Top-Floor Corner Condo with Covered
2025 E Campbell Avenue #335 Phoenix, AZ 85016
New
For Sale
$269,000
Top-floor corner unit offers a split two-bedroom layout, vaulted ceilings, upgraded kitchen, and convenient covered parking.
Property Size1,076 SF
Price / SF$250
Days on Market2
Property Features for 2025 E Campbell Avenue #335
General Information
Standard status
Active
Size
1,076 SF
Property subtype
Apartment
Building Details
Year Built
1989
Listing Agency:
Delex Realty
(310) 993-2381
Listed By:
Shaun Krasowski · License #SA644641000
(310) 993-2381
Source:
Aznewhorizonrealty
Added: Jul 27
Changed: Jul 28
Last Checked: Jul 28 at 5:27AM
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 Delex Realty
Investment Insights
Based on property information with market context.
Set within the gated Dakota community, this top-floor corner condo includes two bedrooms and two bathrooms with a split floor plan and vaulted ceilings. The kitchen has granite countertops and stainless steel appliances, and the primary suite features two full-size closets and granite counters in the bathroom. The guest bedroom includes a walk-in closet, and the unit offers mountain views.
Residents have convenient access to two community pools, a Jacuzzi, and a gym. Covered parking is provided for day-to-day convenience, with the unit positioned for an easy walk to the community amenities.
Residents have convenient access to two community pools, a Jacuzzi, and a gym. Covered parking is provided for day-to-day convenience, with the unit positioned for an easy walk to the community amenities.
Key Highlights
- Top‑floor corner 2‑bedroom, 2‑bath unit in the gated Dakota community
- Split floor plan with vaulted ceilings
- Upgraded kitchen with granite countertops and stainless steel appliances
Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $24.3k | $22.56 |
| − Vacancy | −$1.5k | −$1.35 |
| EGI | $22.8k | $21.21 |
| − OpEx | −$10.3k | −$9.54 |
| NOI | $12.5k | $11.66 |
1,076 SF · lease $22.56/SF/yr · vacancy 6.00% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$179.3K
$156.9K – $209.2K
NOI $12,550 @ 7.0% cap · market cap 4.67%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$325.9K
$285.2K – $380.3K
NOI $22,815 @ 7.0% cap · market cap 8.48%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Location Intelligence
Current Use
Frequently Asked Questions
What type of property is this?
Residential income property - Top-floor corner unit offers a split two-bedroom layout, vaulted ceilings, upgraded kitchen, and convenient covered parking.
Where is this residential income property located?
The property is located at 2025 E Campbell Avenue #335 Phoenix, AZ.
What is the asking price?
The asking price for this property is $269,000.
What are key features of this property?
This property features: Top‑floor corner 2‑bedroom, 2‑bath unit in the gated Dakota community; Split floor plan with vaulted ceilings; Upgraded kitchen with granite countertops and stainless steel appliances
