Renovated Residential Income
For Sale
$165,000
11666 N 28th Dr #215, Phoenix, AZ 85029
Second-story condominium with a two-bedroom layout, vaulted ceiling, and updated kitchen and bathroom finishes.
Property Size704 SF
Price / SF$234.38
Days on Market85
Property Features for 11666 N 28th Dr #215
General Information
Standard status
Active
Size
704 SF
Property subtype
Multi-Family
Units
Unit Mix
1 x 2BR/1BA
Multifamily Units
1
Building Details
Year Built
1985
Listing Agency:
Jm Realty
(480) 785-5612
Listed By:
Ryan Bieber
(623) 323-9559
Source:
Searcharizonahomesforsale
Added: Jul 25
Changed: Oct 16
Last Checked: Oct 16 at 8:25AM
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 Jm Realty
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 704-square-foot, second-story condominium offers two bedrooms and one bathroom within an open floor plan. A vaulted ceiling adds volume to the interior, while natural light extends through the living areas. The residence was built in 1985 and has been updated with luxury vinyl plank flooring, granite countertops in the kitchen and bathroom, a double-sink bathroom vanity, and contemporary lighting and fixtures.
Key Highlights
- 704 SF second‑story condominium at 11666 N 28th Dr #215, Phoenix, AZ 85029
- Two‑bedroom, one‑bath configuration
- Vaulted ceiling and open floor plan with natural light
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$8,211
Cap Rate
4.98%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$164,220
$164.2K
Cap Rate 7%
$117,300
$117.3K
Cap Rate 9%
$91,233
$91.2K
Market Conditions
NOI Build-Up for 704 SF
Gross rent
$15.9K $22.56/SF
− Vacancy
−$953 −$1.35/SF
EGI
$14.9K $21.21/SF
− OpEx
−$6.7K −$9.54/SF
NOI
$8.2K $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%
$164,220
Cap Rate 7%
$117,300
Cap Rate 9%
$91,233
Alternative Uses
Best Use
Apartment 5plus
$117.3K
$102.6K – $136.9K
NOI $8,211 @ 7.0% cap · market cap 4.98%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$213.2K
$186.6K – $248.8K
NOI $14,927 @ 7.0% cap · market cap 9.05%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
786
Businesses Nearby
Explore this area
Business Placement
Demographics for 85029, AZ
47,101
Population
19,723
Households
2.4
Avg Household Size
35
Median Age
22%
College-Educated
82%
High-School Grad
9.4 sq mi
ZIP Area
5,011
Density / Sq Mi
$60,384
Median Household Income
$37,282
Median Earnings
$1,319
Median Rent
$307,800
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 - Second-story condominium with a two-bedroom layout, vaulted ceiling, and updated kitchen and bathroom finishes.
Where is this residential income property located?
The property is located at 11666 N 28th Dr #215 Phoenix, AZ.
What is the asking price?
The asking price for this property is $165,000.
What are key features of this property?
This property features: 704 SF second‑story condominium at 11666 N 28th Dr #215, Phoenix, AZ 85029; Two‑bedroom, one‑bath configuration; Vaulted ceiling and open floor plan with natural light
