Your AI Navigator in Commercial Real Estate
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

    10400 28th Dr Phoenix, AZ 85051

    • Turn key restaurants
    • 5,504 SF
    • 1.40 lot acres
    OFF-MARKET
    Last Sale
    Apr 22, 2022
    $2,225,000
    Value Estimations
    $2,525,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US07-1853811
    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

    • Turn key restaurants

    Property Details for 10400 28th Dr

    Year built
    2008
    Construction
    STEEL FRAME
    Lot size
    1.40 lot acres
    Property size
    5,504 SF
    Zone code
    C-R
    Property type
    Turn key restaurants
    APN
    149-16-403
    APU
    14916403

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,525,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Phoenix
    County
    Maricopa
    State
    Arizona
    Longitude
    -112.122
    Latitude
    33.5796
    CBSA code
    38060
    CBSA name
    PHOENIX-MESA-SCOTTSDALE, AZ METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $43,952
    $0.00
    $0.00
    $543,626
    -
    $1,890,500
    $1,404,200
    $3,294,700

    Comparable in this City

    • Value Estimation by Request
      10,260 SF

      8501 27th Ave

      RESTAURANT • 10,260 SF
      8501 27th Ave, Phoenix, AZ 85051-4063
      View Details
    • Value Estimation by Request
      2,370 SF

      7827 35th Ave

      RESTAURANT • 2,370 SF
      7827 35th Ave, Phoenix, AZ 85051
      View Details
    • Value Estimation by Request
      1,574 SF

      7809 35th Ave

      RESTAURANT • 1,574 SF
      7809 35th Ave, Phoenix, AZ 85051
      View Details
    • Value Estimation by Request
      8,072 SF

      10212 28th Dr

      RESTAURANT • 8,072 SF
      10212 28th Dr, Phoenix, AZ 85051
      View Details
    • Value Estimation
      $485,000
      5,307 SF

      9020 Black Cyn Hwy

      RESTAURANT • 5,307 SF
      9020 Black Cyn Hwy, Phoenix, AZ 85051-3457
      View Details
    • Value Estimation
      $2,255,000
      10,476 SF

      10021 Metro E Pkwy

      RESTAURANT • 10,476 SF
      10021 Metro E Pkwy, Phoenix, AZ 85051-1524
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      4,274 SF

      Fixturized Restaurant Space Available

      Restaurant space for lease or sale at Metrocenter redevelopment.
      10225 N 28Th Dr, Phoenix, AZ 85051
      View Details
    • Contact for pricing
      30,892 SF

      Phoenix Retail Space for Sale

      Retail space for sale near major redevelopment and schools.
      35th Ave & Dunlap Ave, Phoenix, AZ 85051
      View Details
    • Contact for pricing
      44,403 SF

      Spacious Retail Space Available

      44,403 SF retail space with flexible layout options.
      2820 W Dunlap Ave, Phoenix, AZ 85051
      View Details
    • $299,900

      Renovated Phoenix Townhome with Upgrades

      Fully renovated single-level townhome with modern style and high-end finishes.
      3211 W Echo Ln, Phoenix, AZ 85051
      View Details
    • $1,975,000
      10,470 SF

      Royal Palm Medical Office Plaza

      Phoenix Medical Office Building - Owner/User
      8618 35Th Ave, Phoenix, AZ 85051
      View Details
    • $9,000,000
      34,481 SF

      Phoenix Medical Office Investment

      Net-leased medical office, strong tenant.
      9801 Metro Pkwy, Phoenix, AZ 85051
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      4,685 SF

      Freestanding Restaurant PAD Building

      Freestanding restaurant building with high traffic and close to I-17.
      3567 W Northern Ave, Phoenix, AZ 85051
      View Details
    • Contact for pricing
      4,000 SF

      Retail Space Near Baiz Market

      Retail spaces available near new Baiz Market location.
      2746 W Northern Ave, Phoenix, AZ 85051
      View Details
    • Contact for pricing
      7,000 SF

      Colony at Metro Retail Space

      Prime Retail Space, Metro Phoenix Area
      9001 29Th Ave, Phoenix, AZ 85051
      View Details
    • Contact for pricing
      5,250 SF

      Freeway Pylon Sign Retail Space

      Retail space with freeway pylon sign in infill location.
      9050 N Black Canyon Hwy, Phoenix, AZ 85051
      View Details
    • $14 SF/Yr
      11,000 SF

      Phoenix Retail Strip Center

      1,000 SF Retail Space Available
      9005 29Th Ave, Phoenix, AZ 85051
      View Details
    • Contact for pricing
      2,913 SF

      Retail Space Near Healthcare Corridor

      Retail spaces available near healthcare and redevelopment projects.
      10046 N Metro Pkwy W, Phoenix, AZ 85051
      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.
    10400 28th Dr
    Phoenix, AZ 85051
    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.