Log In/Sign Up
Your email has been sent.
Frank Ortiz 2786 McCulloch N blvd 9 Unit Mobile Home Park $3,412,876 CAD ($379,208 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. 4 units have been sold but there are still 5 left. Great for investors who want SFR income all in one location. All 5 of the remaining units are rented (3 @ $1600 and 2 @ $1550). Buy all of these and still maintain a majority share of the association. Could be long-term lease or short term or mix. Could also be weekend getaways for seasonal travelers. Discounts are available with the purchase of four or more.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$238,281
|
$359.94
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$238,281
|
$359.94
|
| Taxes |
$11,132
|
$16.82
|
| Operating Expenses |
$42,627
|
$64.39
|
| Total Expenses |
$53,759
|
$81.21
|
| Net Operating Income |
$184,521
|
$278.73
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $238,281 |
| Annual Per SF | $359.94 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $238,281 |
| Annual Per SF | $359.94 |
| Taxes (CAD) | |
|---|---|
| Annual | $11,132 |
| Annual Per SF | $16.82 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $42,627 |
| Annual Per SF | $64.39 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $53,759 |
| Annual Per SF | $81.21 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $184,521 |
| Annual Per SF | $278.73 |
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 | $2,172 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 | $18,293 CAD |
| Land Assessment | $0 CAD | Annual Taxes | $11,132 CAD ($16.82 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
$18,293 CAD
Annual Taxes
$11,132 CAD ($16.82 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.