Apex Townhomes | 11830 N 28th Dr
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
Apex Townhomes 11830 N 28th Dr
12 Unit Apartment Building $6,900,000 ($575,000/Unit) 5.60% Cap Rate Phoenix, AZ 85029
Investment Highlights
- Luxurious Townhome Complex
- Lots of natural light
Executive Summary
UNDER CONSTRUCTION - PROJECTED COMPLETION MARCH 2025
Gated Townhome Complex, 12 4bd/3bth trilevel, 2215sf units on a 35,482sf lot. There are two buildings, each end unit benefits from additional windows and a larger balcony! Each unit is completed with the same modern and low maintenance finishes - 10' ceilings on main floor, white cabinetry, quartz countertops, 2 car tandem garage for each unit, in unit washer/dryer, stainless steel appliances! There will be a community pool in the sw corner of complex and each unit will have their own backyard with green space! There will be 13 additional parking spaces (outside of the garage space with 1 of them ADA).
26,400 net rentable area of property on nearly an acre listed at most recent appraisal price of $6,900,000.
Gated Townhome Complex, 12 4bd/3bth trilevel, 2215sf units on a 35,482sf lot. There are two buildings, each end unit benefits from additional windows and a larger balcony! Each unit is completed with the same modern and low maintenance finishes - 10' ceilings on main floor, white cabinetry, quartz countertops, 2 car tandem garage for each unit, in unit washer/dryer, stainless steel appliances! There will be a community pool in the sw corner of complex and each unit will have their own backyard with green space! There will be 13 additional parking spaces (outside of the garage space with 1 of them ADA).
26,400 net rentable area of property on nearly an acre listed at most recent appraisal price of $6,900,000.
Financial Summary (Pro forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$489,600
|
$18.55
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$24,480
|
$0.93
|
| Effective Gross Income |
$465,120
|
$17.62
|
| Taxes |
$42,000
|
$1.59
|
| Operating Expenses |
$44,300
|
$1.68
|
| Total Expenses |
$86,300
|
$3.27
|
| Net Operating Income |
$378,820
|
$14.35
|
Financial Summary (Pro forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $489,600 |
| Annual Per SF | $18.55 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $24,480 |
| Annual Per SF | $0.93 |
| Effective Gross Income | |
|---|---|
| Annual | $465,120 |
| Annual Per SF | $17.62 |
| Taxes | |
|---|---|
| Annual | $42,000 |
| Annual Per SF | $1.59 |
| Operating Expenses | |
|---|---|
| Annual | $44,300 |
| Annual Per SF | $1.68 |
| Total Expenses | |
|---|---|
| Annual | $86,300 |
| Annual Per SF | $3.27 |
| Net Operating Income | |
|---|---|
| Annual | $378,820 |
| Annual Per SF | $14.35 |
Property Facts
| Price | $6,900,000 | Apartment Style | Townhome |
| Price Per Unit | $575,000 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.82 AC |
| Cap Rate | 5.60% | Building Size | 26,400 SF |
| Gross Rent Multiplier | 15.73 | Average Occupancy | 0% |
| No. Units | 12 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2024 |
| Property Subtype | Apartment | Parking Ratio | 0.08/1,000 SF |
| Price | $6,900,000 |
| Price Per Unit | $575,000 |
| Sale Type | Investment |
| Cap Rate | 5.60% |
| Gross Rent Multiplier | 15.73 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Lot Size | 0.82 AC |
| Building Size | 26,400 SF |
| Average Occupancy | 0% |
| No. Stories | 3 |
| Year Built | 2024 |
| Parking Ratio | 0.08/1,000 SF |
Unit Amenities
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Eat-in Kitchen
- Kitchen
- Views
- Den
- Dining Room
- Double Pane Windows
- Family Room
- Handrails
Site Amenities
- Controlled Access
- Courtyard
- Gated
- Public Transportation
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 4+3 | 12 | $3,400 | 2,215 |
1 of 1
Bike Score ®
Very Bikeable (70)
PROPERTY TAXES
| Parcel Number | 149-63-720 | Total Assessment | $192,759 |
| Land Assessment | $0 | Annual Taxes | $42,000 ($1.59/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
149-63-720
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$192,759
Annual Taxes
$42,000 ($1.59/SF)
Tax Year
2025
zoning
| Zoning Code | C1 ([C-1] Commercial And Neighborhood Retail) |
| C1 ([C-1] Commercial And Neighborhood Retail) |
1 of 24
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Apex Townhomes | 11830 N 28th Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.