Log In/Sign Up
Your email has been sent.
Investment Highlights
- *4-Unit, Garden-Style Property, Block Construction, Built in 1905 & 1984
- *(1) 2-Bed / 2-Bath Unit & (3) 1-Bed / 1-Bath Units
- *Located Minutes From Downtown Phoenix, Arcadia Lite, & Phoenix Sky Harbor International Airport
- *Extensively Remodeled Interiors & Exteriors in 2023
- *Dedicated Parking With In-Unit Washer / Dryers, Private Backyards, & Exterior Storage for Each Unit
- * Individually Metered for Electricity
Executive Summary
The Barrs in Willetta is a 4-unit garden-style property, the front-house was originally built in 1905 and the triplex was built in 1984 with block masonry. The property has been extensively remodeled inside and out in 2023, with approximately $62,500 per door in capital expenditures per unit. Upgrades include new roof, flooring, cabinets, countertops, ac units and hot water heaters for triplex, stainless steel appliances, and more. The community features a desirable mix of (1) two-bedroom, two-bath single-family home and (3) one-bedroom, one-bath units, all thoughtfully updated with modern finishes. Each unit is equipped with its own exterior storage space, private backyards and in-unit washer and dryers, and residents enjoy dedicated parking for added convenience. Each unit is also individually metered for electricity sparing the owner an additional utility cost. Ideally situated just minutes from Downtown Phoenix, Arcadia Lite, and Sky Harbor Airport, the location offers easy access to top dining, entertainment, and transportation hubs. With residential financing available, this turnkey investment presents a rare opportunity for both owner-occupants and investors alike.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2026) 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 - 2026) 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 | $889,000 | Apartment Style | Garden |
| Price Per Unit | $222,250 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.24 AC |
| Cap Rate | 5% | Building Size | 2,680 SF |
| No. Units | 4 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 1 |
| Property Subtype | Apartment | Year Built | 1984 |
| Zoning | R-3 - Residential | ||
| Price | $889,000 |
| Price Per Unit | $222,250 |
| Sale Type | Investment |
| Cap Rate | 5% |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 0.24 AC |
| Building Size | 2,680 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1984 |
| Zoning | R-3 - Residential |
Amenities
Unit Amenities
- Air Conditioning
- Fireplace
- Microwave
- Storage Space
- Washer/Dryer
- Freezer
- Vinyl Flooring
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 3 | $1,315 | 500 |
| 2+2 | 1 | $1,375 | 1,180 |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
50/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 121-77-038 | Total Assessment | $7,752 (2025) |
| Land Assessment | $0 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $0 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
121-77-038
Land Assessment
$0 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$7,752 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2709 E Willetta St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.



