Log In/Sign Up
Your email has been sent.
811 E Carol Ave 4 Unit Apartment Building $755,000 ($188,750/Unit) 6.10% Cap Rate Phoenix, AZ 85020
Investment Highlights
- Centrally located
- open and easy to live in
- Lots of new, doors, windows, etc
Executive Summary
20K to buyer at closing to offset rates and or closing costs.
Off market 4 plex
1-2 bedroom 3-1 bedroom
All units have washer and dryers
All tenants are current
Expenses 2025 Water, Sewer and Garbage $355 a month
Landscaper $1200, Insurance $2199, taxes $1300 all annual numbers
PNL with offer 100K improvements since 2019.
Off market 4 plex
1-2 bedroom 3-1 bedroom
All units have washer and dryers
All tenants are current
Expenses 2025 Water, Sewer and Garbage $355 a month
Landscaper $1200, Insurance $2199, taxes $1300 all annual numbers
PNL with offer 100K improvements since 2019.
Financial Summary (Actual - 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 (Actual - 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
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Cable Ready
- Dishwasher
- Disposal
- Microwave
- Storage Space
- Washer/Dryer
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Tile Floors
- Kitchen
- High Speed Internet Access
- Refrigerator
- Satellite TV
- Range
- Tub/Shower
- Walk-In Closets
- Carpet
- Wi-Fi
- Yard
- Dining Room
- Double Pane Windows
- Freezer
- Lawn
- Linen Closet
- Porch
- Large Bedrooms
Site Amenities
- Courtyard
- Picnic Area
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 3 | $1,000 | 750 |
| 2+1 | 1 | $1,250 | 625 |
1 1
Walk Score®
Very Walkable (86)
Bike Score®
Very Bikeable (76)
Property Taxes
| Parcel Number | 159-37-086A | Total Assessment | $11,096 |
| Land Assessment | $0 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
Property Taxes
Parcel Number
159-37-086A
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$11,096
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 4
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
DJK Investors LLC
811 E Carol 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.