Construction Block Construction Finish PaintedStucco Covered Parking Spaces 0.00 Exterior Amenities Desert LandscapingFenced Lot Size Dimensions 69590 Sf Parking >1 Space Per Unit Roads Asphalt Roofing Foam

1 Bedroom Unit Avg Sq Ft 0 1 Bedroom Unit Baths 0 2 Bedroom Unit Avg Sq Ft 850 2 Bedroom Units Baths 23 3 Bedroom Unit Avg Sq Ft 0 3 Bedroom Unit Baths 0 4 Bedroom Unit Avg Sq Ft 0 4 Bedroom Unit Baths 0 Appliances Included Bi Oven/Range Cooling Electric Efficiency Unit Avg Sq Ft 0 Efficiency Unit Baths 0 Floors Concrete Heating Wall Furnace

1 Bedroom Unit Avg Rent 0.00 1 Bedroom Units 0 2 Bedroom Unit Avg Rent 1280.00 2 Bedroom Units 23 3 Bedroom Unit Avg Rent 0.00 3 Bedroom Units 0 4 Bedroom Unit Avg Rent 0.00 4 Bedroom Units 0 Adjusted Gross Inc 357412.80 Annual Elec Exp 2611.00 Annual Ins Exp 5175.00 Annual Landscape Exp 12015.00 Annual Legal And Acctg 4623.00 Annual Maint Exp 14030.00 Annual Mgmt Exp 15976.00 Annual Other Expense 2300.00 Annual Ownr Asoc Fee 0.00 Annual Rplcmnt Rsrvs 6900.00 Community Amenities Pool Efficiency Unit Avg Rent 0.00 Efficiency Units 0 Electric Individual MeterSrp Gas Sw Gas Gross Annual Sch Inc 353340.00 Hoa YN No Net Operating Income 259895.00 New Financing 1031 ExchangeConventional Operating Exp 69599.00 Other Income 22884.00 Owner Pays LandscapingSewerTrash CollectionWater Project Type 13 - 24 Units Sale Includes Land & Building Sewer Sewer - Public Source Of Financial Data Projected ProformaProvided By Owner Tax Municipality Maricopa - County Taxes 5969.00 Tenant Pays Electric Vacancy Allowance 0.05 Water City FranchiseMaster Meter Zoning R-3

Listing provided by Marcus & Millichap: [IDXCONTACTINFORMATION] .

© 2023 Arizona Regional Multiple Listing Service, Inc. All rights reserved. All information should be verified by the recipient and none is guaranteed as accurate by ARMLS. The ARMLS logo indicates a property listed by a real estate brokerage other than Elite Home Advisors | Keller Williams Realty Phoenix. Data last updated 2023-02-02T00:42:37.33.

2201-2121 W Heatherbrae Drive

School Ratings & Info

Monthly Payment Calculator

2201-2121 W Heatherbrae Drive Phoenix, AZ 85015

Construction	Block
Construction Finish	Painted Stucco
Covered Parking Spaces	0.00
Exterior Amenities	Desert Landscaping Fenced
Lot Size Dimensions	69590 Sf
Parking	>1 Space Per Unit
Roads	Asphalt
Roofing	Foam

1 Bedroom Unit Avg Sq Ft	0
1 Bedroom Unit Baths	0
2 Bedroom Unit Avg Sq Ft	850
2 Bedroom Units Baths	23
3 Bedroom Unit Avg Sq Ft	0
3 Bedroom Unit Baths	0
4 Bedroom Unit Avg Sq Ft	0
4 Bedroom Unit Baths	0
Appliances Included	Bi Oven/Range
Cooling	Electric
Efficiency Unit Avg Sq Ft	0
Efficiency Unit Baths	0
Floors	Concrete
Heating	Wall Furnace

1 Bedroom Unit Avg Rent	0.00
1 Bedroom Units	0
2 Bedroom Unit Avg Rent	1280.00
2 Bedroom Units	23
3 Bedroom Unit Avg Rent	0.00
3 Bedroom Units	0
4 Bedroom Unit Avg Rent	0.00
4 Bedroom Units	0
Adjusted Gross Inc	357412.80
Annual Elec Exp	2611.00
Annual Ins Exp	5175.00
Annual Landscape Exp	12015.00
Annual Legal And Acctg	4623.00
Annual Maint Exp	14030.00
Annual Mgmt Exp	15976.00
Annual Other Expense	2300.00
Annual Ownr Asoc Fee	0.00
Annual Rplcmnt Rsrvs	6900.00
Community Amenities	Pool
Efficiency Unit Avg Rent	0.00
Efficiency Units	0
Electric	Individual Meter Srp
Gas	Sw Gas
Gross Annual Sch Inc	353340.00
Hoa YN	No
Net Operating Income	259895.00
New Financing	1031 Exchange Conventional
Operating Exp	69599.00
Other Income	22884.00
Owner Pays	Landscaping Sewer Trash Collection Water
Project Type	13 - 24 Units
Sale Includes	Land & Building
Sewer	Sewer - Public
Source Of Financial Data	Projected Proforma Provided By Owner
Tax Municipality	Maricopa - County
Taxes	5969.00
Tenant Pays	Electric
Vacancy Allowance	0.05
Water	City Franchise Master Meter
Zoning	R-3