Share This Listing

Message

942 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Willetta Apartments 1412 N 35th St 28 Unit Apartment Building $5,360,000 ($191,429/Unit) 5.75% Cap Rate Phoenix, AZ 85008

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • 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

EXECUTIVE SUMMARY

CBRE is pleased to announce the exclusive offering of Willetta Apartments, a majority two-bedroom multifamily community located at 1412 North 35th Street in Central Phoenix. The property features well-designed floor plans consisting of a studio (500 sq ft) one-bedroom floor plans (660 sq ft) and two-bedroom floor plans (781sq ft) and is individually metered for electricity and equipped with individual HVAC units and pitched roofs.
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

FINANCIAL SUMMARY (PRO FORMA - 2025) 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 (PRO FORMA - 2025) 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 $5,360,000
Price Per Unit $191,429
Sale Type Investment
Cap Rate 5.75%
No. Units 28
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.93 AC
Building Size 22,150 SF
Average Occupancy 96%
No. Stories 2
Year Built 1960
Parking Ratio 2.21/1,000 SF
Zoning R-4, Phoenix - multi-family residential

AMENITIES

UNIT AMENITIES

  • Heating
  • Kitchen
  • Refrigerator
  • Oven
  • Range

SITE AMENITIES

  • 24 Hour Access
  • Laundry Facilities
  • Pet Play Area

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
Studios 1 $999.00 500
1+1 10 $1,011 660
2+1 17 $1,215 781
Bike Score®
Very Bikeable (77)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
121-03-023
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$80,134
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
  • Listing ID: 38393438

  • Date on Market: 11/10/2025

  • Last Updated:

  • Address: 1412 N 35th St, Phoenix, AZ 85008

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}