buena vida apartments - cmnphx.combuena vida apartments is a three-story apartment community built...

Investment Property Offering

A 24 Unit Apartment Complex Located in Phoenix, ArizonaSeller Financing Available

Buena VidaApartments

2417 W. Campbell Ave. Phoenix, AZ

Bill Hahn Senior Vice President 602 222 5105 – Direct 602 418 9578– [email protected]

Jeffrey Sherman Senior Associate 602 222 5109 – Direct602 694 1127 – [email protected]

Trevor Koskovich Senior Associate602 222 5145 – Direct480 227 7420 - [email protected]

www.colliers.com/phoenix

Table of Contents I Executive Summary 1

II Property Photos 3

III Location Maps Aerial Far 4 Aerial Close 5 Parcel Map 6 IV Financial Summary 7

V Comparables Rent 9 Sales 11 VII Appendix Legal Disclaimer

Location 2417 W. Campbell Avenue Phoenix, Arizona 85015

List Price $599,000

Price Per Unit $24,958

Price Per Square Foot $38.40

Total Units 24

Building Square Footage 15,600

Number of Buildings 2

Land Acres 0.56

Seller Financing 25% down payment, 7.5% interest only

Executive Summary

EXECUTIVE SUMMARY | COLLIERS INTERNATIONAL | 1

Cross Street Black Canyon Hwy. & Campbell Ave.

Market Phoenix

Sub Market I-17 Corridor

Year Built 1983

Building Class B

Location Class C

HVAC Individual

Tax Parcel Number 154-17-020

Foundation Type Concrete Slab

Number of Stories 3

Campus LoftsApartments

1116 East Lemon Street Tempe, AZ


2417 W. Campbell Avenue Phoenix, AZ

EXECUTIVE SUMMARY | COLLIERS INTERNATIONAL | 2

Executive Summary

AREA DESCRIPTION

Buena Vida Apartments is located at 2417 W. Campbell Avenue, in Phoenix, Arizona. It is situated on Campbell Avenue just east of the Interstate-17 access road, one block south of Camelback Road. This frontage places residents within very close proximity to the metro Phoenix freeway system. Interstate-10 is located three miles south of Buena Vida, and SR-51 is located four miles east of the property. These freeways give residents easy access to Downtown Phoenix and all points in the metropolitan area. Close-by employment opportunities are concentrated along the highly desirable Camelback Corridor, and the Central Corridor, home to the largest employment centers in Arizona, located four miles to the east of Buena Vida Apartments. The prestigious Biltmore area, with its prominent retail and entertainment destinations, is located five miles to the east of the property.

A variety of schools are within walking distance of Buena Vida Apartments, providing residents with children easy access to public education. Parks, churches, and public facilities are located within a mile of the property. Grand Canyon University, with an enrollment (on-campus and online) of approximately 20,000 students, is approximately two miles to the northwest of Buena Vida Apartments.

PROPERTY DESCRIPTION

Buena Vida Apartments is a three-story apartment community built in 1983. The community consists entirely of two-bedroom / one bathroom units of approximately 650 square feet each. All units are rented unfurnished. The property is built of frame and stucco construction. The property is individually metered for electricity, and master-metered for water and gas.

Outdoor amenities include a new on-site laundry facility, on-site manager, front security doors and ample parking spaces for residents. Buena Vida Apartments has recently undergone recent renovations making it very appealing compared to surrounding apartments. Renovations include: new appliances, kitchen counter tops, cabinets and bathroom vanities, tile/carpet, exterior/interior paint, refinished parking lot, and refurbished air-condition units.

The two buildings of Buena Vida Apartments are constructed on a parcel of approximately 0.56 acres, with a total of 15,600 rentable square feet.



