Log In/Sign Up
Your email has been sent.
Campbell 7-Unit new construction 1106 Campbell Ave 7 Unit Apartment Building $3,975,720 CAD ($567,960 CAD/Unit) 7.65% Cap Rate Phoenix, AZ 85014
Investment Highlights
- New construction to be built; shovel ready; proven location, plans and design
- Buy for long-term income or lease/stabilize and sell for significant profit
- High demand rental area withy easy access to major employment centers
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $3,975,720 CAD | Building Class | B |
| Price Per Unit | $567,960 CAD | Construction Status | Under Construction |
| Sale Type | Investment | Building Size | 13,300 SF |
| Cap Rate | 7.65% | No. Stories | 2 |
| Sale Condition | Build to Suit | Year Built | 2027 |
| No. Units | 7 | Parking Ratio | 0.15/1,000 SF |
| Property Type | Multifamily | Cross Streets | 12 St/Camelback Rrd |
| Property Subtype | Apartment | ||
| Zoning | R3 | ||
| Price | $3,975,720 CAD |
| Price Per Unit | $567,960 CAD |
| Sale Type | Investment |
| Cap Rate | 7.65% |
| Sale Condition | Build to Suit |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | B |
| Construction Status | Under Construction |
| Building Size | 13,300 SF |
| No. Stories | 2 |
| Year Built | 2027 |
| Parking Ratio | 0.15/1,000 SF |
| Cross Streets | 12 St/Camelback Rrd |
| Zoning | R3 |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer Hookup
- Heating
- Ceiling Fans
- Tile Floors
- Double Vanities
- Kitchen
- High Speed Internet Access
- Refrigerator
- Stainless Steel Appliances
- Range
- Walk-In Closets
- Carpet
- Wi-Fi
- Yard
- Dining Room
- Double Pane Windows
- Patio
- Window Coverings
- Large Bedrooms
- Quartz Countertops
Site Amenities
- Courtyard
- Private Bathroom
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2.5 | 7 | $4,402 CAD | 1,900 |
1 1
Moderately walkable
60/100
Very drivable
80/100
Some public transit
40/100
Exceptionally bikeable
90/100
Property Taxes
| Parcel Numbers | Total Assessment | $47,463 CAD (2025) | |
| Land Assessment | $62 CAD (2025) | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $0 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$62 CAD (2025)
Improvements Assessment
$0 CAD (2025)
Total Assessment
$47,463 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2026
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Campbell 7-Unit new construction | 1106 Campbell Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.