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

    1422 Mclellan Blvd Phoenix, AZ 85014-1411

    • Assisted living facilities
    • 1,927 SF
    • 0.17 lot acres
    OFF-MARKET
    Last Sale
    Aug 18, 2023
    $297,000
    Value Estimations
    $340,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US07-3203204
    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

    • Assisted living facilities

    Property Details for 1422 Mclellan Blvd

    Year built
    1996
    Construction
    FRAME
    Lot size
    0.17 lot acres
    Property size
    1,927 SF
    Zone code
    R1-6
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    161-08-142
    APU
    16108142

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $340,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Phoenix
    County
    Maricopa
    State
    Arizona
    Longitude
    -112.051
    Latitude
    33.533
    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
    $3,594
    $0.00
    $0.00
    $65,300
    -
    $130,600
    $522,400
    $653,000

    Comparable in this City

    • Value Estimation by Request
      26,562 SF

      4635 14th St

      HOMES (RETIRED, NURSING) • 26,562 SF
      4635 14th St, Phoenix, AZ 85014-4016
      View Details
    • Value Estimation
      $2,785,000
      5,007 SF

      1033 Bethany Home Rd

      HOMES (RETIRED, NURSING) • 5,007 SF
      1033 Bethany Home Rd, Phoenix, AZ 85014-2229
      View Details
    • Value Estimation by Request
      14,868 SF

      720 Montebello Ave

      HOMES (RETIRED, NURSING) • 14,868 SF
      720 Montebello Ave, Phoenix, AZ 85014-2543
      View Details
    • Value Estimation by Request
      2,117 SF

      1106 Whitton Ave

      HOMES (RETIRED, NURSING) • 2,117 SF
      1106 Whitton Ave, Phoenix, AZ 85014-5053
      View Details
    • Value Estimation
      $2,050,000
      7,713 SF

      906 Tuckey Ln

      HOMES (RETIRED, NURSING) • 7,713 SF
      906 Tuckey Ln, Phoenix, AZ 85014-1246
      View Details
    • Value Estimation
      $80,000
      4,658 SF

      1009 Fairmount Ave

      HOMES (RETIRED, NURSING) • 4,658 SF
      1009 Fairmount Ave, Phoenix, AZ 85014
      View Details

    Similar Nearby for Sale

    • $1,850,000
      0.20 Acres

      Phoenix Industrial Property: 7,931 SF

      Central Phoenix warehouse, ideal for various uses.
      1532 E Indianola Ave, Phoenix, AZ 85014
      View Details
    • $2,300,000
      8,500 SF

      Phoenix Office Building For Sale

      Office building in high-demand Phoenix location near amenities and housing.
      714 E Rose Ln, Phoenix, AZ 85014
      View Details
    • $80,000

      Phoenix Land for Sale

      Land available in Phoenix, located off 7th Street and Broadway.
      4417 S 7Th St, Phoenix, AZ 85014
      View Details
    • $4,653,500
      15,313 SF

      NNN Leased Investment Opportunity

      NNN leased Dollar Tree with rental increases and renewal options.
      1240 East Indian School Rd, Phoenix, AZ 85014
      View Details
    • $210,000
      7,861 SF

      Phoenix Industrial Opportunity For Sale

      Industrial property in Phoenix, ideal for manufacturing or distribution.
      1532 E Indianola Ave, Phoenix, AZ 85014
      View Details
    • $4,750,000
      18,547 SF

      Architectural Office Building with Atrium

      Garden-style office building with convenient access and recent upgrades.
      4450 N 12Th St, Phoenix, AZ 85014
      View Details

    Similar Nearby for Lease

    • $8 SF/Yr
      4,898 SF

      Phoenix Office Space Solutions

      Flexible workspaces, tailored to your needs.
      4641 12Th St, Phoenix, AZ 85014
      View Details
    • Contact for pricing
      79,316 SF

      Phoenix Retail Space for Lease

      Prime Phoenix Salon Space Available
      5555 7Th St, Phoenix, AZ 85014
      View Details
    • Contact for pricing

      Retail Land For Lease

      Retail land available for lease in a dense trade area.
      710 W Camelback Rd, Phoenix, AZ 85014
      View Details
    • $2,164 /Mo
      1,258 SF

      Luxury Townhome in Central Phoenix

      New townhome with modern amenities, convenient location in Phoenix.
      4435 N Longview Ave, Phoenix, AZ 85014
      View Details
    • $1,650 /Mo

      Remodeled Condo in Central Phoenix

      Remodeled 2 bed, 2 bath ground unit condo for rent.
      5303 N 7Th St, Phoenix, AZ 85014
      View Details
    • Contact for pricing
      3,500 SF

      Retail Space with Street Visibility

      Retail space with high traffic, strong demographics, and street visibility.
      6307-6327 N 7Th St, Phoenix, AZ 85014
      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.
    1422 Mclellan Blvd
    Phoenix, AZ 85014-1411
    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.