- Save your searches
- Get updates on listings
- Track listings
- Add notes and messages
- Personalize your dashboard
822 E CAROL Avenue, Phoenix, AZ 85020
Overview
Description
Supplements: ... (Read more) 822 E Carol Avenue is a four-unit property in East Sunnyslope with three one-bedroom residences and one two-bedroom residence. All four are reported occupied. The approximately 1,776-SF building occupies an approximately 6,970-SF site. Features include slump-block construction, ceramic-tile interiors, private fenced patios or yards, low-maintenance desert landscaping and a new asphalt-shingle roof with a reported transferable warranty. The current OM uses its July 2026 rent schedule: $3,565 monthly base rent plus $225 monthly utility reimbursements, totaling $3,790. Annual base rent is $42,780 and reimbursements are $2,700, producing $45,480 gross potential income. A 3% economic vacancy allowance produces approximately $44,116 effective gross income, despite reported 100% physical occupancy. Normalized current expenses total $10,543: taxes $766, insurance $1,748, management $3,529, repairs $1,200, water/sewer/trash $2,300, landscaping $400 and other expenses $600. Current normalized NOI is $33,573, a 4.48% cap rate at the $749,000 asking price. These are underwriting assumptions and should be reconciled with current leases, collections and invoices. The illustrative market-rent case assumes $1,100 monthly for each one-bedroom unit and $1,400 for the two-bedroom unit. Reimbursements remain $2,700 annually; economic vacancy remains 3%; management remains 8% of effective gross income. Pro forma effective gross income is $57,327, expenses are $11,600 and NOI is $45,727, producing a 6.11% cap rate. Future rent changes are subject to existing leases and market conditions. The location offers access to SR-51, Central Phoenix employment, healthcare, retail and mountain recreation. Seller financing is not available. Please do not disturb tenants. Complete tenant leases are provided only after the property is under contract to protect tenant privacy. Disclaimer: Information is believed reliable but is not guaranteed. Buyer must independently verify all facts, figures, income, expenses, leases, occupancy, measurements, condition, zoning and permitted uses. Pro forma rents, returns and financing illustrations are estimates, not guarantees. Offering is subject to errors, omissions, prior sale, changes in price or terms and withdrawal without notice.
Listing Details MLS# 6952059
Location, Tax & Legal
- House Number
- 822
- Compass
- E
- Street Name
- CAROL
- St Suffix
- Avenue
- City/Town Code
- Phoenix
- State/Province
- AZ
- Zip Code
- 85020
- Zip4
- 2138
- Country
- US
- County Code
- Maricopa
- Assessor Number
- 159-37-078
- Tax Year
- 2025
Contract Info
- Ownership
- Fee Simple
General Property Description
- Lot Size Dimensions
- irr
- Year Built
- 1977
- Uncvrd Parking Spcs
- 6
- Total # of Units
- 4
- # of Buildings
- Yes
- Zoning
- Multi
- Flood Zone
- TBD
- High School District
- Glendale Union High School District
Remarks Misc
- Cross Street
- 7th Street/Hatcher
- Directions
- Head east on Mountain View Rd from the intersection with Cave Creek Rd. Continue straight on Mountain View Rd past the residential area. Turn right (south) onto N 16th St (or the nearest major cross street that connects toward E Carol Ave). Follow N 16th St south toward E Carol Ave. Turn left onto E Carol Ave. Arrive at 822 E Carol Ave (on your right).
Legal Info
- Township
- 3N
- Range
- 3E
- Section
- 28
1 Bedroom Units
- # 1 Bedroom Units
- 3
- Avg Rent
- 1100
- # Baths
- Yes
More Information
2 Bedroom Units
- # 2 Bedroom Units
- Yes
- Avg Rent
- 1400
- # Baths
- Yes
Structure
- Bedrooms Total
- 5
- Bathrooms Total
- 4
Income Expenses
- Gross Annual Sch Inc
- 44116
- Net Operating Income
- 42286
Showing Notification Methods
- Showing Service
- Aligned Showings
Property Features