822 E Carol Avenue, Phoenix, AZ 85020
Local realty services provided by:Success Property Brokers ERA Powered
Listed by: linda s gerchick
Office: gerchick real estate
MLS#:6952059
Source:ARMLS
Price summary
- Price:$749,000
About this home
Fully occupied fourplex at the end of a cul-de-sac in East Sunnyslope, offered at $749,000. Three 1BR units
and one 2BR unit feature slump-block construction, ceramic-tile interiors and private fenced patios or yards.
A new asphalt-shingle roof with a reported transferable warranty and low-maintenance landscaping support
ownership. Current OM underwriting shows $33,573 normalized NOI and a 4.48% cap rate; the market-rent
pro forma shows $45,727 NOI and 6.11%. Convenient access to SR-51 and Central Phoenix employment,
healthcare, shopping and recreation. No seller financing. Do not disturb tenants. Buyer to verify rents,
expenses, condition, warranty and all information. 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....
Contact an agent
Home facts
- Year built:1977
- Listing ID #:6952059
- Updated:September 27, 2026 at 03:02 PM
Rooms and interior
- Bedrooms:5
- Total bathrooms:4
- Flooring:Carpet, Ceramic Tile, Vinyl
Heating and cooling
- Cooling:Ceiling Fan(s), Heat Pump
- Heating:Heat Pump
Structure and exterior
- Year built:1977
- Construction Materials:Block, Painted, Slump Block
Utilities
- Water:City Franchise, Master Meter
Finances and disclosures
- Price:$749,000
- Tax amount:$927 (2025)
Parking
- Total parking spaces:6
- Parking description:1 Parking Space/Unit, Free Parking, Paved
All information should be verified by the recipient and none is guaranteed as accurate by ARMLS. Copyright 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved. ARMLS Member Broker: Byron ShortNew listings near 822 E Carol Avenue
- New
$499,000Active6 beds 3 baths2013 W Adams Street, Phoenix, AZ 85009
MLS# 7085899Listed by: HOMESMART - New
$1,250,000Active2 beds 3 baths1,781 sq. ft.5250 E Deer Valley Drive #456, Phoenix, AZ 85054
MLS# 7085902Listed by: WEST USA REALTY - New
$525,000Active5 beds 3 baths2,130 sq. ft.6635 W El Cortez Place, Phoenix, AZ 85083
MLS# 7085860Listed by: WEST USA REALTY - New
$339,999Active3 beds 2 baths1,262 sq. ft.4235 W Lewis Avenue, Phoenix, AZ 85009
MLS# 7085863Listed by: EMG REAL ESTATE - New
$330,000Active3 beds 3 baths1,869 sq. ft.2431 N 83rd Drive, Phoenix, AZ 85037
MLS# 7085849Listed by: REALTY ONE GROUP 
$1,210,490Pending4 beds 3 baths2,841 sq. ft.24038 N 24th Way, Phoenix, AZ 85024
MLS# 7085828Listed by: DRH PROPERTIES INC- New
$65,000Active2 beds 2 baths1,440 sq. ft.2650 W Union Hills Drive #800, Phoenix, AZ 85027
MLS# 7085811Listed by: CENTURY 21 NORTHWEST - New
$550,000Active2 beds 1 baths1,266 sq. ft.302 W Roma Avenue, Phoenix, AZ 85013
MLS# 7085816Listed by: HOMESMART - New
$479,900Active3 beds 2 baths1,626 sq. ft.1702 N 15th Avenue N, Phoenix, AZ 85007
MLS# 7085827Listed by: BERKSHIRE HATHAWAY HOMESERVICES ARIZONA PROPERTIES - New
$599,900Active4 beds 3 baths2,370 sq. ft.4618 E Goldfinch Gate Lane, Phoenix, AZ 85044
MLS# 7085785Listed by: SUN EAST REALTY, LLC
Protect your home and budget from life's surprises with an Assurant Home Warranty, backed by a partner that supports you through every step of homeownership. Explore Plans.
© 2023 - 2026 ERA Franchise Systems LLC. All rights reserved. ERA Franchise Systems LLC fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. ERA, ERA Real Estate powered, and their respective logos are registered service marks of ERA Franchise Systems LLC. Each office is independently owned and operated.