The property has been well maintained and features updated interiors, including modern kitchens, stainless steel appliances, updated cabinetry, flooring, and finishes. The low-maintenance exterior and functional unit layouts make this an attractive opportunity for investors seeking a manageable multifamily asset.
Located in the **Central Phoenix infill market**, the property provides convenient access to Downtown Phoenix, major employment centers, healthcare, schools, retail, dining, and major transportation corridors.
**Investment Highlights**
* 5 Multifamily Units
* Five 2-Bedroom / 1-Bathroom Units
* Asking Price: **$1,185,000**
* Current Scheduled Rent: **$6,550/Month**
* Projected Market Rent: **$7,500/Month**
* Current NOI: Approximately **$61,615**
* Current Cap Rate: Approximately **5.20%**
* Stabilized NOI: Approximately **$72,331**
* Stabilized Cap Rate: Approximately **6.10%**
* Approximately **$950/Month in Rental Upside**
* Central Phoenix Infill Location
* Updated Units
* Strong Value-Add / Mark-to-Market Opportunity
An attractive opportunity for an investor seeking a **turnkey Central Phoenix multifamily asset with existing cash flow and additional rental upside**.
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
-
|
-
|
| 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 (Pro forma - 2026) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| 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
1 1
Moyennement praticable à pied
60/100
Très bien adapté aux voitures
80/100
Transports en commun relativement accessibles
50/100
Moyennement praticable en vélo
70/100
Taxes foncières
| Numéro de parcelle | 110-08-014 | Évaluation totale | 17 698 € (2025) |
| Évaluation du terrain | 0 € (2025) | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 0 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
110-08-014
Évaluation du terrain
0 € (2025)
Évaluation des aménagements
0 € (2025)
Évaluation totale
17 698 € (2025)
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2026
1 sur 15
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
4012 N 15th Ave
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.
