Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    20405 Estrella Pkwy Maricopa, AZ 85139
    Back to Search
    Property profile & analytics

    20405 Estrella Pkwy Maricopa, AZ 85139

    View on Map
    • Apartment buildings
    • 10.47 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 20405 Estrella Pkwy

    Lot size
    10.47 lot acres
    Property type
    Apartment buildings

    Description

    Exceptional investment opportunity: The Villas at the Gin, a nearly shovel-ready 195-unit Class A apartment complex in Maricopa, Arizona, is available for $6,250,000. This multifamily property sits on a 10.47-acre lot (APN: 510-17-022-o) at 20405 N Estrella Parkway, 85139, and boasts completed rezoning and nearly fully approved construction drawings. The development plan includes a garden-style design featuring 78 one-bedroom, 99 two-bedroom, and 18 three-bedroom units. Residents will enjoy amenities such as a swimming pool, pet-friendly spaces, and a clubhouse. Ample parking is provided with 399 spaces, including 70 rentable spaces within 14 garage buildings (5 spaces per building). The proposed density of 19.17 units per acre is efficient, falling just below the maximum permitted density of 20 units per acre. This project is ideally positioned for immediate development, presenting a unique opportunity for a swift return on investment. The price per unit is $32,051.28. The property is zoned for multifamily use. This is a turnkey project ready for the next phase of development.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Maricopa
    County
    Pinal
    State
    Arizona
    Longitude
    -112.059
    Latitude
    33.064

    Comparable in this City

    • Value Estimation by Request
      125 SF

      860 John Wayne Pkwy

      CAMPGROUND, RV PARK • 125 SF
      860 John Wayne Pkwy, Maricopa, AZ 85139-7904
      View Details
    • Value Estimation by Request
      3,648 SF

      Maricopa, AZ 85139

      BOARDING/ROOMING HOUSE • 3,648 SF
      Maricopa, AZ 85139
      View Details
    • Value Estimation
      $675,000
      3,648 SF

      22408 Ralston Rd, Unit B9

      BOARDING/ROOMING HOUSE • 3,648 SF
      22408 Ralston Rd, Maricopa, AZ 85139-2157
      View Details
    • Value Estimation by Request
      4.22 Acres

      Edison Rd

      Land • 4.22 Acres
      0 Edison Rd, Maricopa, AZ 85139
      View Details
    • Value Estimation by Request
      5.00 Acres

      Peters And Nall Rd

      Land • 5.00 Acres
      0 Peters And Nall Rd, Maricopa, AZ 85139
      View Details
    • Value Estimation by Request
      19.14 Acres

      523XX Thunderbird Rd

      Land • 19.14 Acres
      523XX Thunderbird Rd, Maricopa, AZ 85139
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Land Available on Highway 347

      Land for sale at the intersection of Highway 347 and Edison Road.
      347 And Edison Rd, Maricopa, AZ 85139
      View Details
    • Contact for pricing

      Land Ready for Apartment Development

      Land with approved plans for 195-unit apartment complex.
      20405 N Estrella Pkwy, Maricopa, AZ 85139
      View Details
    • Contact for pricing

      Commercial Land in Central Maricopa

      4.22 acres of commercial land with utilities available.
      W Edison Rd, Maricopa, AZ 85139
      View Details
    • $60,000
      Pending

      Land with Mountain Views

      Vacant land with mountain views and potential water access.
      2 W Huisatch Rd, Maricopa, AZ 85139
      View Details
    • $60,000
      Pending

      Corner Lot with Mountain Views

      Land with mountain views, seller financing available.
      3 N Ruby Rd, Maricopa, AZ 85139
      View Details
    • $220,000
      5.03 Acres

      Maricopa Land with Mountain Views

      5.03 acres with mountain views near Palo Verde Mountains.
      W Bowlin Rd, Maricopa, AZ 85139
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      3,200 SF

      Retail Space in Growing Maricopa

      New retail space in a rapidly growing city.
      18963 N John Wayne Pkwy, Maricopa, AZ 85139
      View Details
    • Contact for pricing
      2,795 SF

      Retail Space in Growing Area

      Retail space available in a rapidly growing area.
      21596 N John Wayne Pkwy, Maricopa, AZ 85139
      View Details
    • Contact for pricing
      4,000 SF

      Retail Space Near Fry's Marketplace

      Retail space shadow-anchored by major national tenants in Maricopa.
      21145 N John Wayne Pkwy, Maricopa, AZ 85139
      View Details
    • Contact for pricing

      Industrial Retail Flex Space Available

      Multi-tenant industrial retail space for lease on W Edison Rd.
      N Estrella Pkwy, Maricopa, AZ 85139
      View Details
    • Contact for pricing
      2,500 SF

      Retail Space in Growing Maricopa

      New retail space in a rapidly growing city.
      19060 N John Wayne Pkwy, Maricopa, AZ 85139
      View Details
    • Contact for pricing

      Retail Space Near Fry's Marketplace

      Former nail salon suitable for QSRs, retail, or personal care.
      20555 North John Wayne Pkwy, Maricopa, AZ 85139
      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.
    20405 Estrella Pkwy
    Maricopa, AZ 85139
    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

    Thank You for Inquiry
    20405 Estrella Pkwy, Maricopa, AZ, 85139
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!