8818 S Central Ave - Phoenix, Arizona 85042

• Selling Price: $1,885,000.00
• 71520.0 ft²
• 1000 Bed / 1000 Bath

Cross Streets: S Central & Dobbins
Units: 128
Unit Mix:
8 x Studios, 288 sqft
106 x 1 Bed / Bath, 560 sqft
14 x 2 Bed / 1 Bath, 704 sqft
Parking: 140 Spaces
Price Per Sqft: $26.36
Estimated Rent: Studios - $300
1 Bed / 1 Bath - $375
2 Bed / 1 Bath - $500
Gross Potential Rent: $589,800
Annual Management: $30,720
Maintenance & Repairs: $153,600
Estimated Annual Taxes: $30,300
Estimated Annual Insurance: $30,720
Net Operating Income: $195,780
*Proforma Based on 80% Occupancy

301 E Townley Ave - Phoenix, Arizona 85020

• Selling Price: $416,300.00
• 6981.0 ft²
• 0 Bed / 0 Bath

Unit Mix: 22- Studios
1 - 1 Bed / 1 Bath
Parking: 16 Spaces
Price Per Foot: $59.63
Cross Streets: Central and Dunlap
Estimated Rent Per Unit: Studio - $375
1 Bed / 1 Bath - $425
Estimated Annual Rent: $104,100
Estimated Vacancy Loss: $20,820
Estimated Annual Management & Repairs: $27,600
Annual Taxes: $4,420
Estimated Annual Insurance: $5,520
Net Operating Income: $33,320

Proforma Based on 80% occupancy

11850 N 19th Ave - Phoenix, Arizona 85029

• Selling Price: $2,174,080.00
• 57524.0 ft²
• 1000 Bed / 1000 Bath

19 - Studio
94 - 1 Bed / 1 Bath
15 - 2 Bed / 1 Bath
Parking: 235 Spaces
Price Per Square Foot: $37.79
Estimated Annual Taxes: $32,560
Current Occupancy: 87 units currently occupied
Cross Streets: N 19th Ave & W Cactus Rd
Potential Rent: $634,800
Estimated Rent: $52,900
Annual Rent at 80% occupied: $507,840
Annual Management: $23,040
Maintenance & Repairs: $153,600
Estimated Annual Insurance: $30,720
Net Operating Income: $237,200
Proforma based on 80% occupancy

110 S. Wilson St - Tempe, Arizona 85281

• Selling Price: $525,000.00
• 7200.0 ft²
• 0 Bed / 0 Bath

Cross Streets: University Dr and Mill Ave

Est Rent Per Unit: Studio - $425
Rented: 13
Vacant: 3
Estimated Annual Rent: $81,600
Estimated Vacancy Loss: $16,320
Estimated Annual Management: $9,600
Estimated Maintenance & Repairs: $9,600
Annual Taxes: $4,700
Estimated Annual Insurance: $3,840
Net Operating Income: $32,740