Share This Listing

Message

941 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 broker for more information about this property

Executive Summary

Four at Willetta is a stabilized, garden-style four-unit multifamily asset located in the highly desirable Biltmore/Arcadia corridor of Phoenix, Arizona. Constructed in the 1980s, the property offers a functional unit mix of two two-bedroom/one-bath units and two one-bedroom/one-bath units, catering to a broad tenant base in a high-demand rental submarket. The property has maintained 100% occupancy for nearly a decade, supported by long-term tenancy and consistent rental demand. Current in-place rents range from $1,100 to $1,350, presenting a clear value-add opportunity as market rents in the immediate area range from approximately $1,200 to $1,450. A new owner has the ability to implement a measured rental repositioning strategy to capture u
upside while maintaining occupancy stability.
Each unit is equipped with central air conditioning, tile flooring, and white cabinetry, and all units feature private backyard spaces--an amenity that differentiates the asset from competing properties and supports tenant retention. The property has undergone recent exterior capital improvements, including new paint, upgraded fencing and gates, modernized entry doors, enhanced lighting, and refreshed landscaping. Additionally, the seller is in the process of recoating the asphalt, further reducing near-term capital expenditure requirements.
Positioned in one of Phoenix's most sought-after infill locations, the asset benefits from close proximity to the Biltmore financial district, Arcadia retail and dining, and major transportation corridors. Four at Willetta represents an opportunity to acquire a proven, cash-flowing asset with strong historical occupancy, minimal deferred maintenance, and the ability to drive revenue growth through rental adjustments in a supply-constrained submarket.
Recent appraisal of $960,000 this is priced to sell. Owner/ Agent
All facts and figures are approximate buyer verify MLS

Financial Summary (Pro Forma - 2026)

Annual Annual Per SF
Gross Rental Income $63,600 $28.27
Other Income - -
Vacancy Loss - -
Effective Gross Income $63,600 $28.27
Taxes $1,050 $0.47
Operating Expenses $11,500 $5.11
Total Expenses $12,550 $5.58
Net Operating Income $51,050 $22.69

Financial Summary (Pro Forma - 2026)

Gross Rental Income
Annual $63,600
Annual Per SF $28.27
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $63,600
Annual Per SF $28.27
Taxes
Annual $1,050
Annual Per SF $0.47
Operating Expenses
Annual $11,500
Annual Per SF $5.11
Total Expenses
Annual $12,550
Annual Per SF $5.58
Net Operating Income
Annual $51,050
Annual Per SF $22.69

Property Facts

Price $850,000
Price Per Unit $212,500
Sale Type Investment
Cap Rate 6.01%
No. Units 4
Property Type Multifamily
Lot Size 0.15 AC
Building Size 2,250 SF
No. Stories 1
Year Built 1981
Parking Ratio 3.56/1,000 SF

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 2 $1,200 475
2+1 2 $1,400 675
  • Listing ID: 39822264

  • Date on Market: 3/18/2026

  • Last Updated:

  • Address: 2444 E Willetta 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") }}