Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    1541 Willetta St Phoenix, AZ 85006-2935

    • Day care centers
    • 4,900 SF
    • 0.15 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US07-0973620
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Day care centers

    Property Details for 1541 Willetta St

    Year built
    1986
    Construction
    CONCRETE
    Lot size
    0.15 lot acres
    Property size
    4,900 SF
    Zone code
    M-H
    Property type
    Day care centers
    APN
    116-21-048
    APU
    11621048

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Phoenix
    County
    Maricopa
    State
    Arizona
    Longitude
    -112.048
    Latitude
    33.4635
    CBSA code
    38060
    CBSA name
    PHOENIX-MESA-SCOTTSDALE, AZ METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $8,510
    $0.00
    $0.00
    $83,970
    -
    $169,900
    $669,800
    $839,700

    Comparable in this City

    • Value Estimation by Request
      6,031 SF

      1750 Windsor Ave

      DAY CARE, PRE-SCHOOL • 6,031 SF
      1750 Windsor Ave, Phoenix, AZ 85006-1237
      View Details
    • Value Estimation
      $4,610,000
      11,444 SF

      725 Brill St

      DAY CARE, PRE-SCHOOL • 11,444 SF
      725 Brill St, Phoenix, AZ 85006-2512
      View Details
    • Value Estimation by Request
      10,114 SF

      1845 Mcdowell Rd

      PROFESSIONAL CLUBS/ASSOCIATIONS • 10,114 SF
      1845 Mcdowell Rd, Phoenix, AZ 85006-3052
      View Details
    • Value Estimation by Request
      391 SF

      1815 12th St

      PROFESSIONAL CLUBS/ASSOCIATIONS • 391 SF
      1815 12th St, Phoenix, AZ 85006
      View Details
    • Value Estimation by Request
      2,498 SF

      1775 Mckinley St

      PROFESSIONAL CLUBS/ASSOCIATIONS • 2,498 SF
      1775 Mckinley St, Phoenix, AZ 85006-3712
      View Details
    • Value Estimation
      $735,000
      2,940 SF

      1818 Brill St

      PROFESSIONAL CLUBS/ASSOCIATIONS • 2,940 SF
      1818 Brill St, Phoenix, AZ 85006-3063
      View Details

    Similar Nearby for Sale

    • $11,400,000
      4,650 SF

      New 7-Eleven NNN Investment

      New construction 7-Eleven with 18-year absolute NNN lease.
      1802 S 7Th St, Phoenix, AZ 85006
      View Details
    • $3,810,000
      2,847 SF

      Phoenix Retail NNN Investment Opportunity

      New 10-year NNN corporate lease in Phoenix Midtown.
      2817 N 7Th St, Phoenix, AZ 85006
      View Details
    • $379,000
      0.31 Acres

      Phoenix Land with Development Potential

      Double lot in Phoenix with potential for multi-family development.
      2210 E Sheridan St, Phoenix, AZ 85006
      View Details
    • $950,000
      3,250 SF

      Freestanding Building with Cell Tower

      Retail building with cell tower income and convenient location.
      703 N 20Th St, Phoenix, AZ 85006
      View Details
    • $599,000
      2,200 SF

      Phoenix Office Building For Sale

      Office building with monument signage and ample parking.
      1902 N 16Th St, Phoenix, AZ 85006
      View Details
    • Contact for pricing
      4,957 SF

      Turn Key Office Space

      Office space with McDowell road frontage in Downtown Phoenix.
      1641 E Mcdowell Rd, Phoenix, AZ 85006
      View Details

    Similar Nearby for Lease

    • $3,500,000
      14,275 SF

      Phoenix Facility for Lease or Sale

      Phoenix facility suitable for behavioral health, education, or recovery.
      1301 E Almeria Rd, Phoenix, AZ 85006
      View Details
    • Contact for pricing
      73,529 SF

      Prime Pad Sites For Lease

      Pad sites available for ground lease near I-10 and DTPHX.
      1602-1650 E Roosevelt St, Phoenix, AZ 85006
      View Details
    • Contact for pricing

      Phoenix Land Near I-10

      Commercial land for rent near I-10 and Sky Harbor.
      1820 S 7Th St, Phoenix, AZ 85006
      View Details
    • Contact for pricing
      7,500 SF

      Phoenix Office Space for Lease

      7,500 SF office space available for lease in Phoenix.
      733-737 W Mcdowell Rd, Phoenix, AZ 85006
      View Details
    • Contact for pricing
      4,953 SF

      Historic Flex Space in Phoenix

      Versatile space ideal for industrial, warehousing, office, or flex use.
      1401 E Van Buren St, Phoenix, AZ 85006
      View Details
    • Contact for pricing

      Commercial Yard Space for Lease

      Yard space available for lease with flexible terms.
      3601 S 9Th St, Phoenix, AZ 85006
      View Details
    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.
    1541 Willetta St
    Phoenix, AZ 85006-2935
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.