$564,000

Estimated payment $3,601/month

Total Views 567
-- Bed
-- Bath
2,906 Sq Ft
$194 Price per Sq Ft

Highlights

  • 0.33 Acre Lot
  • Covered Patio or Porch
  • Walk-In Closet
  • No HOA
  • Breakfast Area or Nook
  • Living Room

About This Home

Investor alert! This 1976-built 4-plex is priced at $564,000 with a 5.46% stabilized CAP rate and a clear path to 6.40% at full occupancy -- no additional capital required. Four spacious 2BD/2BA units, each with private en suite bathrooms, drive strong rental demand and low turnover. Utilities are fully tenant-paid and parking for up to 6 vehicles adds everyday convenience. All 4 units feature brand new HVAC systems, and one unit was completely remodeled in 2025 with modern finishes -- move-in ready. Current rents are below market with 2 units vacant, offering immediate lease-up upside. The heavy lifting is already done. Gross Potential Rent: $52,800/yr | Stabilized NOI: $30,782 | GRM: 10.68.

Listing Agent

Anthony Dee

OMNI Homes International Listed on: 04/02/2026

OMNI Homes International

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 1976

Lot Details

  • 39 Sq Ft Lot
  • East or West Exposure
  • Wood Fence
  • Shrub
  • Landscaped with Trees

Home Design

  • Bungalow
  • Quadruplex
  • Wood Frame Construction
  • Built-Up Roof

Interior Spaces

  • Walk-In Closet
  • 2,906 Sq Ft Home
  • 1-Story Property
  • Window Treatments
  • Living Room
  • Dining Area
  • Ceramic Tile Flooring
  • Laundry Located Outside

Kitchen

  • Breakfast Area or Nook
  • Eat-In Kitchen
  • Electric Oven

Parking

  • 6 Parking Spaces
  • Driveway

Schools

  • Wheeler Elementary School
  • Vail Middle School
  • Palo Verde High School

Utilities

  • Forced Air Heating and Cooling System
  • Natural Gas Water Heater
  • High Speed Internet
  • Cable TV Available

Additional Features

  • Covered Patio or Porch
  • Ground Level

Listing and Financial Details

  • $5,795 special tax assessment

Community Details

Overview

  • No Home Owners Association
  • 4 Units
  • The community has rules related to covenants, conditions, and restrictions

Building Details

  • Insurance Expense $3,743
  • New Taxes Expense $5,795
  • Operating Expense $49,538
  • Gross Income $3,960

Property Details

Home Type

Multi-Family

Year Built

Built in 1976

Lot Details

39 Sq Ft Lot

Listing Details

  • Property Type: Multi-Family
  • Property Sub Type: Quadruplex
  • Unit Info Average Monthly Rent Two Bedroom: 1100.0
  • Horses: No
  • Lot Size: 00x00
  • Road Surface Type: Paved
  • CapRate: -8.08
  • Co List Office Mls Id: 5791
  • Subdivision Name: N/A
  • General Property Information: List Price/SqFt: 194.08
  • General Property Information: Lot Size Price/SqFt: 39.6
  • Special Features: None

Interior Features

  • Interior Amenities: Walk-In Closet(s)
  • Kitchen Features Oven: Electric
  • Appliances: Refrigerator

Exterior Features

  • ExteriorFeatures: None
  • Roof: Built-Up - Reflect
  • View: None
  • Construction Type: Wood Frame
  • Patio And Porch Features: Covered

Utilities

  • Electric Electric Company: TEP
  • Utilities: Sewer Connected
  • Laundry Features: Outside
  • Cooling: Central Air
  • Heating Yn: Yes
  • Water Source: Public

Fee Information

  • Expenses Capital Expenses: 40000.0
  • Expenses Figures Presented: Proforma
  • Expenses Taxes Assessments: 5795.0

Schools

  • Junior High Dist: TUSD
  • Middle Or Junior School: Vail

Lot Info

  • Lot Features: East/West Exposure, Shrubs
  • Lot Size Sq Ft: 39.0
  • Zoning: Tucson - R2

Building Info

  • Year Built: 1976

Rental Info

  • Utilities Paid Landscaping: Owner
  • Utilities Paid Trash: Owner

Tax Info

  • Tax Year: 2025
  • New Taxes Expense: 5795.0

Multi Family

  • Number Of Units Total: 4
  • Annual Gross Income: 3960.0
  • Insurance Expense: 3743.0
  • Property Net Operating Income: -45578.0
  • Annual Operating Expense: 49538.0

MLS Schools

  • Elementary School: Wheeler
  • High School: Palo Verde

Map

Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft
04/02/2026 04/02/26 For Sale $564,000 -- $194 / Sq Ft
Source: MLS of Southern Arizona

Source: MLS of Southern Arizona

MLS Number: 22608649

MLS of Southern Arizona
Your Personal Tour Guide

Ask me questions while you tour the home.