PROPERTY PHOTOS | COLLIERS INTERNATIONAL | 3

Property Photos



Aerial - Far

LOCATION MAPS | COLLIERS INTERNATIONAL | 4



Buena Vida Apartments


Aerial - Close





Parcel Map




Projected Financial Summary

FINANCIAL SUMMARY | COLLIERS INTERNATIONAL | 7

Year Built 1983

Total Units Total Square Feet24 15,600

Units Type Sq. Ft. Actual RentEstimated Current

24 2BD/1BA 650 $525 12,600$

Monthly Scheduled Gross Rent 12,600$

Annual Scheduled Gross Rent 151,200$ Physical Vacancy (3 Units) 15.0% (22,680)$

Total Vacancy 15.0% (22,680)$ Net Rental Income 128,520$

Other Income *Estimated at $10/month/occupied unit 2,448$

Gross Operating Income 130,968$

OPERATING EXPENSESProperty Taxes *Actual 2009 Taxes 12,438$ Insurance *Estimated At $150/unit 3,600$ Maintenance *Estimated At $300/unit 7,200$ Repairs *Estimated At $300/unit 7,200$ Electricity *Estimated At $150/unit 3,600$ Gas *Estimated At $25/unit 600$ Sewer and Water *Estimated At $200/unit 4,800$ Trash *Estimated At $100/unit 2,400$ Payroll *Estimated At $400/unit 9,600$ Management Fee *Estimated To be 5% of Collected Rent 6,426$ Administrative Expenses *Estimated At $115/unit 2,760$ Capital Reserve *Estimated At $250/unit 6,000$ Total Operating Expenses 66,624$

Operating Cost Per Unit 2,776$ Operating Cost Per Sq Ft 4.27$

Net Operating Income 64,344$

Note: Rents and physical vacancy is as quoted by the on-site manager. Economic vacancy and expenses are estimated, except for property taxes, which are quoted from Maricopa

County Treasurers Office.



CO

MPA

RA

BLES

| C

OLL

IERS

INTE

RNAT

ION

AL

| 8

Rent

Com

para

bles

Adj

uste

d M

onth

ly R

ent

Prop

erty

Loc

atio

nYe

arB

uilt

% V

acan

tU

nit M

ixTo

tal U

nits

S.F.

Mon

thly

Ren

tM

onth

lyR

ent /

S.F

.A

djus

ted

Ren

tA

djus

ted

Ren

t / S

.F.

Phot

o

Linc

oln

Vill

age

1984

17%

1 B

ed, 1

Bat

h55

578

$399

$0.6

9$3

66$0

.63

2211

W. C

ampb

ell A

ve.

Con

cess

ions

: $1

2 B

ed, 1

Bat

h20

819

$550

$0.6

7$5

04$0

.62

Pho

enix

, AZ

850

15m

ove-

in

2 B

ed, 2

Bat

h40

819

$499

$0.6

1$4

58$0

.56

Tota

ls/A

vera

ges

115

704

$460

$0.6

5$4

22$0

.60

Vis

ta D

el P

rado

1972

6%25

29 W

. Cam

pbel

l Ave

.C

once

ssio

ns:

$225

2 B

ed, 1

Bat

h72

860

$475

$0.5

5$4

54$0

.53

Pho

enix

, AZ

850

17m

ove-

in

Tota

ls/A

vera

ges

7286

0$4

75$0

.55

$454

$0.5

3

Will

ow S

prin

gs19

8616

%1

Bed

, 1 B

ath

9645

0$4

19$0

.93

$384

$0.8

542

27 N

. 27t

h A

ve.

Con

cess

ions

: One

1 B

ed, 1

Bat

h15

657

8$4

39$0

.76

$402

$0.7

0P

hoen

ix, A

Z 8

5017

mon

th fr

ee2

Bed

, 1 B

ath

108

779

$599

$0.7

7$5

49$0

.70

2 B

ed, 2

Bat

h10

886

2$6

49$0

.75

$595

$0.6

9To

tals

/Ave

rage

s46

866

4$5

20$0

.79

$477

$0.7

2

Can

yon

Woo

ds19

8436

%1

Bed

, 1 B

ath

3248

1$3

95$0

.82

$362

$0.7

525

24 W

. Gle

nros

a A

ve.

Con

cess

ions

: One

1

Bed

, 1 B

ath

6457

3$4

25$0

.74

$390

$0.6

8P

hoen

ixA

Z85

017

mon

thfre

e1

Bed

1B

ath

6461

9$4

40$0

71$4

03$0

65P

hoen

ix,A

Z85

017

mon

thfre

e1

Bed

,1B

ath

6461

9$4

40$0

.71

$403

$0.6

52

Bed

, 1 B

ath

3278

0$5

50$0

.71

$504

$0.6

52

Bed

, 2 B

ath

3284

9$5

72$0

.67

$524

$0.6

2To

tals

/Ave

rage

s22

464

2$4

64$0

.72

$425

$0.6

6

Ave

rage

s19

8223

%

NO

TE

:“A

djus

ted

Mon

thly

Ren

t” is

the

eff

ecti

ve r

ent

rece

ived

by

the

prop

erty

ow

ner

afte

r ad

just

ing

for

any

rent

al

conc

essi

ons,

on

an a

ssum

ed o

ne-y

ear

leas

e. B

y w

ay o

f ex

ampl

e, if

the

quo

ted

mar

ket

rent

is $

600

per

mon

th, a

nd o

ne

mon

th f

ree

wit

h a

twel

ve-m

onth

leas

e, t

he A

djus

ted

Mon

thly

Ren

t is

$55

0 (

($60

0 X

11)

