2025 N East St, Flagstaff, AZ 86004
Retail space positioned near Northern Arizona University, Downtown Flagstaff, and Interstate 40.
Property Features for 2025 N East St
General Information
Site & Location
Additional Details
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 Cushman & Wakefield | Phoenix
Investment Insights
Based on property information with market context.
Northern Arizona University is approximately 4 miles away and has more than 28,000 students, along with thousands of faculty and staff. Downtown Flagstaff is less than 3 miles from the property, providing access to restaurants, breweries, shops, entertainment, and community events. Interstate 40 is conveniently accessible and carries approximately 55,073 vehicles per day. Average household income within a 5-mile radius exceeds $107,000.
Key Highlights
- 3,300 square feet of retail space
- Approximately 4 miles from Northern Arizona University
- Northern Arizona University serves more than 28,000 students and thousands of faculty and staff
Financial Insights For Retail
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 | $61.0k | $18.48 |
| − Vacancy | −$4.0k | −$1.20 |
| EGI | $57.0k | $17.28 |
| − OpEx | −$17.1k | −$5.18 |
| NOI | $39.9k | $12.10 |
Alternative Uses
Property Analytics
Current Use
Lease Details
Location Intelligence
Trade Area within ½ mile
Foot Traffic Nearby
Demographics for 86004, AZ
Market
Vacancy Rate% for Retail in West region