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

    1905 Village Dr Phoenix, AZ 85023

    • Apartment buildings
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 1905 Village Dr

    Year built
    1970
    Property type
    Apartment buildings

    Description

    This exceptional Phoenix fourplex, located at 1905 W Village Dr, offers a compelling value-add investment opportunity. The property consists of two buildings, each single-story, totaling 2,525 square feet of net rentable space. It features four units: three two-bedroom, one-bathroom units and one one-bedroom, one-bathroom unit. Currently boasting 100% occupancy with long-term tenants, this asset presents a stable income stream. Recent improvements include a new roof (2020, 10-year warranty), repaved parking lot (2022), and new HVAC units and water heaters (November 2024). The property sits in a desirable area within the North I-17 employment corridor, benefiting from over 95,000 jobs within a 5-mile radius. The large yard provides potential for future expansion. While the owner currently covers water and electricity for security and laundry, rents are below market and on a month-to-month basis, offering immediate upside potential. The property is zoned R-3 and is offered fee simple with an asking price of $750,000, representing $187,500 per unit. Built in 1970 and renovated in 2009, this property offers a strong pro-forma cap rate of 5.83% and a current cap rate of 5.91%, with a pro-forma NOI of $43,733. The APN is 208-07-080C.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Phoenix
    County
    Maricopa
    State
    Arizona
    Longitude
    -112.1
    Latitude
    33.6449

    Comparable in this City

    • Value Estimation by Request
      6,002 SF

      15601 19th Ave

      MOBILE HOME PARK, TRAILER PARK • 6,002 SF
      15601 19th Ave, Phoenix, AZ 85023-4314
      View Details
    • Value Estimation by Request
      8,124 SF

      205 Bell Rd

      MOBILE HOME PARK, TRAILER PARK • 8,124 SF
      205 Bell Rd, Phoenix, AZ 85023-3669
      View Details
    • Value Estimation by Request
      71,050 SF

      19Th Ave

      Retail properties • 71,050 SF
      0 19Th Ave, Phoenix, AZ 85023
      View Details
    • Value Estimation by Request
      21,480 SF

      1903 Thunderbird Rd

      WHOLESALE OUTLET, DISCOUNT STORE • 21,480 SF
      1903 Thunderbird Rd, Phoenix, AZ 85023-6310
      View Details
    • Value Estimation by Request
      24,167 SF

      2508 Morningside Dr

      LIGHT INDUSTRIAL • 24,167 SF
      2508 Morningside Dr, Phoenix, AZ 85023-2134
      View Details
    • Value Estimation by Request
      24,167 SF

      2536 Morningside Dr

      LIGHT INDUSTRIAL • 24,167 SF
      2536 Morningside Dr, Phoenix, AZ 85023-2124
      View Details

    Similar Nearby for Sale

    • $34,085,126

      Phoenix Land Parcel For Sale

      Land parcel available in Phoenix, Arizona.
      1656 W Tierra Buena Ln, Phoenix, AZ 85023
      View Details
    • $999,000
      26.25 Acres

      Prime Phoenix Commercial Land

      26.25 Acres, Development Opportunity
      19th Ave & Thunderbird Rd, Phoenix, AZ 85023
      View Details
    • $399,000
      1.25 Acres

      Moon Valley Land with Views

      Prime lot in guard-gated community with mountain views.
      15026 N 15Th Dr, Phoenix, AZ 85023
      View Details
    • $949,500
      3,798 SF

      Prime Phoenix Retail Pad - Bell Road

      Freestanding building, high visibility, seller financing.
      1546 Bell Rd, Phoenix, AZ 85023
      View Details
    • $285,000
      1,360 SF

      Spacious Townhome with Modern Updates

      Three-bedroom townhome with updated lighting, community amenities, and convenient location.
      16049 N 25Th Dr, Phoenix, AZ 85023
      View Details
    • $499,000
      1.37 Acres

      Phoenix Land with Mountain Views

      Two adjacent lots totaling 1.37 acres in gated community.
      14802 And 7 Dr, Phoenix, AZ 85023
      View Details

    Similar Nearby for Lease

    • $1,500 /Mo
      1,080 SF

      Single-Level Patio Home For Rent

      Two-bedroom, two-bath patio home with community amenities and easy access.
      17202 N 16Th Dr, Phoenix, AZ 85023
      View Details
    • Contact for pricing
      98,701 SF

      Union Plaza Retail Center

      Phoenix Retail Space Available
      18402 19Th Ave, Phoenix, AZ 85023
      View Details
    • Contact for pricing
      28,694 SF

      Available Flex Industrial Space

      28,694 SF flex/industrial space with full AC and power.
      2501 West Grandview Rd, Phoenix, AZ 85023
      View Details
    • Contact for pricing

      Phoenix Land Parcel For Rent

      Commercial land parcel in North Phoenix near Interstate 17.
      17232 N 19Th Ave, Phoenix, AZ 85023
      View Details
    • $16 SF/Yr
      14,320 SF

      Phoenix Retail Space - Bell Plaza

      1,720 SF Retail Space, End Cap, Phoenix
      1728 Bell Rd, Phoenix, AZ 85023
      View Details
    • $3,500 /Mo
      4,225 SF

      Restaurant Space Available For Rent

      Second generation restaurant space available in a hard corner location.
      15414 N 19Th Ave, Phoenix, AZ 85023
      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.
    1905 Village Dr
    Phoenix, AZ 85023
    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.