Log In/Sign Up
Your email has been sent.
100% Occupied Duplex + Separate Fourplex Dev 8916 N 11th St 2 Unit Apartment Building $525,000 ($262,500/Unit) 3.98% Cap Rate Phoenix, AZ 85020



Investment Highlights
- Two-property offering at 8916 and 8918 N 11th Street in Phoenix’s Sunnyslope neighborhood
- Current scheduled rent of $2,400 monthly and $28,800 annually
- Two separate parcels: APN 160-02-067 and APN 160-02-068 per the plans—buyer to verify
- 100% occupied, income-producing duplex with two separately rented units
- Current NOI of $20,874, providing a 3.98% cap rate at the $525,000 asking price
- Approximately 14,263 gross square feet of combined land area, or approximately 0.327 acre
Executive Summary
8916 and 8918 N 11th Street offer a unique opportunity to acquire a 100% occupied duplex together with a separate rear R-4 development parcel in Phoenix’s Sunnyslope neighborhood.
The existing duplex at 8916 N 11th Street, APN 160-02-067, contains approximately 1,865 rentable square feet. Unit A is a 2-bedroom/1.5-bath unit of approximately 1,066 square feet, and Unit B is a 1-bedroom/1-bath unit of approximately 799 square feet. Both units are occupied at $1,200 per month, producing $2,400 in monthly scheduled rent and $28,800 annually. Tenants pay separately metered electricity and cable. Current NOI is $20,874, providing a 3.98% cap rate at the $525,000 asking price.
The offering also includes the separate rear parcel addressed as 8918 N 11th Street and identified in the plans as APN 160-02-068. This parcel conveys with a substantial planning and engineering package for a proposed two-story fourplex containing two 2-bedroom/2-bath units and two 3-bedroom/2-bath units, totaling approximately 3,709 square feet.
Available materials include a site plan, a 15-page architectural set, landscape plans, a geotechnical report, utility information and related legal and engineering documents. The plans are marked “Not for Construction.” Previous variances and approvals are subject to current City verification and may require renewal. Additional civil, fireline, water and sewer, building, mechanical, electrical and permitting work remains incomplete. The proposed development is not represented as permit-ready or shovel-ready.
The property is located near neighborhood services, employment centers, major transportation routes and a public park. This offering provides existing rental income today with the potential for future multifamily development on the additional parcel.
No seller financing is available.
Information is believed reliable but is not guaranteed. Buyer must independently verify occupancy, rents, expenses, square footage, parcel dimensions, zoning, title, variances, plans, permits, utilities, development costs and the feasibility of any proposed use. Tenant names, deposits, lease dates and lease documents are not included in public marketing and may be provided to a buyer under contract during due diligence.
The existing duplex at 8916 N 11th Street, APN 160-02-067, contains approximately 1,865 rentable square feet. Unit A is a 2-bedroom/1.5-bath unit of approximately 1,066 square feet, and Unit B is a 1-bedroom/1-bath unit of approximately 799 square feet. Both units are occupied at $1,200 per month, producing $2,400 in monthly scheduled rent and $28,800 annually. Tenants pay separately metered electricity and cable. Current NOI is $20,874, providing a 3.98% cap rate at the $525,000 asking price.
The offering also includes the separate rear parcel addressed as 8918 N 11th Street and identified in the plans as APN 160-02-068. This parcel conveys with a substantial planning and engineering package for a proposed two-story fourplex containing two 2-bedroom/2-bath units and two 3-bedroom/2-bath units, totaling approximately 3,709 square feet.
Available materials include a site plan, a 15-page architectural set, landscape plans, a geotechnical report, utility information and related legal and engineering documents. The plans are marked “Not for Construction.” Previous variances and approvals are subject to current City verification and may require renewal. Additional civil, fireline, water and sewer, building, mechanical, electrical and permitting work remains incomplete. The proposed development is not represented as permit-ready or shovel-ready.
The property is located near neighborhood services, employment centers, major transportation routes and a public park. This offering provides existing rental income today with the potential for future multifamily development on the additional parcel.
No seller financing is available.
Information is believed reliable but is not guaranteed. Buyer must independently verify occupancy, rents, expenses, square footage, parcel dimensions, zoning, title, variances, plans, permits, utilities, development costs and the feasibility of any proposed use. Tenant names, deposits, lease dates and lease documents are not included in public marketing and may be provided to a buyer under contract during due diligence.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| 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 (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| 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 | $525,000 | Apartment Style | Low-Rise |
| Price Per Unit | $262,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.33 AC |
| Cap Rate | 3.98% | Building Size | 1,892 SF |
| Gross Rent Multiplier | 18.24 | Average Occupancy | 100% |
| No. Units | 2 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1964 |
| Property Subtype | Apartment | Parking Ratio | 2.64/1,000 SF |
| Zoning | R-4 - Residential | ||
| Price | $525,000 |
| Price Per Unit | $262,500 |
| Sale Type | Investment |
| Cap Rate | 3.98% |
| Gross Rent Multiplier | 18.24 |
| No. Units | 2 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.33 AC |
| Building Size | 1,892 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1964 |
| Parking Ratio | 2.64/1,000 SF |
| Zoning | R-4 - Residential |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Cable Ready
- Storage Space
- Washer/Dryer
- Heating
- Ceiling Fans
- Tile Floors
- Kitchen
- Refrigerator
- Range
- Tub/Shower
- Carpet
- Linen Closet
- Patio
Site Amenities
- Storage Space
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $1,200 | 799 |
| 2+1.5 | 1 | $1,200 | 1,066 |
1 1
Fairly walkable
50/100
Very drivable
80/100
Some public transit
40/100
Very bikeable
80/100
Property Taxes
| Parcel Number | 160-02-067 | Total Assessment | $16,353 |
| Land Assessment | $0 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
Property Taxes
Parcel Number
160-02-067
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$16,353
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 33
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
100% Occupied Duplex + Separate Fourplex Dev | 8916 N 11th St
