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.
31458078
31458103

1625 W Missouri Ave, Phoenix, AZ 85015

KI
AZ SA691658000
Matthews
BS
SA692958000 (AZ)
Matthews
Listed by Matthews
$4,450,000
64 days on market
Updated 59 days ago

The Gem on Missouri

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 22,700
Net Rentable (SqFt) 22,700
Units 29
Cap Rate 4.77%
NOI $212,401
Occupancy 80%
Pro-Forma Cap Rate 6.96%
Pro-Forma NOI $309,639
Price per SqFt $196
Class B
Year Built 1963
Investment Type Value Add

Value-Add Multifamily | $153k/ Unit | $196/ Per SF

Marketing description

Gem on Missouri presents a compelling investment opportunity to acquire a 29-unit multifamily community in the highly desirable Midtown Phoenix submarket. Located at 1623–1625 W Missouri Ave, the property was originally constructed in 1963 and spans approximately ±22,400 square feet, with an average unit size of ±772 SF, offering efficient and functional floor plans that appeal to a broad renter base.

The property is currently achieving average rents of approximately $1,074, below market comparables averaging $1,317, representing upside of approximately $243 per unit. The asset has already undergone comprehensive interior renovations, including upgraded finishes and in-unit washer and dryer across all units, positioning this as a primarily operational value-add opportunity. With projected stabilized rents of approximately $1,193, an investor can drive revenue growth through continued lease trade-outs and improved management, rather than significant capital improvements.

The offering is supported by strong submarket fundamentals, including continued population growth, proximity to major employment hubs, and access to key lifestyle amenities throughout Midtown and Central Phoenix.

Offered at $4.45M ($153K/unit), Gem on Missouri provides investors the ability to acquire scale in a core Phoenix location with in-place renovations, operational upside, and long-term appreciation potential.

Investment highlights

● Year Built: 1963

● Net Rentable Area: ±22,700 SF

● Average Unit Size: ±783 SF

● Submarket: Midtown Phoenix

● Price: $4,450,000

● Price Per Unit: $153,000

● Price Per SF: $199

● Current Cap: 4.77%

● Pro Forma Cap: 6.96%

● Average Current Rents: $1,074

● Rent Comp Average: $1,317

● Rent Upside: ~$240+ per unit

● Modern Interior Finishes

● In-Unit Washer & Dryer in All Units

● Gated Community with Controlled Access

● Resort-Style Pool and Outdoor Lounge Areas

● On-Site Fitness Center

● Covered Parking for Tenant Convenience

● BBQ & Picnic Areas Enhancing Resident Experience

● Open Floor Plans with Natural Light and Functional Layouts

● Stainless Steel Appliances and Updated Unit Interiors

● Pet-Friendly Community Expanding Tenant Pool

Listing Contacts

KI
AZ SA691658000
Matthews
BS
SA692958000 (AZ)
Matthews
Listed by Matthews

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
$212,401.00
$17,700.08/mo

Valuation Metrics

0
DSCR
4.77%
Cap Rate
4.77%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
David Harrington
License
License NO. CO701910000, BR715518000 (AZ)
Title
Broker of Record
*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