Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    New Multifamily Opportunity in Cottonwood Title is generated by Realmo AI

    4254 E WESTERN Drive, Cottonwood, AZ 86326

    View on Map
    Claim this Listing
    For Sale
    $699,000

    MULTI_FAMILY - Cottonwood, AZ

    Property size:
    2,912 SF
    Price / SF:
    $240/SF
    Added:
    Apr 23, 2026
    Days on Market:
    29
    Last Refresh:
    May 21 at 8:06 am

    Property Features for 4254 E WESTERN Drive

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Property condition
    Under Construction
    Zoning
    R2-3
    Bedrooms
    6
    Rooms
    Bedroom 3, Bathroom 1, Bedroom 1, Bathroom 4, Bathroom 3, Bedroom 5, Bedroom 4, Bedroom 2, Bedroom 6, Bathroom 2
    Parking features
    Open
    Appliances
    Free-Standing Range, Dishwasher, Refrigerator, Microwave
    Standard status
    Active
    APN
    406-46-360
    Size
    2,912 SF

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    LOT 566 VERDE VILLAGE UNIT 2 BOOK 14 PAGE 53
    Tax Annual Amount
    305

    Utilities

    Sewer type
    Septic Tank
    Heating system
    Electric (Heating)
    Cooling system
    Central Air, Ceiling Fan(s)

    Building Details

    Year built
    2027
    Number of units
    2
    Flooring type
    Vinyl
    Building materials
    Lap Siding, Wood Frame
    Roof type
    Composition

    We can help!

    Listing Contact
    Nisreen Hawley
    Nisreen Hawley

    Listing agent Nisreen Hawley License #SA516853000

    Listing office Berkshire Hathaway HomeServices Arizona Properties 671 Highway 179-B-CT1, AZ

    Listing date Apr 23, 2026

    MLS# 7018539 Listing URL

    Copyright © 2026 Arizona Regional Multiple Listing Service, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    This new multifamily property in Cottonwood features two townhome-style units. Each unit offers approximately 1,456 sq ft of living space, with 3 bedrooms, 2 bathrooms, an attached garage, and front and rear patios. Built by NSI Construction, the property reflects quality craftsmanship and strong market demand. The absence of an HOA and rental restrictions provides multiple investment strategies, including owner-occupancy with rental income, long-term leasing, or short-term rental options. The property is conveniently located near Old Town Cottonwood and a short drive to Sedona. The zoning is R2-3.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Auto Repair Shop Kitchen & Bath Showroom

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Cottonwood
    County
    Yavapai
    State
    Arizona
    Longitude
    -111.979376
    Latitude
    34.69426

    Nearby Similar for Sale

    • $899,900
      4,194 SF

      Historic Mixed-Use Commercial Property

      Versatile commercial property in Cottonwood, Arizona, with multiple potential uses.
      315 S Willard Street, Cottonwood, AZ 86326
      View Details
    • $399,000

      Commercial Property in Cottonwood, AZ

      Commercial property in Cottonwood, AZ, with stable cash flow.
      2649 S Village Drive, Cottonwood, AZ 86326
      View Details
    • $895,000

      Freestanding Owner/User Opportunity

      Freestanding commercial building with effortless parking.
      303 S Main St, Cottonwood, AZ 86326
      View Details
    • $950,000
      4 SF

      Historic Mixed-Use Property Opportunity

      Versatile property with historic charm and modern upgrades.
      315 S Willard ST Cottonwood, AZ 86326, AZ 86326
      View Details
    • $1,200,000
      3,172 SF

      Cottonwood Assisted Living Home

      Established assisted living home with strong cash flow near Sedona.
      1600 E Assisted Living Way, Cottonwood, AZ 86326
      View Details
    • $600,000
      2,365 SF

      Cottonwood Retail Space For Sale

      Retail space available in Cottonwood, Arizona.
      1765 E VILLA Drive, Cottonwood, AZ 86326
      View Details
    • $1,200,000
      2,958 SF

      Retail Investment Opportunity in Cottonwood

      2,958 SF retail building in historic Cottonwood, Arizona.
      909 N Main Street, Cottonwood, AZ 86326
      View Details
    • $895,000
      5,653 SF

      Cottonwood Office Building For Sale

      Office building in Cottonwood, Arizona, with versatile zoning.
      303 S Main St, Cottonwood, AZ
      View Details
    • $750,000

      Profitable Spa and Wellness Center

      Established spa and wellness center with recurring revenue streams.
      002 Undisclosed Way, Cottonwood, AZ
      View Details
    • $2,995,000
      1,120 SF

      Retail Space in Cottonwood, Arizona

      Retail property available for lease in Cottonwood, Arizona.
      280 S Main St, Cottonwood, AZ
      View Details
    • $399,000
      2,505 SF

      Commercial Property in Cottonwood, AZ

      Commercial property in Cottonwood, AZ, with stable cash flow.
      2649 S Village Drive, Cottonwood, AZ 86326
      View Details
    • $1,200,000
      2,958 SF

      Retail Investment Opportunity in Cottonwood

      Retail investment opportunity in historic Cottonwood with immediate income generation.
      909 N Main St, Cotton Wood, AZ 86326
      View Details

    FAQs

    What type of property is this?
    Duplex - New townhomes with income potential near Old Town Cottonwood.
    Where is this duplex located?
    The property is located at 4254 E WESTERN Drive Cottonwood, AZ.
    What is the asking price?
    The asking price for this property is $699,000.
    (928) 399-9140
    We can help!
    Listing Contact
    Nisreen Hawley
    Nisreen Hawley
    Real Estate License ID: SA516853000
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    4254 E WESTERN Drive, Cottonwood, AZ 86326
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!