Log In/Sign Up
Your email has been sent.
11 E Sullivan Ave 2 Unit Apartment Building $1,450,000 ($725,000/Unit) 4.83% Cap Rate Flagstaff, AZ 86001
Investment Highlights
- Stable Income Stream: The properties' prime location ensures consistent occupancy rates.
- Recreation: Thorpe Park, Flagstaff Urban Trail System
- Transportation: Easy access to public transit and major roadways
Executive Summary
Modern Downtown Flagstaff Duplex - Prime Investment Opportunity! Check out this stunning, newly built (2022) duplex located in the vibrant heart of downtown Flagstaff. Each side of this beautifully designed property offers 3 spacious bedrooms, 2.5 modern bathrooms, and an attached 2-car garage, all thoughtfully laid out across 1,650 sq ft of contemporary living space. Perfectly blending style, comfort, and location, this duplex is ideal for owner-occupants, investors, or those seeking a short-term rental opportunity in one of Flagstaff's most desirable neighborhoods. Enjoy open-concept living, sleek finishes, high ceilings, and an abundance of natural light throughout each unit.
The kitchens feature stainless steel appliances, Quartz countertops, ample cabinetry, and a kitchen Island making them a dream for home chefs and entertainers alike.
Step outside and find yourself just minutes from Flagstaff's best restaurants, shops, trails, and nightlife - all within walking distance. Whether you're looking to invest, live, or host, this property offers flexibility and value in an unbeatable location.
Don't miss your chance to own a piece of downtown Flagstaff's modern charm!
OWNER/AGENT
***Pictures are virtually staged and pre-tenants***
The kitchens feature stainless steel appliances, Quartz countertops, ample cabinetry, and a kitchen Island making them a dream for home chefs and entertainers alike.
Step outside and find yourself just minutes from Flagstaff's best restaurants, shops, trails, and nightlife - all within walking distance. Whether you're looking to invest, live, or host, this property offers flexibility and value in an unbeatable location.
Don't miss your chance to own a piece of downtown Flagstaff's modern charm!
OWNER/AGENT
***Pictures are virtually staged and pre-tenants***
Financial Summary (Actual - 2024) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,450,000 | Apartment Style | Townhome |
| Price Per Unit | $725,000 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 4.83% | Building Size | 3,366 SF |
| Gross Rent Multiplier | 18 | Average Occupancy | 100% |
| No. Units | 2 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2023 |
| Property Subtype | Apartment | Parking Ratio | 0.59/1,000 SF |
| Zoning | RES | ||
| Price | $1,450,000 |
| Price Per Unit | $725,000 |
| Sale Type | Investment |
| Cap Rate | 4.83% |
| Gross Rent Multiplier | 18 |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Lot Size | 0.17 AC |
| Building Size | 3,366 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2023 |
| Parking Ratio | 0.59/1,000 SF |
| Zoning | RES |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Fireplace
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Kitchen
- Granite Countertops
- Oven
- Carpet
- Yard
- Dining Room
- Double Pane Windows
- Island Kitchen
- Patio
Site Amenities
- Car Charging Station
- Individual Leases Available
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2.5 | 2 | $3,250 | 1,683 |
1 1
Walk Score®
Very Walkable (80)
Bike Score®
Very Bikeable (84)
Property Taxes
| Parcel Number | 101-05-001G | Total Assessment | $115,606 (2025) |
| Land Assessment | $0 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $0 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
101-05-001G
Land Assessment
$0 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$115,606 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 9
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
11 E Sullivan Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.