www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
23153761
23153763

3804 E Monterey Wy, Phoenix, AZ 85018

PN
AZ SA706526000
SVN | Desert Commercial Advisors
Listed by SVN | Desert Commercial Advisors
$9,250,000
432 days on market
Updated 3 days ago

15 Unit Complex with 8% IRR

Details
APN 127-20-262
Property Type Multifamily
Sub Type Apartment Building
Units 15
Cap Rate 6.00%
NOI $521,000
Occupancy 100%
Pro-Forma Cap Rate 8.00%
Class A
Buildings 1
Stories 2
Acreage 1.020
Zoning R-3
Investment Type Redevelopment

Centrally Located : Tax Haven : 100% Occupied

Marketing description

Introducing Alameda Villas - Brand New Luxury Townhomes! A stunning new construction community completed in 2024, offering 15 meticulously designed single-family townhomes.

Built for ultimate flexibility, these homes can be sold individually as single-family residences or acquired entirely for a lucrative leasing opportunity. Conveniently situated near premier dining, grocery, and retail destinations.

Thank you for visiting our listing.

The best way to learn more about the property is to email me at [email protected] or call/text at (623)910-4003 with any questions.

Thank you,

Paul Nehmeh

Investment highlights

Class A

Multiple Exit options

Individually plotted so could be sold as package or individually

Has CCRS with Bylaws if separated

Built as Single Family Attached with higher end finishes which will out last a traditional built to rent.

Has a pressure test , energy test and health certificate.

Low maintenance built with synthetic stucco finish.

Property Value $9,000,000

Average rent $3450

Annual Gross Income $621,000

Operating Expenses 16%

(Insurance yearly $12,000

Taxes yearly $30,000

Landscape yearly $7,200

Pest control yearly $1,200

Property management 4% of collected rents)

Operating total $99,360

Vacancy rate 5% (100% Occupancy)

Az demand puts us at 5-0 %

Other states are higher

Annual Net Income $495,558

Cap Rate 5.506

This property did not take any write offs or depreciation.

Similar townhomes sell in low $700s to mid $700s

This property is able to be gated , add a pool and possibly add solar on flat roofs.


Listing Contacts

PN
AZ SA706526000
SVN | Desert Commercial Advisors
Listed by SVN | Desert Commercial Advisors

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$521,000.00
$43,416.67/mo

Valuation Metrics

0
DSCR
5.63%
Cap Rate
5.63%
ROI

Map

Zoning

Intelligence Badge
R-3 ResidentialMulti FamilyMultifamily Residence
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 73 uses
View all 73 uses
Last updated Apr 13, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Robert Romanet
License
SA686850000
Brokerage
ARRT of Real Estate
Brokerage Phone
602-653-0916
Title
Broker of Record
Name
Paul Nehmeh
License
SA706526000
Brokerage
SVN
Brokerage Phone
(480) 425-5500
Title
Advisor
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591