Ownership: Fee Simple
Current Price: $1,950,000
List Price: $1,950,000
Status: Active
List Date: 2026-03-12
Assessor's Map #: 6
Legal Description (Abbrev): WEST IDLEWILDE MCR 20-25 LOTS 1 3 & 5 BLK 2 & S 20F FAIRMOUNT AVE
Assessor's Parcel #: 17
Assessor Parcel Ltr: B
Add'l Parcels: No
Tax Municipality: Phoenix
Census Tract: 110600
Taxes: 4003
Tax District: 813
Legal: WEST IDLEWILDE MCR 20-25 LOTS 1 3 & 5 BLK 2 & S 20F FAIRMOUNT AVE
Marketing Name: Fairmount
House Number: 1021
Compass: E
Street Name: FAIRMOUNT
St Suffix: Avenue
City/Town Code: Phoenix
State/Province: AZ
Zip Code: 85014
Zip4: 4806
Country: US
County Code: Maricopa
Subdivision: WEST IDLEWILDE
Assessor Number: 118-06-017-B
Tax Year: 2025
# of Buildings: 3
Uncvrd Parking Spcs: 1
Lot Size Dimensions: 19533
Total # of Units: 8
Elementary School District: Osborn Elementary District
High School District: Phoenix Union High School District
Elementary School: Longview Elementary School
Jr. High School: Longview Elementary School
High School: North High School
Year Built: 1964
Zoning: R-3
Range: 3E
Section: 28
Township: 2N
Lot Number: 1
Annual Elec Exp: 945
Annual Ins Exp: 4200
Annual Landscape Exp: 4324
Annual Maint Exp: 2604
Annual Mgmt Exp: 7137
Annual Wtr/Swr Exp: 6005
Owner Association: No
Annual Ownr Asoc Fee: 0
Operating Exp: 29218
Other Income: 10249
Vacancy Allowance: 0
Adjusted Gross Inc: 156279
Total Monthly Rental Income: 12225
Cap Rate: 6.04
Equity: 2100000
Down Payment %: 0
Monthly Payments: 0
Total Owed: 0
Showing Service: No Showing Service Used
Landscape Water System: 1
Green Landscaping: 1
Fenced: 1
Sidewalk(s): 1
Patio/Balcony: 1
Separate Storage: 1
Dishwasher: 1
Disposal: 1
Microwave: 1
Refrigerator: 1
Built-In Range: 1
Washer/Dryer: 1
Sewer - Public: 1
Sewer-In & Connected: 1
Garage: 1
Carport: 1
On Street: 1
APS: 1
Individual Meter: 1
SW Gas: 1
Individual Meter: 1
Water: 1
Sewer: 1
Trash Collection: 1
Cash: 1
Conventional: 1
1031 Exchange: 1
Other (See Remarks): 1
# 1 Bedroom Units: 3
Avg Rent: 1325
Avg SqFt: 650
# Baths: 1
# 2 Bedroom Units: 5
Avg Rent: 1680
Avg SqFt: 919
# Baths: 1
Cross Street: Camelback & 7th Street
Geo Lat: 33.492627
Geo Lon: -112.059942
Gross Annual Sch Inc: 146030
Net Operating Income: 126747
Project Type: 5 - 12 Units
Construction: Block; Wood Frame
Const - Finish: Painted
Roofing: Composition
Floors: Vinyl
Sale Includes: Land & Building
Community Features: No Pool
Exterior Amenities: Landscape Water System; Green Landscaping; Fenced; Sidewalk(s); Patio/Balcony; Separate Storage
Interior Features: Unfurnished
Appliances Included: Built-In Range; Refrigerator; Dishwasher; Disposal; Microwave; Washer/Dryer
Heating: Natural Gas
Cooling: Electric
Water Source: City Franchise
Sewer: Sewer - Public; Sewer-In & Connected
Electric: APS; Individual Meter
Gas: SW Gas; Individual Meter
Parking Features: Garage; Carport; On Street
Road Access Type: Dedicated Street
Road Surface Type: Asphalt
Owner Pays: Water; Trash Collection
Tenant Pays: Electricity; Gas
Source of Fincl Data: Owner
Lockbox Type: None
Existing 1st Loan: Treat as Free&Clear
Existing 1st Loan Type: Not Applicable
Existing 1st Loan Terms: Non Assumable
Existing 2nd Loan: Treat as Free&Clear
Existing 2nd Loan Type: Not Applicable
Existing 2nd Loan Terms: Not Applicable
Existing 3rd Loan: Treat as Free&Clear
Existing 3rd Loan Type: Not Applicable
Existing 3rd Loan Terms: Not Applicable
Existing Othr Ln Trm: Not Applicable
New Financing: Cash; Conventional; 1031 Exchange; Other (See Remarks)
Environmental: None