/ 12

)

Buen

a Vid

aA

part

men

ts24

17 W

. Cam

pbel

l Ave

nue

Pho

enix

, AZ

MARKET SYNOPSIS | COLLIERS INTERNATIONAL | 9

Subject Property Comparison

Note - “Adjusted Monthly Rent” is the effective rent received by the property owner after adjusting for any rental concessions, on an assumed one-year lease. By way of example, if the quoted marketrent is $600 per month, and one month is free with a twelve-month lease, the Adjusted Monthly Rent is $550 ( ($600 X 11) / 12 ).

Unit Mix Total Units S.F. Monthly Rent

MonthlyRent / S.F.

AdjustedMonthly

Rent

Adjusted Rent / S.F.

2 Bed, 1 Bath 24 650 525$ 0.81$ 525$ 0.81$ Totals/Averages 24 650 525$ 0.81$ 525$ 0.81$

Comparables Property SummaryUnit Mix Total Units S.F. Monthly

RentMonthly

Rent / S.F.AdjustedMonthly

Rent

Adjusted Rent / S.F.

1 Bed, 1 Bath 467 550 425$ 0.77$ 390$ 0.71$ 2 Bed, 1 Bath 232 808 808$ 1.00$ 550$ 0.68$ 2 Bed, 2 Bath 180 850 850$ 1.00$ 602$ 0.71$ Totals/Averages 879 736 694$ 0.92$ 514$ 0.70$



