Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
14535 W Indian School Rd
Goodyear, AZ 85395
Asking Price
$3.01M
Cap Rate
6.35%
Asset Type
Traditional Office Office
Class
Class B
What's Special
Prime Office Condo | 5 Tenants | 6.35% CAP | 8,364 SqFt <ul><li>100% leased asset within a 100% occupied office condo complex</li><li>Five tenants across medical, counseling, financial, and wellness uses</li><li>NNN lease structure with expense recoveries in place</li><li>Minimal Landlord responsibilities given the strong in-place HOA management</li><li>In-place rents average ~$22.35/SF NNN, with select suites below $20/SF</li><li>Strong demand for small-suite medical and office space supports upside</li><li>WALT: ~2.35 years</li><li>Opportun
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
2.66%
DSCR
0.45
Underwater
Cash-on-Cash
-10.94%
Monthly Payment
$14,906.68
Annual Cash Flow
$-98,880.161
