Corner-Unit Residential Income
For Sale
$419,000
2302 N CENTRAL Avenue 313, Phoenix, AZ 85004
Third-floor residence with updated finishes, private balcony, and two underground parking spaces.
Property Size1,716 SF
Days on Market54
Property Features for 2302 N CENTRAL Avenue 313
General Information
Standard status
Active
Size
1,716 SF
Property subtype
Apartment
Site & Location
Neighborhood
Encanto
Taxes and HOA fees
Annual Taxes
$3,087
Building Details
Building Size
1,716 SF
Year Built
2007
Listing Agency:
My Home Group Real Estate
Listed By:
Robert Maurice · License #SA562083000
(602) 738-3594
Source:
Jcluxuryresidential
Added: Sep 11
Changed: Oct 31
Last Checked: Nov 1 at 1:18PM
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 My Home Group Real Estate
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 1,716-square-foot residential income property is a third-floor corner unit at Tapestry, built in 2007. The layout provides three bedrooms and two bathrooms, with a split-bedroom arrangement and flexibility to use one room as a den. Interior improvements include luxury plank flooring in the living areas, kitchen, and bathrooms; refinished kitchen cabinetry; and a newer HVAC system. The primary suite includes a walk-in closet, soaking tub, double vanity, and balcony access. A gas fireplace with a feature wall anchors the family room.
The north-facing bedroom or den and large balcony overlook city lights and Camelback Mountain. The property includes two underground parking spaces and access to secured entry, a heated pool and spa, fitness facilities, and a clubhouse. A Walgreens pharmacy and nail salon are located on the first floor, while light rail service is steps from the building.
The north-facing bedroom or den and large balcony overlook city lights and Camelback Mountain. The property includes two underground parking spaces and access to secured entry, a heated pool and spa, fitness facilities, and a clubhouse. A Walgreens pharmacy and nail salon are located on the first floor, while light rail service is steps from the building.
Key Highlights
- 1,716‑square‑foot third‑floor corner unit at Tapestry
- Three‑bedroom, two‑bathroom split‑bedroom layout with den flexibility
- New luxury plank flooring and refinished kitchen cabinets
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$20,015
Cap Rate
4.78%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$400,300
$400.3K
Cap Rate 7%
$285,929
$285.9K
Cap Rate 9%
$222,389
$222.4K
Market Conditions
NOI Build-Up for 1,716 SF
Gross rent
$38.7K $22.56/SF
− Vacancy
−$2.3K −$1.35/SF
EGI
$36.4K $21.21/SF
− OpEx
−$16.4K −$9.54/SF
NOI
$20.0K $11.66/SF
Area
Phoenix, AZ
Vacancy
6.00%
Lease Rate
$22.56 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$400,300
Cap Rate 7%
$285,929
Cap Rate 9%
$222,389
Alternative Uses
Best Use
Apartment 5plus
$285.9K
$250.2K – $333.6K
NOI $20,015 @ 7.0% cap · market cap 4.78%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$519.8K
$454.8K – $606.4K
NOI $36,385 @ 7.0% cap · market cap 8.68%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Location Intelligence
Trade Area within ½ mile
3,992
Businesses Nearby
Explore this area
Business Placement
Demographics for 85004, AZ
8,833
Population
6,455
Households
1.4
Avg Household Size
32
Median Age
59%
College-Educated
90%
High-School Grad
2.1 sq mi
ZIP Area
4,206
Density / Sq Mi
$71,250
Median Household Income
$46,376
Median Earnings
$1,759
Median Rent
$365,500
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Residential income property - Third-floor residence with updated finishes, private balcony, and two underground parking spaces.
Where is this residential income property located?
The property is located at 2302 N CENTRAL Avenue 313 Phoenix, AZ.
What is the asking price?
The asking price for this property is $419,000.
What are key features of this property?
This property features: 1,716‑square‑foot third‑floor corner unit at Tapestry; Three‑bedroom, two‑bathroom split‑bedroom layout with den flexibility; New luxury plank flooring and refinished kitchen cabinets