Moon ValleyCountry Club

North/SouthGC

Quail RunGC Scottsdale Country Club

Sun CityCC

CountryMeadows GC

StateCapitol

AmericaWest Arena

Tempe DiabloStadium

Salt R iver Pima-MaricopaIndian Rese rvation

Fort McD owellMohave-Apache

Indian Rese rvation

Gila R iverIndian Rese rvation

Lost DutchmanState Park

Est rella MountainRegional Park

Phoenix South Mountain Park

TontoNat'l

Forest

McD owellMountain

Park

ThunderbirdPark

White TankMountain

Regional Park

LakePleasant

BartlettReservoir

Agua

Fria

River

Verde Rive

r

New

Rive

r

LakeBonita

Trilby WashDetention Basin

SaquaroLake

Salt River

Salt River

CanyonLake

Gila River

CanyonLake

Cave

Cre

ek

Gila River

Verde River

Verde River

Syca

more

Cre

ek

Alder Creek

Skun

k Cree

k

Cave Creek

Syca

more Cr

eek

Queen Creek

Beeli

ne H

wy

Beeli

ne H

wy

New R

iver R

d

7th

St7t

h St

7th

St7t

h St

Irvine Rd

7th

Ave

7th

Ave

7th

Ave

Cave

Cre

ek R

d

Scot

tsda

le R

dSc

otts

dale

Rd

Pim

a Rd

56th

St

Carefree Hwy

Dove Valley Rd

Lone Mtn Rd

Morristown Hwy

Carefree Hwy

Scot

tsda

le R

d

Lake

Plea

sant

Rd

Cave

Cre

ek R

d

Tatu

m B

lvdTa

tum

Blvd

Dynamite Blvd

Dixileta Dr

Lone Mountain Rd

Happy Valley Rd

51st

Ave

51st

Ave

51st

Ave

19th

Ave

67th

Ave

67th

Ave

67th

Ave

35th

Ave

83rd

Ave

83rd

Ave

Pinnacle Peak Rd Pinnacle Peak Rd

Jomax Rd

Pinnacle Peak Rd

Pinnacle Peak Rd

59th

Ave

40th

St

Deer Valley Rd

Canal

Rd

Deer Valley Rd

75th

Ave

75th

Ave

Johnson Blvd

El M

irage

Rd

Beardsley RdBeardsley RdBeardsley Rd

43rd

Ave

32nd

St

32nd

St

99th

Ave

91st

Ave

91st

Ave

107t

hAv

e10

7th

Ave

Union Hills DrUnion Hills Dr

El M

irage

Rd

Bell RdBell RdBell Rd

64th

St

64th

St

64th

St

56th

St

Dysa

rt Rd

Surp

rise

Ave

Hayd

en R

d

Bush Hwy

Greenway RdGreenway

RdGreenway Rd

Bear

dsle

y Ca

nal R

d

Fountain

Hills Blvd

59th

Ave

Palisades

Blvd

Thunderbird RdThunderbird Rd Thunderbird Rd

111t

hAv

e

Sweetwater Ave

24th

St

24th

St

Cactus RdCactus Rd 66th StCactus Rd

108t

h St

96th

St PalominoBlvd Kingstree

BlvdShea BlvdPeoria Ave

44th

St

Via Linda

Mountain View Rd

104t

h St

Doubletree Ranch RdDunlap AveOlive Ave

Cent

ralA

ve

27th

Ave

Via DeVentura

Beeline Hwy

Northern Ave

16th

St

Litc

hfie

ld R

d

Glendale Ave

Lincoln Dr

63rd

Ave

105t

hAv

e

Inve

rgor

don

Rd

Mcdonald DrBethany Home Rd

20th

St

Bush Hwy

Camelback RdCamelback Rd

Pim

a Rd

Pim

a Fr

wy

Pima Frwy

Indian School Rd

Papago Frwy

Indian School RdIndian School Rd

Osborn Rd

Reck

er R

d

Thomas Rd

Powe

r Rd

Thomas Rd

115t

hAv

e

Grand Ave

Encanto Blvd Oak St

52nd

St

Reem

s Rd

195t

hAv

e

Tuth

ill Rd

Mcdowell Rd Mcdowell RdMcdowell Rd

ValV

ista

Dr

Higl

ey R

d

Colle

geAv

e

Mckellips Rd

Red Mountain Frwy

Maricopa Frwy

Santan Frwy

Mckellips RdVan Buren St

Mcc

linto

ck D

r

Buckeye Rd

99th

Ave

Stap

ley

Dr

Washington St

7th

Ave

7th

Ave

19th

Ave

Cent

ral A

ve

7th

St

24th St

24th

St

59th

Ave

User

y Pas

s Rd

91st

Ave

51st

Ave

35th

Ave

Curry Rd

Jack

rabb

it Trl

Sky Harbor Blvd Brown RdBrown RdYuma Rd

Cotto

n Ln

Western Ave

Mill

Ave

Prie

st D

r

Rura

l Rd

Mcc

linto

ck D

r

Estre

lla P

kwy

Estre

lla P

kwy

University Dr University Dr

Dobs

on R

dDo

