Se Connecter/S’inscrire
Votre courriel a été envoyé.
Willetta Apartments 1412 N 35th St 28 Unité Immeuble d’appartements 7 410 200 $ CAD (264 650 $ CAD/Unité) 5,75% Taux de capitalisation Phoenix, AZ 85008



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- Majority two bedroom floorplans
- Ability to convert the studio into a larger unit by expanding into the common washer/dryer room
- Majority of the interior piping has been replaced
- 25 of the 28 units have in-suite washer and dryers
- New roof & new electrical panels for all units
- Located next to two elementary schools with one being one street over
RÉSUMÉ DE L'ANNONCE
CBRE is pleased to announce the exclusive offering of Willetta Apartments, a majority two-bedroom multifamily community located at 1412 North 35th Street in Central Phoenix. The property features well-designed floor plans consisting of a studio (500 sq ft) one-bedroom floor plans (660 sq ft) and two-bedroom floor plans (781sq ft) and is individually metered for electricity and equipped with individual HVAC units and pitched roofs.
Willetta Apartments enjoys a highly desirable location, strategically positioned south of McDowell Road, north of the South Mountain Freeway, and west of Arizona State Route 143. This provides unparalleled access to major transportation arteries, including a quick 8-minute commute to Sky Harbor Airport, as well as easy access to downtown Phoenix, Tempe, and the East Valley. The subject property is just down the street from two elementary schools; Gateway Elementary School with an enrollment of 600 students, double the state average and Papago Elementary School, both part of the Creighton School District rated an A+ School of Excellence by the Arizona Education Foundation.
This prime location places residents in close proximity to major employment hubs, benefiting from the region's robust economic growth. Fueled by significant investments in high-tech manufacturing, particularly the semiconductor industry with companies like TSMC and Intel, and expansion in healthcare, financial services, and education, Central Phoenix is experiencing a surge in job creation and population growth. This dynamic economic environment translates into consistent demand for rental housing, making Willetta a highly attractive investment.
A significant advantage of Willetta Apartments is that 25 of the 28 units already have in-suite washer and dryers and are in classic condition which both proves out the business plan of adding washer and dryers and provides significant upside potential for the next owner to enhance the property through interior renovations. Current ownership has improved the property by replacing the roof, upgrading the electric panels for all units, and have redone the majority of the interior piping. There is also the ability to convert the studio unit into a larger unit by expanding into the adjoining common washer/dryer area.
Willetta Apartments presents a compelling investment opportunity, offering both a strong, stabilized income stream and the potential for significant value enhancement through strategic improvements.
ALL TOURS ARE BY APPOINTMENT ONLY - PLEASE CONTACT THE LISTING AGENTS
Willetta Apartments enjoys a highly desirable location, strategically positioned south of McDowell Road, north of the South Mountain Freeway, and west of Arizona State Route 143. This provides unparalleled access to major transportation arteries, including a quick 8-minute commute to Sky Harbor Airport, as well as easy access to downtown Phoenix, Tempe, and the East Valley. The subject property is just down the street from two elementary schools; Gateway Elementary School with an enrollment of 600 students, double the state average and Papago Elementary School, both part of the Creighton School District rated an A+ School of Excellence by the Arizona Education Foundation.
This prime location places residents in close proximity to major employment hubs, benefiting from the region's robust economic growth. Fueled by significant investments in high-tech manufacturing, particularly the semiconductor industry with companies like TSMC and Intel, and expansion in healthcare, financial services, and education, Central Phoenix is experiencing a surge in job creation and population growth. This dynamic economic environment translates into consistent demand for rental housing, making Willetta a highly attractive investment.
A significant advantage of Willetta Apartments is that 25 of the 28 units already have in-suite washer and dryers and are in classic condition which both proves out the business plan of adding washer and dryers and provides significant upside potential for the next owner to enhance the property through interior renovations. Current ownership has improved the property by replacing the roof, upgrading the electric panels for all units, and have redone the majority of the interior piping. There is also the ability to convert the studio unit into a larger unit by expanding into the adjoining common washer/dryer area.
Willetta Apartments presents a compelling investment opportunity, offering both a strong, stabilized income stream and the potential for significant value enhancement through strategic improvements.
ALL TOURS ARE BY APPOINTMENT ONLY - PLEASE CONTACT THE LISTING AGENTS
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
FAITS SUR LA PROPRIÉTÉ
| Prix | 7 410 200 $ CAD | Classe d’immeuble | C |
| Prix par unité | 264 650 $ CAD | Taille du lot | 0,93 AC |
| Type de vente | Investissement | Taille du bâtiment | 22 150 pi² |
| Taux de capitalisation | 5,75% | Occupation moyenne | 96% |
| Nombre d’unités | 28 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1960 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 2,21/1 000 pi² |
| Style d’appartement | Jardin | ||
| Zonage | R-4, Phoenix - Résidentiel multifamilial | ||
| Prix | 7 410 200 $ CAD |
| Prix par unité | 264 650 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,75% |
| Nombre d’unités | 28 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Jardin |
| Classe d’immeuble | C |
| Taille du lot | 0,93 AC |
| Taille du bâtiment | 22 150 pi² |
| Occupation moyenne | 96% |
| Nombre d’étages | 2 |
| Année de construction | 1960 |
| Ratio de stationnement | 2,21/1 000 pi² |
| Zonage | R-4, Phoenix - Résidentiel multifamilial |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Fourchette
COMMODITÉS DU SITE
- Accès 24 heures
- Installations de lessive
- Espace de jeu pour animaux de compagnie
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| Studios | 1 | 1 381 $ CAD | 500 |
| 1+1 | 10 | 1 398 $ CAD | 660 |
| 2+1 | 17 | 1 680 $ CAD | 781 |
1 1
Bike Score®
Très cyclable (77)
Impôts fonciers
| Numéro de lot | 121-03-023 | Évaluation totale | 112 399 $ CAD |
| Évaluation du terrain | 0 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 0 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
121-03-023
Évaluation du terrain
0 $ CAD
Évaluation des bâtiments
0 $ CAD
Évaluation totale
112 399 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 47
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
Willetta Apartments | 1412 N 35th St
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
