Log In/Sign Up
Your email has been sent.
Six on Heatherbrae 2144 W Heatherbrae Dr 6 Unit Apartment Building $999,900 ($166,650/Unit) 5.05% Cap Rate Phoenix, AZ 85015



Executive Summary
Six on Heatherbrae presents a compelling value-add multifamily investment consisting of spacious two-bedroom, one-bath units, each featuring central air conditioning and private, generously sized backyards--an increasingly rare amenity in this asset class. The property is fully gated, offering enhanced security and tenant appeal. Current rents are significantly below market at approximately $995 per unit, all on month-to-month leases, providing immediate upside. With strategic renovations, rents are projected to achieve $1,300 to $1,450 per unit, creating a clear path to increased cash flow and asset appreciation. An on-site laundry facility offers additional income potential and operational efficiency.
The offering includes two triplex buildings combined purchase price: $999,900.
* 2140 W Heatherbrae - $499,900 must be purchased together
* 2144 W Heatherbrae - $499,900 must be purchased together
Additionally, the adjacent property at 2134 W Heatherbrae will be coming to market at $499,900, presenting a rare opportunity to acquire all three triplexes (9 total units) for a combined price of $1,499,000.
The property is centrally located with strong rental demand drivers and accessibility. Financing options include conventional and commercial loan structures.
All facts and figures are approximate. Buyer to verify all information. Seller is Holds an active real estate Brokers license in AZ and FL
The offering includes two triplex buildings combined purchase price: $999,900.
* 2140 W Heatherbrae - $499,900 must be purchased together
* 2144 W Heatherbrae - $499,900 must be purchased together
Additionally, the adjacent property at 2134 W Heatherbrae will be coming to market at $499,900, presenting a rare opportunity to acquire all three triplexes (9 total units) for a combined price of $1,499,000.
The property is centrally located with strong rental demand drivers and accessibility. Financing options include conventional and commercial loan structures.
All facts and figures are approximate. Buyer to verify all information. Seller is Holds an active real estate Brokers license in AZ and FL
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
-
|
-
|
| Net Operating Income |
$50,466
|
$18.32
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Net Operating Income | |
|---|---|
| Annual | $50,466 |
| Annual Per SF | $18.32 |
Property Facts
| Price | $999,900 | Building Class | C |
| Price Per Unit | $166,650 | Lot Size | 0.20 AC |
| Sale Type | Investment | Building Size | 2,754 SF |
| Cap Rate | 5.05% | No. Stories | 1 |
| No. Units | 6 | Year Built | 1961 |
| Property Type | Multifamily | Parking Ratio | 1.82/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Price | $999,900 |
| Price Per Unit | $166,650 |
| Sale Type | Investment |
| Cap Rate | 5.05% |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.20 AC |
| Building Size | 2,754 SF |
| No. Stories | 1 |
| Year Built | 1961 |
| Parking Ratio | 1.82/1,000 SF |
| Opportunity Zone |
Yes |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 6 | $950.00 | 918 |
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Limited public transit
30/100
Exceptionally bikeable
90/100
Property Taxes
| Parcel Number | 154-29-027 | Improvements Assessment | $0 |
| Land Assessment | $0 | Total Assessment | $10,275 |
Property Taxes
Parcel Number
154-29-027
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$10,275
1 of 34
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Six on Heatherbrae | 2144 W Heatherbrae Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