bson

Rd

Hard

y Dr

40th

St

40th

St

52nd

St Main StMain StMain St Apache TrlApache Blvd

Lind

say

Rd

Alm

a Sc

hool

Rd

Alm

a Sc

hool

Rd

Mes

a Dr

Powe

r Rd

Coun

try C

lub

Dr

Gilb

ert R

d Gre

enfie

ld R

d

Crism

on R

d

48th

St

48th

St

Broadway Rd Broadway RdBroadway Rd Broadway Ave

32nd

St

32nd

St

Soss

aman

Rd Pueblo Rd

Southern AveSouthern AveSouthern Ave

Baseline Rd Baseline RdBaseline Rd Baseline Rd

Mcq

ueen

Rd

20th

St

Guadalupe Rd Guadalupe RdDobbins Rd

44th

St

Price

Frw

y

Elliot Rd Elliot Rd

Coop

er R

d

Warner Rd

Ellsw

orth

Rd

Ray Rd

Rura

l Rd

Ray Rd

Williams Field RdChandler BlvdChandlerBlvd Ar

izona

Ave

Dese

rt Fo

othil

lsPk

wy

Liberty LnPecos Rd

Pecos Rd

Mar

icopa

Rd

Higl

ey R

d

Beltline Road

Queen Creek RdQueen Creek Rd

Gilb

ert R

dG

ilber

t Rd

Mer

idia

n Rd

Alm

a Sc

hool

Rd

Riggs Rd

Price

Rd

Dobs

on R

d

Hunt HwyHunt Hwy

Apache

Trl

Mckellips Blvd

Corte

z RdIro

nwoo

d Dr

Mer

idia

n Rd

Idah

o Rd

Lost Dutchman Blvd

Superstition Blvd

Holm

es R

d

Mou

ntai

nVi

ew R

dOld West Hwy

Gol

dfie

ld R

d

Tom

ahaw

k Rd

Southern Ave

Moe

ur R

d

Mou

ntai

n Rd

Vine

yard

Rd

Vine

yard

Rd

Indian Rt 3

Combs Rd

Schn

epf R

d

Hunt Hwy

Queen Creek Rd

Qua

il Run

Ln

128th

Ave

Stardust Blvd

DelW

ebb Bl

vd Greenway Pkwy

Cave Creek Rd

Frank Lloyd Wright Blvd

SaguaroBlvd

WarnerEl

liot L

oop

Jomax Rd

Citru

s Rd

Waddell Rd

Glendale Ave

Camelback Rd

Perry

ville

Rd Thomas Rd Thomas Rd

Sunr

ise B

lvd


Greenway Rd

Cotto

n Ln

Sariv

alAv

e

Reem

s Rd

Bulla

rdAv

e

Litc

hfie

ld R

d

Cactus Rd

Peoria Ave

Lind

say

Rd

Reck

er R

dRe

cker

Rd

Soss

aman

Rd

Hawe

s Rd

Crimson Rd

Coop

er R

d

ValV

ista

Dr

Rittenhouse Rd

Gre

enfie

ld R

d

Pecos Rd

Mcq

ueen

Rd

Germann Rd

Queen Creek Rd

Crism

on R

d

Reeb

s Rd

Ocotillo Rd

Chandler Heights Rd

Riggs Rd

Germann Rd

Pima Rd

Kenw

orth

y Rd

Ocotillo Rd

Mes

a Rd

Coun

try C

lub

Dr

Indian School Rd

Thomas Rd

Indian Bend Rd

CanalBank Rd

Hawe

s Rd

Germann Rd

Prie

st D

r

Kyre

ne R

d

75thAve

27th

Ave

35th

Ave

Dobbins Rd

Elliot Rd

75th

Ave

Elliot Rd 59th

Ave

Carver Rd

Estrella Dr

Saint Johns

Mission Rd

Pecos Rd

43rd

Ave

75th

Ave

67th

Ave

83rd

Ave

Lower Buckeye Rd

107t

hAv

eLower Buckeye Rd

123r

dAv

e Broadway Rd

Southern Ave

Indian Springs Rd

Southern Ave

Citru

s Rd

Broadway Rd

Airp

ort R

d

Beloat Rd

93rd

Ave

27th

Ave

43rd

Ave

Pyra

mid

Pea

k Pk

wy

33rd

Ave

16th

St

Desert Hills Dr

17th

Ave Joy Ranch Rd

Cloud RdCloudRd

64th

St

Happy Valley Rd Alm

aSc

hool

Rd

Jomax Rd

116t

h St

118t

h St

64th

St

Deer Valley Rd

McDowell Rd

Dean

Rd

Lower Buckeye Rd

Elliot Rd

RainbowValley Rd

Tuth

ill Rd

Narramore Rd

Ray Rd

155t

hAv

e

171s

tAve

Williams Field Rd

163r

dAv

e

203r

dAv

e

Queen Creek Rd

Ocotillo Rd

Sand

ia R

d Buenos Aires Rd

Riggs Rd

Hunt Hwy

Tuth

ill Rd

Ocotillo Rd

Skyline Dr

Thom

pson

Rd

Phillips Rd

Indian Route 60

187t

hAv

e

211t

hAv

e

Dove Valley Rd

219t

hAv

e

Sariv

alAv

e16

3rd

Ave

Mou

nbat

ten

Rd

Dixileta DrBradley Rd

203r

dAv

e

Croz

ier S

t

Patton Rd

195t

hAv

e

Jomax Rd

Happy Valley Rd

Deer Valley Rd

136t

h St

Lone Mountain Rd

144t

h St

160t

h St

