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
    Property profile & analytics

    7832 Heatherbrae Ave Scottsdale, AZ 85251

    • Commercial real estate
    • 2,858 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US07-3473413
    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

    • Heatherbrae / Inn

    Property Details for 7832 Heatherbrae Ave

    Year built
    1959
    Property size
    2,858 SF
    Property type
    Commercial real estate
    APN
    173-56-007

    Description

    This meticulously renovated 1959 triplex, located at 7832 E Heatherbrae Ave, Scottsdale, AZ 85251, presents a compelling investment opportunity. Boasting three units totaling 2,858 square feet, this Class B property offers a current NOI of $61,419 and a pro-forma NOI of $97,300, translating to a 4.65% cap rate and a pro-forma cap rate of 7.37%. The asking price is $1,320,000, or $440,000 per unit. Each unit features a thoughtful layout, spacious design, and modern updates completed in 2020 and 2021, including shaker-style cabinets, engineered stone countertops, and stainless steel appliances. The property benefits from a desirable Scottsdale location, close to Old Town, the Arts District, Fashion Square, and numerous parks and outdoor amenities. Currently operating as a short-term vacation rental, the property enjoys 100% occupancy until December, with month-to-month leases thereafter. Tenants are responsible for utilities and repairs under $300. The property sits on a 1-story building with a permitted zoning of M-H-R-5 and features a secluded yard for each unit. While on-site parking is not currently available, ample street parking is readily accessible. This turnkey investment is ideal for those seeking a low-maintenance, high-return property in a thriving Scottsdale market. The property is offered fee simple. The Maricopa County APN is 173-56-007.

    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
    Scottsdale
    County
    Maricopa
    State
    Arizona
    Longitude
    -111.9117503
    Latitude
    33.4978386

    Comparable in this City

    • Contact for pricing
      7,825 SF

      Old Town Scottsdale Mixed-Use Building

      Premier mixed-use building in the heart of Old Town Scottsdale.
      4238 N Craftsman Ct, Scottsdale, AZ 85251
      View Details
    • $209,000

      Scottsdale Age-Restricted Condo

      Condo with neutral decor, walk-in closet, and community amenities.
      4950 N Miller Rd, Scottsdale, AZ 85251
      View Details
    • $445,900

      Old Town Scottsdale Condo

      Desirable Scottsdale location with two master bedrooms and large patio.
      4200 N Miller Rd, Scottsdale, AZ 85251
      View Details
    • $3,500,000

      Scottsdale Waterfront Penthouse with Views

      Luxury penthouse with mountain views, prime Scottsdale location.
      7175 E Camelback Rd, Scottsdale, AZ 85251
      View Details
    • Contact for pricing
      29,731 SF

      Mixed-Use Destination in Old Town

      Mixed-use property with retail, dining, and luxury residences.
      Nwc Indian School Rd & Goldwater Blvd, Scottsdale, AZ 85251
      View Details
    • $1,050,000

      Scottsdale Four-Plex Investment Opportunity

      Four-plex in Old Town Scottsdale with private backyards.
      6802 E Pinchot Ave, Scottsdale, AZ 85251
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      7,825 SF

      Old Town Scottsdale Mixed-Use Building

      Premier mixed-use building in the heart of Old Town Scottsdale.
      4238 N Craftsman Ct, Scottsdale, AZ 85251
      View Details
    • $209,000

      Scottsdale Age-Restricted Condo

      Condo with neutral decor, walk-in closet, and community amenities.
      4950 N Miller Rd, Scottsdale, AZ 85251
      View Details
    • $3,500,000

      Scottsdale Waterfront Penthouse with Views

      Luxury penthouse with mountain views, prime Scottsdale location.
      7175 E Camelback Rd, Scottsdale, AZ 85251
      View Details
    • $445,900

      Old Town Scottsdale Condo

      Desirable Scottsdale location with two master bedrooms and large patio.
      4200 N Miller Rd, Scottsdale, AZ 85251
      View Details
    • Contact for pricing
      29,731 SF

      Mixed-Use Destination in Old Town

      Mixed-use property with retail, dining, and luxury residences.
      Nwc Indian School Rd & Goldwater Blvd, Scottsdale, AZ 85251
      View Details
    • $1,050,000

      Scottsdale Four-Plex Investment Opportunity

      Four-plex in Old Town Scottsdale with private backyards.
      6802 E Pinchot Ave, Scottsdale, AZ 85251
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      6,034 SF

      Old Town Scottsdale Retail Opportunity

      Mixed-use destination with retail, dining, and luxury residences.
      4154 N Goldwater Blvd, Scottsdale, AZ 85251
      View Details
    • Contact for pricing
      2,482 SF

      Mixed-Use Project For Lease

      Mixed-use project with retail, office, and residential spaces.
      7135 E Camelback Rd, Scottsdale, AZ 85251
      View Details
    • $3,500 /Mo

      Furnished Mid-Century Modern Scottsdale Residence

      Fully furnished 1BR/1.5BA residence near Old Town Scottsdale.
      6943 E 3Rd St, Scottsdale, AZ 85251
      View Details
    • Contact for pricing
      4,456 SF

      Scottsdale Office Space Sublease

      4,456 SF office space available for sublease.
      4110 N Scottsdale Rd, Scottsdale, AZ 85251
      View Details
    • $22 SF/Yr
      900 SF

      Creative Studio/Boutique Office Space

      900 SF office space near Scottsdale's Art District.
      6990 E Main St, Scottsdale, AZ 85251
      View Details
    • $28 SF/Yr
      1,501 SF

      Sustainable Office Space For Rent

      Office space near Scottsdale Entertainment District, powered by solar energy.
      3226 N Miller Rd, Scottsdale, AZ 85251
      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.
    7832 Heatherbrae Ave
    Scottsdale, AZ 85251
    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.