Ownership: Fee Simple
Current Price: $1,867,305
List Price: $1,867,305
Status: Active
List Date: 2026-01-08
Assessor's Map #: 3
Legal Description (Abbrev): LOT 1 THRIVE AT AVISION GOODYEAR MCR
Assessor's Parcel #: 558
Add'l Parcels: Yes
Tax Municipality: Goodyear
Census Tract: 61012
Taxes: 248
Legal: LOT 1 THRIVE AT AVISION GOODYEAR MCR
Marketing Name: Goodyear 4-Plex Townhomes
House Number: 602
Compass: E
Street Name: WILLETTA
St Suffix: Street
City/Town Code: Goodyear
State/Province: AZ
Zip Code: 85338
County Code: Maricopa
Subdivision: THRIVE AT AVISION GOODYEAR
Assessor Number: 500-03-558
Tax Year: 2025
# of Buildings: 4
Uncvrd Parking Spcs: 8
Lot Size Dimensions: 9,792
Flood Zone: No
Total # of Units: 4
High School District: Agua Fria Union High School District
High School: Desert Edge High School
Year Built: 2025
Zoning: C-2
Range: 1W
Section: 3
Township: 1N
Lot Number: 1
New Construction: 1
Under Construction: 1
Annual Elec Exp: 0
Annual Gas Exp: 0
Annual Ins Exp: 1800
Annual Land Lse Exp: 0
Annual Landscape Exp: 0
Annual Legal & Acctg: 0
Annual Maint Exp: 2500
Annual Mgmt Exp: 1500
Annual Trash Exp: 0
Annual Wtr/Swr Exp: 6000
Owner Association: No
Annual Ownr Asoc Fee: 0
Annual PAD Fee: 0
Annual Rplcmnt Rsrvs: 0
Annual Other Expense: 7200
Operating Exp: 19248
Other Income: 8000
Vacancy Allowance: 0.05
Adjusted Gross Inc: 123104.8
Cap Rate: 5.56
Equity: 1867305
Down Payment %: 0
Monthly Payments: 0
Total Owed: 0
Showing Service: No Showing Service Used
Email: 1
Phone Call: 1
Pool: 1
Play Area: 1
Barbecue: 1
Central Air: 1
Electric: 1
Individual: 1
Landscape Water System: 1
Desert Landscaping: 1
Fenced: 1
Patio/Balcony: 1
Security Light(s): 1
Gas: 1
Water: 1
Sewer: 1
Electricity: 1
Cable TV: 1
Dishwasher: 1
Disposal: 1
Refrigerator: 1
Washer/Dryer: 1
W/D Hookup: 1
City Street: 1
Private Road: 1
Garage: 1
>1 Space Per Unit: 1
Garage Door Opener: 1
Add'l Parking Avail: 1
APS: 1
SRP: 1
City Electric: 1
Individual Meter: 1
SW Gas: 1
City Gas: 1
Individual Meter: 1
Cash: 1
VA: 1
Conventional: 1
No Carry: 1
1031 Exchange: 1
# 3 Bedroom Units: 4
Avg Rent: 2533
Avg SqFt: 1598
# Baths: 25
Cross Street: N Central Ave & W Van Buren Street
Geo Lat: 33.451144
Geo Lon: -112.349445
Gross Annual Sch Inc: 121584
Net Operating Income: 103856
Project Type: Four Plex
Construction: Wood Frame
Const - Finish: Painted; Stucco
Construction Status: Under Construction; New Construction
Roofing: Foam
Floors: Vinyl
Sale Includes: Land & Building
Community Features: Pool; Play Area; Barbecue
Exterior Amenities: Landscape Water System; Desert Landscaping; Fenced; Patio/Balcony; Security Light(s)
Interior Features: Breakfast Bar
Appliances Included: Refrigerator; Dishwasher; Disposal; Washer/Dryer; W/D Hookup
Heating: Hot Water
Cooling: Electric; Individual; Central Air
Water Source: City Franchise
Sewer: Sewer - Public
Electric: APS; SRP; City Electric; Individual Meter
Gas: SW Gas; City Gas; Individual Meter
Parking Features: Garage; >1 Space Per Unit; Garage Door Opener; Add'l Parking Avail
Road Access Type: City Street; Private Road
Road Surface Type: Asphalt
Owner Pays: None
Tenant Pays: Water; Sewer; Electricity; Gas; Cable TV
Source of Fincl Data: Projected Proforma
Showing Notification Methods: Email; Phone Call
Lockbox Type: Combo
New Financing: Cash; VA; Conventional; No Carry; 1031 Exchange
Environmental: None