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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    1265 Ellsworth Rd Mesa, AZ 85209

    • Auto shops
    • 1,421 SF
    • 1.75 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US07-1998710
    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

    • Auto shops

    Property Details for 1265 Ellsworth Rd

    Year built
    2024
    Lot size
    1.75 lot acres
    Property size
    1,421 SF
    Property type
    Auto shops

    Description

    This exceptional investment opportunity presents a 1,421 square foot Take 5 Oil Change located at 1265 S Ellsworth Rd, Mesa, AZ 85209. The property sits on a 1.75-acre lot and boasts a brand new 20-year triple-net (NNN) lease with a corporate guarantee from Driven Funding Holdco, LLC (approximately 3,500 units), ensuring minimal landlord responsibilities. The lease commenced upon closing and includes a 6.00% cap rate and a substantial annual net operating income (NOI) of $105,000. The lease features attractive terms, including 1.50% annual rental increases and four, five-year renewal options, providing long-term stability and predictable cash flow. Built in 2024, this single-tenant property offers 100% occupancy and a price per square foot of $1,231.53, representing a compelling value proposition for discerning investors. The asking price for this turnkey investment is $1,750,000. This is a rare opportunity to acquire a high-performing, low-maintenance asset in a prime location with a strong, creditworthy tenant. The property's strong financials and long-term lease make it an ideal addition to any investment portfolio.

    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
    Mesa
    County
    Maricopa
    State
    Arizona
    Longitude
    -111.6327976
    Latitude
    33.3922071

    Comparable in this City

    • Contact for pricing
      1.03 Acres

      Mesa Retail Land Investment Opportunity

      High-traffic retail land near major amenities.
      0 Crismon Rd & Guadalupe Rd, Mesa, AZ 85209
      View Details
    • Contact for pricing
      2.71 Acres

      Mesa Retail Center: Prime Location

      Three-building retail center, 14,443 SF
      2736 Sossaman Rd, Mesa, AZ 85209
      View Details
    • Contact for pricing
      495,000 SF

      Mesa Power Center Retail Space

      Prime retail space in a high-traffic Mesa shopping center.
      1764 South Signal Butte Rd, Mesa, AZ 85209
      View Details
    • $155,000
      0.16 Acres

      Mesa Land Near Freeway Access

      Land available in Mesa, near freeway and conveniences.
      7640 E Gale Ave, Mesa, AZ 85209
      View Details
    • $110,000

      Mesa 55+ Community Home

      Furnished 2-bedroom home in Monte Vista Village Resort.
      8865 E Baseline Rd, Mesa, AZ 85209
      View Details
    • $714,612
      25,296 SF

      Mesa Land For Sale

      Land available in mixed-use commercial/residential development with freeway access.
      10655 E Southern Ave, Mesa, AZ 85209
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.03 Acres

      Mesa Retail Land Investment Opportunity

      High-traffic retail land near major amenities.
      0 Crismon Rd & Guadalupe Rd, Mesa, AZ 85209
      View Details
    • Contact for pricing
      2.71 Acres

      Mesa Retail Center: Prime Location

      Three-building retail center, 14,443 SF
      2736 Sossaman Rd, Mesa, AZ 85209
      View Details
    • Contact for pricing
      495,000 SF

      Mesa Power Center Retail Space

      Prime retail space in a high-traffic Mesa shopping center.
      1764 South Signal Butte Rd, Mesa, AZ 85209
      View Details
    • $155,000
      0.16 Acres

      Mesa Land Near Freeway Access

      Land available in Mesa, near freeway and conveniences.
      7640 E Gale Ave, Mesa, AZ 85209
      View Details
    • $110,000

      Mesa 55+ Community Home

      Furnished 2-bedroom home in Monte Vista Village Resort.
      8865 E Baseline Rd, Mesa, AZ 85209
      View Details
    • $714,612
      25,296 SF

      Mesa Land For Sale

      Land available in mixed-use commercial/residential development with freeway access.
      10655 E Southern Ave, Mesa, AZ 85209
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,712 SF

      Mesa Retail Space For Rent

      Retail space available in Mesa, Arizona.
      2043 N Power Rd, Mesa, AZ 85209
      View Details
    • $3,136,000
      820 SF

      Mesa Retail Space For Rent

      Retail space available near US-60 with drive-thru opportunity.
      2121 S Power Rd, Mesa, AZ 85209
      View Details
    • $16 SF/Yr
      95,035 SF

      7107 Southern Ave

      Distribution properties • 95,035 SF
      7107 Southern Ave, Mesa, AZ 85209
      View Details
    • Contact for pricing

      Mesa Retail Center - Prime Location

      Two retail spaces available, 1+ acres.
      0 Crismon Rd & Guadalupe Rd, Mesa, AZ 85209
      View Details
    • Contact for pricing
      2,000 SF

      Mesa Retail Space For Rent

      Retail space available in a major retail and traffic hub.
      2060 S Power Rd, Mesa, AZ 85209
      View Details
    • $20 SF/Yr
      1,500 SF

      Retail Space on Power Road

      1,500 SF retail space with frontage on Power Road.
      2235 S Power Rd, Mesa, AZ 85209
      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.
    1265 Ellsworth Rd
    Mesa, AZ 85209
    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.