302 W MEDLOCK Drive, Phoenix, AZ 85013

$1,800,000
Property Type: Multiple Dwellings Status: Closed
Current Price: $1,800,000 Last Modified: 5/10/2019

Overview

Description

Welcome to Rosecrest Garden Apartment Complex. Excellent Investment Property with 15 units, 3 buildings, cash flow, most units have been updated, NEW ROOF, long term tenants, block construction, and ample parking. Close to Camelback Village Square, Light-Rail, Bus Stop, downtown, Grand Canyon University, and Freeways. Each unit is separately metered for electricity and gas. Property covers cost of water, sewer, and trash collection. Meticulous desert landscape and well maintained units with many long term tenants.

Listing Details MLS# 5884687

Location, Tax & Legal

Map Code/Grid
N34
House Number
302
Compass
W
Street Name
MEDLOCK
St Suffix
Drive
City/Town Code
Phoenix
State/Province
AZ
Zip Code
85013
Zip4
2380
Country
US
County Code
Maricopa
Subdivision
BECKER ADD TO ORANGEWOOD
Assessor Number
162-26-028
Tax Year
2018
Assessor's Map #
26
Legal Description (Abbrev)
LOT 9 BECKER ADD TO ORANGEWOOD MCR 007204
Assessor's Parcel #
28
Add'l Parcels
No
Tax Municipality
Maricopa - COUNTY
Census Tract
107500
Taxes
4975
Legal
LOT 9 BECKER ADD TO ORANGEWOOD MCR 007204
Marketing Name
Rose Crest

Contract Info

Ownership
Fee Simple

General Property Description

Lot Size Dimensions
18717
Year Built
1960
Uncvrd Parking Spcs
11
Total # of Units
15
# of Buildings
4
Zoning
Comm
Elementary School District
Madison Elementary District
High School District
Phoenix Union High School District
Elementary School
Solano School
Jr. High School
Osborn Middle School
High School
Central High School

Remarks Misc

Cross Street
3rd Ave and Camelback
Directions
West on Camelback to 3rd Ave North on 3rd Ave. Property is on NW corner of 3rd Ave and Medlock.

Status Change Info

Off Market Date
2019-05-10
Under Contract Date
2019-04-25
Close of Escrow Date
2019-05-10

Legal Info

Township
2N
Range
3E
Section
17
Lot Number
9

More Information

Income Expenses

Gross Annual Sch Inc
150000
Net Operating Income
133256

1 Bedroom Units

# 1 Bedroom Units
13
Avg Rent
750
Avg SqFt
13
# Baths
Yes

2 Bedroom Units

# 2 Bedroom Units
2
Avg Rent
997
Avg SqFt
2
# Baths
2

Contact Info

List Agent Home Phn
623-628-6866

Sold Info

Loan Type
Conventional
Loan Years
30
Payment Type
Fixed
Closing Cost Split
Buyer - B
Buyer Concession $/%
$
Seller Concession $/%
$
Buyer Concession to Seller
0
Seller Concession to Buyer
0

Project Type

5 - 12 Units
Yes
13 - 24 Units
Yes

Construction

Block
Yes

Const - Finish

Painted
Yes

Roofing

Composition
Yes

Floors

Vinyl
Yes
Ceramic Tile
Yes

Sale Includes

Land & Building
Yes

Income & Expenses

Annual Elec Exp
914.5
Annual Gas Exp
1226
Annual Ins Exp
1990
Annual Land Lse Exp
0
Annual Landscape Exp
2400
Annual Legal & Acctg
0
Annual Maint Exp
3000
Annual Mgmt Exp
0
Annual Trash Exp
1300
Annual Wtr/Swr Exp
5913
Owner Association
No
Annual Ownr Asoc Fee
0
Annual PAD Fee
0
Annual Rplcmnt Rsrvs
0
Annual Other Expense
0
Operating Exp
21718.5
Other Income
1200
Vacancy Allowance
0
Adjusted Gross Inc
151200
Total Monthly Rental Income
12500

Pmt & Rate Info

Cap Rate
7.4
Down Payment
0
Equity
1800000
Down Payment %
0
Monthly Payments
0
Total Owed
0
Assessment Balance
0

Community Features

No Pool
Yes

Heating

Electric
Yes

Cooling

Central Air
Yes
Electric
Yes
Window/Wall Unit
Yes

Exterior Amenities

Separate Storage
Yes

Tenant Pays

Gas
Yes
Electricity
Yes
Cable TV
Yes

Appliances Included

Refrigerator
Yes

Road Surface Type

Asphalt
Yes

Source of Fincl Data

Owner
Yes

Water Source

Master Meter
Yes

Sewer

Sewer - Private
Yes

Parking Features

Carport
Yes
On Street
Yes
1 Space/Unit
Yes

Electric

APS
Yes

Gas

SW Gas
Yes

Owner Pays

Water
Yes
Sewer
Yes
Trash Collection
Yes

New Financing

Cash to Loan
Yes
Owner May Carry
Yes
1031 Exchange
Yes

Existing 1st Loan

Conventional
Yes

Existing 1st Loan Type

Fixed
Yes

Existing 1st Loan Terms

Not Applicable
Yes

Existing 2nd Loan

Treat as Free&Clear
Yes

Existing 2nd Loan Type

Not Applicable
Yes

Existing 2nd Loan Terms

Not Applicable
Yes

Existing 3rd Loan

Other (See Remarks)
Yes

Existing 3rd Loan Type

Not Applicable
Yes

Reports/Disclosures

None
Yes

Existing 3rd Loan Terms

Not Applicable
Yes

Environmental

None
Yes

Existing Othr Ln Trm

Not Applicable
Yes

Efficiency Units

Avg Rent
0

3 Bedrooms Units

Avg Rent
0

4 Bedrooms Units

Avg Rent
0

Property Features

Project Type: 5 - 12 Units; 13 - 24 Units Construction: Block Const - Finish: Painted Roofing: Composition Floors: Vinyl; Ceramic Tile Sale Includes: Land & Building Community Features: No Pool Exterior Amenities: Separate Storage Appliances Included: Refrigerator Cooling: Electric; Window/Wall Unit; Central Air Water Source: Master Meter Sewer: Sewer - Private Electric: APS Gas: SW Gas Parking Features: Carport; On Street; 1 Space/Unit Road Surface Type: Asphalt Owner Pays: Water; Trash Collection Tenant Pays: Electricity; Gas; Cable TV Source of Fincl Data: Owner Existing 1st Loan: Conventional Existing 1st Loan Type: Fixed Existing 1st Loan Terms: Not Applicable Existing 2nd Loan: Treat as Free&Clear Existing 2nd Loan Type: Not Applicable Existing 2nd Loan Terms: Not Applicable Existing 3rd Loan: Other (See Remarks) Existing 3rd Loan Type: Not Applicable Existing 3rd Loan Terms: Not Applicable Existing Othr Ln Trm: Not Applicable New Financing: Cash to Loan; Owner May Carry; 1031 Exchange Environmental: None
IDX
Listing Office: West USA Realty
Last Updated: May - 10 - 2019
Copyright 2026 Arizona Regional Multiple Listing Service, Inc. All rights reserved. Information Not Guaranteed and Must Be Confirmed by End User. Site contains live data.