Language and Region
Currency

Email*

Please enter a valid email address.

To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

Message

915 characters remaining

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

Your email has been sent.

143 E Walker Rd - Walker Estates - 6% Cap Rate. Low Maintenance 3,620 SF Specialty Building Offered at $811,050 at a 6.02% Cap Rate in Camp Verde, AZ 86322

.mosaic-column{display:inline-block!important;height:100%!important;width:auto!important}.mosaic-tile i{display:none!important}.mosaic-tile img{height:100%!important;width:auto!important}

Investment Highlights

Every square foot is literally super custom, luxury in rare lush green organic Arizona mini-forest.

Executive Summary

2 Super Custom Luxury Homes, Leased Annually 6% cap rate. $300,000 worth of recent remodeling makes this almost maintenance free. 50 Year Silicone Roofs. 4,900 sq ft. under insulated, electrified, light ceilings. 3,460 livable in two separate homes. Quiet dead end of road. Lease to the higher end for less rent drama. Comes with 1 year lease in place.

Financial Summary (Actual - 2020)	Annual	Annual Per SF
Gross Rental Income	$47,400	$13.09
Other Income	$4,740	$1.31
Vacancy Loss	-	-
Effective Gross Income	$52,140	$14.40
Taxes	$2,100	$0.58
Operating Expenses	$1,000	$0.28
Total Expenses	$3,100	$0.86
Net Operating Income	$49,040	$13.55

Financial Summary (Actual - 2020)

Gross Rental Income
Annual	$47,400
Annual Per SF	$13.09

Other Income
Annual	$4,740
Annual Per SF	$1.31

Vacancy Loss
Annual	-
Annual Per SF	-

Effective Gross Income
Annual	$52,140
Annual Per SF	$14.40

Taxes
Annual	$2,100
Annual Per SF	$0.58

Operating Expenses
Annual	$1,000
Annual Per SF	$0.28

Total Expenses
Annual	$3,100
Annual Per SF	$0.86

Net Operating Income
Annual	$49,040
Annual Per SF	$13.55

Property Facts

Price	$811,050	Building Class	C
Price Per SF	$165.52	Lot Size	1.00 AC
Sale Type	Investment or Owner User	Building Size	4,900 SF
Cap Rate	6.02%	No. Stories	1
Property Type	Specialty	Year Built/Renovated	1996/2020
Property Subtype	Residential Income Multifamily Apartments Multifamily Dormitory	Parking Ratio	0.82/1,000 SF
Zoning	R-R - Elite Rural - Lifestock & Farming Allowed. Home Buiness Area. No HOA

Price	$811,050
Price Per SF	$165.52
Sale Type	Investment or Owner User
Cap Rate	6.02%
Property Type	Specialty
Property Subtype	Residential Income Multifamily Apartments Multifamily Dormitory
Building Class	C
Lot Size	1.00 AC
Building Size	4,900 SF
No. Stories	1
Year Built/Renovated	1996/2020
Parking Ratio	0.82/1,000 SF
Zoning	R-R - Elite Rural - Lifestock & Farming Allowed. Home Buiness Area. No HOA

Air Conditioning

1 1

Exceptionally drivable

100/100

Somewhat bikeable

30/100

Source: Local Logic^®

Property Taxes

Parcel Number	404-04-041A	Total Assessment	$64,602 (2026)
Land Assessment	$0 (2026)	Annual Taxes	$2,100 ($0.43/SF)
Improvements Assessment	$0 (2026)	Tax Year	2020