1300 N Rim Drive Flagstaff, AZ 86001
Remodeled suite with five offices, two bathrooms, and shared waiting, entry, and storage connected by a dedicated walking path to FMC.
Property Features for 1300 N Rim Drive
General Information
- Standard status
- Active
- Size
- 2,215 SF
- Property subtype
- Office
Building Details
- Year Built
- 1982
Listing office Linton Real Estate LLC
Listing date Jul 9, 2026
Source Crexi
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Linton Real Estate LLC
Investment Insights
Based on property information with market context.
A dedicated walking path connects the leased suite directly to Flagstaff Medical Center, supported by convenient access for patients and visitors.
Per the CCRs, the space is designated as a medical or wellness office. Of the total rentable 2,118 square feet, 1,561 square feet are private to the subject, while 654 square feet includes the common waiting room and entry with the suite next door. An additional 230 square feet is common storage with the suite next door and is located under the building.
Key Highlights
- Fully remodeled medical/wellness suite built in 1982 with direct, dedicated walking path connection to Flagstaff Medical Center (FMC)
- Suite includes 5 offices and 2 bathrooms, plus shared entry and waiting areas
- Total rentable area is 2,118 SF: 1,561 SF private to the suite
Local Financial Insights For Office B
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $51.6k | $23.28 |
| − Vacancy | −$10.8k | −$4.89 |
| EGI | $40.7k | $18.39 |
| − OpEx | −$10.2k | −$4.60 |
| NOI | $30.6k | $13.79 |
