INVESTOR SPECIAL!!! TURN-KEY INVESTMENT! CASHFLOW DAY 1! 100% OCCUPIED! 5.5% cap rate. Great single level community on corner lot. 2 duplexes and 1 main house. All duplex units have 1 oversized bedroom, large living room and dining room. Main home newly remodeled with 3 bedrooms. Tile in all. Easy maintenance building and landscape. Close to schools, shopping, restaurants and highway access. Great Phoenix location. All Facts and Figures approximate including MLS info.

Construction BlockFrame - WoodSlump Block Construction Finish PaintedStucco Covered Parking Spaces 0.00 Exterior Amenities Cable Tv AvailableLandscape Wtr System Lot Size Dimensions 13500 Parking 1 Space/UnitAdd'l Parking Avail Roads Asphalt Roofing Comp ShingleRolled

1 Bedroom Unit Avg Sq Ft 572 1 Bedroom Unit Baths 1 2 Bedroom Unit Avg Sq Ft 0 2 Bedroom Units Baths 0 3 Bedroom Unit Avg Sq Ft 1018 3 Bedroom Unit Baths 1 4 Bedroom Unit Avg Sq Ft 0 4 Bedroom Unit Baths 0 Appliances Included F/S Oven/RangeRefrigerator Cooling Electric Refrigeratd Efficiency Unit Avg Sq Ft 0 Efficiency Unit Baths 0 Floors Ceramic TileVinyl/Composition Heating Electric Interior Amenities Fire/Smoke Alarm(S)Unfurnished

1 Bedroom Unit Avg Rent 650.00 1 Bedroom Units 4 2 Bedroom Unit Avg Rent 0.00 2 Bedroom Units 0 3 Bedroom Unit Avg Rent 950.00 3 Bedroom Units 1 4 Bedroom Unit Avg Rent 0.00 4 Bedroom Units 0 Adjusted Gross Inc 42300.00 Annual Elec Exp 0.00 Annual Gas Exp 0.00 Annual Ins Exp 1200.00 Annual Land Lse Exp 0.00 Annual Landscape Exp 2100.00 Annual Legal And Acctg 0.00 Annual Maint Exp 1200.00 Annual Mgmt Exp 0.00 Annual Other Expense 0.00 Annual Ownr Asoc Fee 0.00 Annual Pad Fee 0.00 Annual Rplcmnt Rsrvs 0.00 Annual Trash Exp 0.00 Annual Wtr Swr Exp 3540.00 Community Amenities No PoolOther (See Remarks) Cross Street Camelback & 22nd Ave. Efficiency Unit Avg Rent 0.00 Efficiency Units 0 Electric Individual MeterSrp Gas None Gross Annual Sch Inc 42300.00 Hoa YN No Net Operating Income 32460.00 New Financing Conventional Operating Exp 9840.00 Other Income 0.00 Other Type House + Rental Units Owner Pays SewerTrash CollectionWater Project Type 5 - 12 UnitsFour PlexOther (See Remarks) Sale Includes Land & Building Sewer Sewer - Public Source Of Financial Data Projected Proforma Tax Municipality Phoenix Taxes 1800.00 Tenant Pays Cable TvElectric Totl Mnth Rntal Inc 3525.00 UCB No Vacancy Allowance 0.00 Water City FranchiseMaster Meter Zoning R-3

Listing courtesy of Az Pro Realty.

© 2021 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 Executive Realty Advisors | Keller Williams Realty Phoenix. Data last updated 2021-01-15T09:12:30.93.

5150 N 22ND Avenue

Description

School Information

Description

Monthly Payment Calculator

5150 N 22ND Avenue Phoenix, AZ 85015

Property Description

Construction	Block Frame - Wood Slump Block
Construction Finish	Painted Stucco
Covered Parking Spaces	0.00
Exterior Amenities	Cable Tv Available Landscape Wtr System
Lot Size Dimensions	13500
Parking	1 Space/Unit Add'l Parking Avail
Roads	Asphalt
Roofing	Comp Shingle Rolled

1 Bedroom Unit Avg Sq Ft	572
1 Bedroom Unit Baths	1
2 Bedroom Unit Avg Sq Ft	0
2 Bedroom Units Baths	0
3 Bedroom Unit Avg Sq Ft	1018
3 Bedroom Unit Baths	1
4 Bedroom Unit Avg Sq Ft	0
4 Bedroom Unit Baths	0
Appliances Included	F/S Oven/Range Refrigerator
Cooling	Electric Refrigeratd
Efficiency Unit Avg Sq Ft	0
Efficiency Unit Baths	0
Floors	Ceramic Tile Vinyl/Composition
Heating	Electric
Interior Amenities	Fire/Smoke Alarm(S) Unfurnished

1 Bedroom Unit Avg Rent	650.00
1 Bedroom Units	4
2 Bedroom Unit Avg Rent	0.00
2 Bedroom Units	0
3 Bedroom Unit Avg Rent	950.00
3 Bedroom Units	1
4 Bedroom Unit Avg Rent	0.00
4 Bedroom Units	0
Adjusted Gross Inc	42300.00
Annual Elec Exp	0.00
Annual Gas Exp	0.00
Annual Ins Exp	1200.00
Annual Land Lse Exp	0.00
Annual Landscape Exp	2100.00
Annual Legal And Acctg	0.00
Annual Maint Exp	1200.00
Annual Mgmt Exp	0.00
Annual Other Expense	0.00
Annual Ownr Asoc Fee	0.00
Annual Pad Fee	0.00
Annual Rplcmnt Rsrvs	0.00
Annual Trash Exp	0.00
Annual Wtr Swr Exp	3540.00
Community Amenities	No Pool Other (See Remarks)
Cross Street	Camelback & 22nd Ave.
Efficiency Unit Avg Rent	0.00
Efficiency Units	0
Electric	Individual Meter Srp
Gas	None
Gross Annual Sch Inc	42300.00
Hoa YN	No
Net Operating Income	32460.00
New Financing	Conventional
Operating Exp	9840.00
Other Income	0.00
Other Type	House + Rental Units
Owner Pays	Sewer Trash Collection Water
Project Type	5 - 12 Units Four Plex Other (See Remarks)
Sale Includes	Land & Building
Sewer	Sewer - Public
Source Of Financial Data	Projected Proforma
Tax Municipality	Phoenix
Taxes	1800.00
Tenant Pays	Cable Tv Electric
Totl Mnth Rntal Inc	3525.00
UCB	No
Vacancy Allowance	0.00
Water	City Franchise Master Meter
Zoning	R-3