Log In/Sign Up
Your email has been sent.
Frank Ortiz 2786 McCulloch N blvd 9 Unit Mobile Home Park $3,469,777 CAD ($385,531 CAD/Unit) 5.49% Cap Rate Lake Havasu City, AZ 86403
Investment Highlights
- Brand new homes with individual APNs all are SFRs
Executive Summary
These are 9 brand new tiny homes. 6 of them are rented on a 12-month lease. Great for investors who want SFR income all in one location. Could be long-term lease or short term or mix. Could also be weekend getaways for seasonal travelers. Buy all 9 buy 5 or buy 4 or buy individually. Discounts are available with the purchase of four or more.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$242,253
|
$365.94
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$242,253
|
$365.94
|
| Taxes |
$11,318
|
$17.10
|
| Operating Expenses |
$43,338
|
$65.47
|
| Total Expenses |
$54,656
|
$82.56
|
| Net Operating Income |
$187,598
|
$283.38
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $242,253 |
| Annual Per SF | $365.94 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $242,253 |
| Annual Per SF | $365.94 |
| Taxes (CAD) | |
|---|---|
| Annual | $11,318 |
| Annual Per SF | $17.10 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $43,338 |
| Annual Per SF | $65.47 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $54,656 |
| Annual Per SF | $82.56 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $187,598 |
| Annual Per SF | $283.38 |
Property Facts
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Dishwasher
- Microwave
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Tile Floors
- Kitchen
- Refrigerator
- Oven
- Range
- Double Pane Windows
- Pantry
- Patio
Site Amenities
- Pet Care
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 9 | $2,208 CAD | 662 |
1 1
Somewhat walkable
30/100
Exceptionally drivable
100/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Number | 108-19-094 | Total Assessment | $18,440 CAD |
| Land Assessment | $0 CAD | Annual Taxes | $11,318 CAD ($17.10 CAD/SF) |
| Improvements Assessment | $0 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
108-19-094
Land Assessment
$0 CAD
Improvements Assessment
$0 CAD
Total Assessment
$18,440 CAD
Annual Taxes
$11,318 CAD ($17.10 CAD/SF)
Tax Year
2025
1 of 26
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Mission Capital Re Services
Frank Ortiz | 2786 McCulloch N blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.