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

    2781 Osborn Dr Lake Havasu City, AZ 86406-8629

    • Assisted living facilities
    • 38,769 SF
    • 4.23 lot acres
    OFF-MARKET
    Last Sale
    Dec 29, 2022
    $9,762,881
    Value Estimations
    $9,765,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US07-1352191
    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

    • Alicia Cikowski / Physician
    • Katelyn Costello / Physician
    • Melissa Peru / Physician
    • Haven Health Lake Havasu / Nursing Home
    • Jennifer Kaley / Physician

    Property Details for 2781 Osborn Dr

    Year built
    1996
    Construction
    STEEL FRAME
    Lot size
    4.23 lot acres
    Property size
    38,769 SF
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    114-16-059A
    APU
    11416059A

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $7,810,000

    • Alternative Use

      Use
      Estimation
      AUTO REPAIR, GARAGE
      $8,550,000
      RESTAURANT
      $8,515,000
      APARTMENT HOUSE (5+ UNITS)
      $6,405,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Lake Havasu City
    County
    Mohave
    State
    Arizona
    Longitude
    -114.295
    Latitude
    34.4529
    CBSA code
    29420
    CBSA name
    LAKE HAVASU CITY-KINGMAN, AZ MICROPOLITAN 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
    2020
    $29,050
    $0.00
    $0.00
    $847,806
    -
    $652,447
    $4,999,590
    $5,652,037

    Comparable in this City

    • Value Estimation by Request
      35,484 SF

      3576 Kearsage Dr

      HOMES (RETIRED, NURSING) • 35,484 SF
      3576 Kearsage Dr, Lake Havasu City, AZ 86406-9115
      View Details
    • Value Estimation
      $2,500,000
      22,210 SF

      1221 Claremont Dr

      HOMES (RETIRED, NURSING) • 22,210 SF
      1221 Claremont Dr, Lake Havasu City, AZ 86406-8684
      View Details
    • Value Estimation by Request
      1,525 SF

      375 Buccaneer Ln

      HOMES (RETIRED, NURSING) • 1,525 SF
      375 Buccaneer Ln, Lake Havasu City, AZ 86406-6945
      View Details
    • Value Estimation by Request
      6,976 SF

      2731 Jamaica S Blvd

      HOMES (RETIRED, NURSING) • 6,976 SF
      2731 Jamaica S Blvd, Lake Havasu City, AZ 86406-7770
      View Details
    • Value Estimation
      $805,000
      4,869 SF

      2715 Maricopa Ave

      MEDICAL CLINIC • 4,869 SF
      2715 Maricopa Ave, Lake Havasu City, AZ 86406-8514
      View Details
    • Value Estimation
      $505,000
      3,257 SF

      2872 Jamaica S Blvd

      MEDICAL CLINIC • 3,257 SF
      2872 Jamaica S Blvd, Lake Havasu City, AZ 86406-7707
      View Details

    Similar Nearby for Sale

    • $2,400,000
      7,320 SF

      Lake Havasu City Rehab Facility

      Rehabilitation complex with eight units in a quiet residential area.
      3301 Osborn Dr, Lake Havasu City, AZ 86406
      View Details
    • $399,000
      0.16 Acres

      Lake Havasu City Land

      Land with lake, mountain, and landscape views in Havasu Riviera.
      2324 Lk Rdg Way, Lake Havasu City, AZ 86406
      View Details
    • $299,000
      0.58 Acres

      Land in Exclusive Lake Community

      Luxurious land in a gated Lake Havasu City community.
      3044 Camino De Ln Enclave, Lake Havasu City, AZ 86406
      View Details
    • $700,000
      0.19 Acres

      View Lot in Havasu Riviera

      Desirable view lot with approved plans in Havasu Riviera.
      2436 The Rdgs Way, Lake Havasu City, AZ 86406
      View Details
    • $600,000
      0.20 Acres

      Lake Havasu City Homesite

      Walk-out lot with lake and mountain views in gated community.
      2404 Desert Ridge Ct W, Lake Havasu City, AZ 86406
      View Details
    • $699,000
      1.20 Acres

      Lake Havasu City Land

      Exclusive gated community land with desert, lake, and mountain views.
      2980 Plz, Lake Havasu City, AZ 86406
      View Details

    Similar Nearby for Lease

    • $3,500 /Mo
      3,007 SF

      Remodeled Commercial Space with Highway Frontage

      Turnkey commercial space with highway frontage and exceptional visibility.
      2818 Sweetwater Ave, Lake Havasu City, AZ 86406
      View Details
    • $1.83 SF/Yr
      6,300 SF

      Lake Havasu City Retail Space

      High-traffic retail/office space available.
      3269 Maricopa Ave, Lake Havasu City, AZ 86406
      View Details
    • $1,235 /Mo

      Modern Apartment with Covered Parking

      Contemporary apartment featuring stainless steel appliances and assigned covered parking.
      3556 Kearsage Dr, Lake Havasu City, AZ 86406
      View Details
    • $449 /Mo
      11,646 SF

      Lake Havasu City Storage Unit

      Storage unit in a convenient Lake Havasu City location.
      3350 Sweetwater Ave, Lake Havasu City, AZ 86406
      View Details
    • $6,250 /Mo

      Hybrid Commercial Building with Office/Warehouse

      5,000 SF flex building with office and warehouse space.
      2880 Sweetwater Ave, Lake Havasu City, AZ 86406
      View Details
    • Contact for pricing

      Commercial Land Near Highway 95

      1.24 acre commercial land with high visibility near Hwy 95.
      1735 Mcculloch Blvd S, Lake Havasu City, AZ 86406
      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.
    2781 Osborn Dr
    Lake Havasu City, AZ 86406-8629
    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.