Log In/Sign Up
Your email has been sent.
Mirador Apartments 2424 E Grandview Rd 36 Unit Apartment Building $5,995,000 ($166,528/Unit) 5% Cap Rate Phoenix, AZ 85032



Investment Highlights
- 36 Units, Garden Style, Built in 1984
- Value-Add Opportunity Through Interior & Exterior Renovations
- Covered Parking, Brand New Asphalt, On-Site Laundry Facility, & Community Pool
- (3) Studios, (6) 1-Bed / 1-Bath, & (27) 2-Bed / 1-Bath
- Assumable Financing Available
- Individually Metered for Electricity
Executive Summary
Mirador Apartments is a 36-unit garden-style multifamily community built in 1984 and centrally positioned in one of North Phoenix's most active growth corridors. The offering combines stabilized in-place cash flow, a clear value-add path, and attractive assumable financing, delivering meaningful day-one yield with significant long-term upside.
The unit mix consists of (3) studios, (6) one-bedroom/one-bathroom units, and (27) two-bedroom/one-bathroom units, with the heavier two-bedroom weighting catering to the steady, long-term renter demand that defines this submarket. Units are clean and rentable in current condition, allowing a new owner to execute a measured renovation strategy on natural turnover. Interior modernization, including kitchens, bathrooms, flooring, and in-unit washer/dryer additions, paired with exterior enhancements offers the most direct path to NOI growth.
Resident amenities include covered parking, an on-site laundry facility, and a community pool, and the property has already benefited from recent capital investment including a brand-new asphalt parking lot and updated landscaping.
A key feature of this offering is an assumable loan in the amount of $2,809,000 at a 4.25% fixed interest rate, amortized over 23 years, with approximately five years of term remaining through 2031. This in-place financing provides immediate accretion that will be difficult to replicate with new debt in today's rate environment.
Located minutes from the Paradise Valley Mall redevelopment, the SR-51 freeway, and major North Phoenix employment centers, Mirador Apartments represents an ideal acquisition for investors seeking durable yield, defined value-add upside, and below-market financing in a strengthening submarket.
The unit mix consists of (3) studios, (6) one-bedroom/one-bathroom units, and (27) two-bedroom/one-bathroom units, with the heavier two-bedroom weighting catering to the steady, long-term renter demand that defines this submarket. Units are clean and rentable in current condition, allowing a new owner to execute a measured renovation strategy on natural turnover. Interior modernization, including kitchens, bathrooms, flooring, and in-unit washer/dryer additions, paired with exterior enhancements offers the most direct path to NOI growth.
Resident amenities include covered parking, an on-site laundry facility, and a community pool, and the property has already benefited from recent capital investment including a brand-new asphalt parking lot and updated landscaping.
A key feature of this offering is an assumable loan in the amount of $2,809,000 at a 4.25% fixed interest rate, amortized over 23 years, with approximately five years of term remaining through 2031. This in-place financing provides immediate accretion that will be difficult to replicate with new debt in today's rate environment.
Located minutes from the Paradise Valley Mall redevelopment, the SR-51 freeway, and major North Phoenix employment centers, Mirador Apartments represents an ideal acquisition for investors seeking durable yield, defined value-add upside, and below-market financing in a strengthening submarket.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| 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 (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $5,995,000 | Building Class | C |
| Price Per Unit | $166,528 | Lot Size | 0.84 AC |
| Sale Type | Investment | Building Size | 23,850 SF |
| Cap Rate | 5% | Average Occupancy | 94% |
| No. Units | 36 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1984/2019 |
| Property Subtype | Apartment | Parking Ratio | 2.18/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | C-2 | ||
| Price | $5,995,000 |
| Price Per Unit | $166,528 |
| Sale Type | Investment |
| Cap Rate | 5% |
| No. Units | 36 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.84 AC |
| Building Size | 23,850 SF |
| Average Occupancy | 94% |
| No. Stories | 3 |
| Year Built/Renovated | 1984/2019 |
| Parking Ratio | 2.18/1,000 SF |
| Zoning | C-2 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 3 | $859.00 | 525 |
| 1+1 | 6 | $1,159 | 650 |
| 2+1 | 27 | $1,177 | 750 |
1 1
Fairly walkable
50/100
Very drivable
80/100
Limited public transit
30/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 214-27-002E | Total Assessment | $171,693 |
| Land Assessment | $0 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
Property Taxes
Parcel Number
214-27-002E
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$171,693
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Mirador Apartments | 2424 E Grandview Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
