Ownership: Fee Simple
Current Price: $775,000
List Price: $775,000
Status: UCB (Under Contract-Backups)
List Date: 2025-11-12
Assessor's Map #: 56
Legal Description (Abbrev): LOT 10 VISTA LARGA MCR 007241
Assessor's Parcel #: 10
Add'l Parcels: Yes
Tax Municipality: Scottsdale
Census Tract: 217204
Taxes: 840
Legal: LOT 10 VISTA LARGA MCR 007241
Marketing Name: Heart of Scottsdale
House Number: 7814
Compass: E
Street Name: HEATHERBRAE
St Suffix: Avenue
City/Town Code: Scottsdale
State/Province: AZ
Zip Code: 85251
Zip4: 4178
County Code: Maricopa
Subdivision: VISTA LARGA
Assessor Number: 173-56-010
Tax Year: 2024
# of Buildings: 1
Uncvrd Parking Spcs: 0
Lot Size Dimensions: 73.19 x 141.35
Flood Zone: No
Total # of Units: 3
Elementary School District: Scottsdale Unified District
High School District: Scottsdale Unified District
Elementary School: Navajo Elementary School
Jr. High School: Mohave Middle School
High School: Saguaro High School
Year Built: 1959
Zoning: R-5
Range: 4E
Section: 23
Township: 2N
Lot Number: 10
Land & Building: 1
Personal Property: 1
Annual Elec Exp: 780
Annual Landscape Exp: 1400
Annual Maint Exp: 3000
Annual Mgmt Exp: 4000
Annual Wtr/Swr Exp: 2100
Owner Association: No
Annual Ownr Asoc Fee: 0
Operating Exp: 12120
Other Income: 0
Vacancy Allowance: 0.1
Adjusted Gross Inc: 35640
Total Monthly Rental Income: 3300
Cap Rate: 3.91
Equity: 547500
1st Encumbrance: 227500
Down Payment %: 0
Monthly Payments: 1800
1st Years Remaining: 12
1st Payment Freq: Monthly
Total Owed: 227500
Principal: 1
Interest: 1
Taxes: 1
Insurance: 1
Showing Service: No Showing Service Used
Electric: 1
Natural Gas: 1
Individual: 1
Ceiling Fan(s): 1
Central Air: 1
Individual: 1
Landscape Water System: 1
Partially Fenced: 1
Curb(s) & Gutter(s): 1
Cable TV Available: 1
Sidewalk(s): 1
Patio/Balcony: 1
Security Light(s): 1
Unfurnished: 1
Fire/Smoke Alarm(s): 1
Mini Blinds: 1
Gas: 1
Water: 1
Electricity: 1
Dishwasher: 1
Disposal: 1
Refrigerator: 1
Free-Standing Range: 1
W/D Hookup: 1
Owner: 1
Projected Proforma: 1
Books Shwn Accpt Ofr: 1
Other (See Remarks): 1
City Franchise: 1
Master Meter: 1
Individual Meter: 1
SW Gas: 1
Individual Meter: 1
Trash Collection: 1
Landscaping: 1
Cash: 1
VA: 1
Conventional: 1
FHA: 1
# 2 Bedroom Units: 3
Avg Rent: 1100
Avg SqFt: 923
# Baths: 1
Cross Street: Indian School Rd & Hayden Rd
Directions: West on Indian School Rd, North on 78th St, East on Heatherbrae
Geo Lat: 33.497874
Geo Lon: -111.912477
Gross Annual Sch Inc: 39600
Net Operating Income: 30297
Project Type: Tri-Plex
Construction: Block
Const - Finish: Painted
Roofing: Composition
Floors: Ceramic Tile
Sale Includes: Land & Building; Personal Property
Payment Includes: Principal; Interest; Taxes; Insurance
Community Features: No Pool; Other
Exterior Amenities: Landscape Water System; Partially Fenced; Curb(s) & Gutter(s); Cable TV Available; Sidewalk(s); Patio/Balcony; Security Light(s)
Interior Features: Unfurnished; Fire/Smoke Alarm(s); Mini Blinds
Appliances Included: Free-Standing Range; Refrigerator; Dishwasher; Disposal; W/D Hookup
Heating: Natural Gas; Individual
Cooling: Ceiling Fan(s); Individual; Central Air
Water Source: City Franchise; Master Meter; Individual Meter
Sewer: Sewer - Public
Electric: APS
Gas: SW Gas; Individual Meter
Parking Features: On Street
Road Access Type: City Street
Road Surface Type: Asphalt
Owner Pays: Trash Collection; Landscaping
Tenant Pays: Water; Electricity; Gas
Source of Fincl Data: Owner; Projected Proforma; Books Shwn Accpt Ofr; Other (See Remarks)
Lockbox Type: None
Existing 1st Loan: Conventional
New Financing: Cash; VA; FHA; Conventional
Environmental: None