168t

h St

174t

h St

152n

d St

128t

h St

Bulla

rdAv

e

Wickenburg Hwy

Grand Ave

Grand Ave

Buckeye Rd

Main St

Black Canyon Hwy

Agua

Fria

Frw

y

Blac

k Ca

nyon

Frw

y

Pies

tewa

Frw

y

HohokamExwy

Red Mountain Frwy

48th

St

Pearl Harbor Memorial Hwy

Mar

icopa

Frw

ySuperstition Frwy

S Ra

inbo

w Rd

Jack

rabb

it Trl

Bulla

rdAv

e

Patterson Rd

EaglesNest CC

Palm ValleyGolf Club

WildlifeWorld Zoo

WigwamCC

Club WestGolf Club

FoothillsGolf Club

Harrahs/Gila R iverCasinos

Arizona Biltmo reCountry Club

San Ma rcosCC

Mccormick RanchGolf Club

Happy TrailsGolf Resort

ArrowheadRanch CC

LegendGolf Resort

PointeGolf Club Stonecreek

GC

The 500Club

Tatum RanchGolf Club

Gainey RanchGolf Club

TournamentPlayers Club

GrayhawkGolf Club

Fountain HillsGolf Club

Troon NorthGolf Club

BouldersClub

Tonto VerdeGolf Club

Gold Can yonGolf Club

Deer ValleyGC

StardustGC

Briar woodCC

Echo MesaGC

Hillc restGC

GrandviewGC

The VistasGC

WestbrookVillage GC

Willowbrook andWillowcreek GC Union Hills

CC

Co yoteLa kes GC

PebblebrookGC

RiverviewGC

PalmbrookCC

PeoriaStadium

La ke East/West GC

Phoenix CommunityCollege

Grand Can yonCollege

Phoenix JuniorCollege


Mesa CommunityCollege

Arizona StateUniversity

ScottsdaleCommunityCollege

Glendale CommunityCollege

SouthwesternCollege

Phoenix-Deer ValleyMunicipal Airport

ScottsdaleAirport

FalconField

Phoenix Sky HarborInt'l Airport

Phx -MesaGateway

ChandlerMunicipal

Airport

MARICOPAPINAL

Scottsdale

CaveCreek

DesertHills

Anthem

Ca refree

Peoria

PHOENIX

Surprise

Glendale

Sun CityWest

SunCity Fountain

Hills

ElMirage

Youngtown

ParadiseValleyLu ke

AFB

Litch fieldPark

MesaGoodyear

Goodyear

Est rellaMountain

Ranch

Avondale

Buc keye

Tolleson

Tempe

GilbertChandler

Komatke

SantaCruz

Cashion

QueenCreek

ApacheJunction

60

60

85

74

74

74

87

88

153 143

101

303

303

101

51

87

101

101

87

236

347

587

60

60

17

17

10

10

17

10

202

202COMPARABLES | COLLIERS INTERNATIONAL | 10

Rent Comparable Map

1. Subject PropertyBuena Vida2417 W. Campbell Ave.| Phoenix, AZ

2Lincoln Village2211 W. Campbell Ave.| Phoenix, AZ

3Vista Del Prado2529 W. Campbell Ave. | Phoenix, AZ

4Willow Springs4227 N. 27th Ave. | Phoenix, AZ

5Canyon Woods2524 W. Glenrosa Ave. | Phoenix, AZ

21

4

3

5



COMPARABLES | COLLIERS INTERNATIONAL | 11

Sales Comparables

PropertyLocation

YearBuilt

#Units Unit Mix

SalesPrice

Price/Unit Price/SF

Close of Escrow

PropertyPhotograph

Remers Apartments 1964 8 7 1BD/2BA 270,000$ $33,750 $37.47 2/11/20103429 N. 36th Street 1 3BD/2BAPhoenix, AZ 85018 PHOTO NOT AVAILABLE

Garden Cove 1976 44 1 1BD/1BA 1,500,000$ $34,091 $41.20 10/15/20091626 W. Desert Cove Ave. 43 2BD/1BAPhoenix, AZ 85029

2316-2318 E. Roosevelt St. 1949 14 14 Studios 470,000$ $33,571 $26.51 10/7/2009Phoenix, AZ 85006

Anthony Arms Apartments 1973 8 8 2BD/1BA 210,000$ $26,250 $32.81 9/17/20091615 N. 51st St. Phoenix, AZ 85008

Hazelwood 1959 15 13 1BD/1BA 525,000$ $35,000 $55.85 8/19/2009645 W. Hazelwood St. 2 2BD/1BAPhoenix, AZ 85013

Hatcher Square 1984 22 22 2BD/1BA 550,000$ $25,000 $36.50 7/1/20099430 N. 11th Ave.Phoenix, AZ 85021

AVERAGES 1968 19 587,500$ 31,277$ 38.39$



COMPARABLES | COLLIERS INTERNATIONAL | 13

Sales Comparables Map

1. Subject Property Buena Vida 2417 W. Campbell Ave. | Phoenix, AZ

2 Remers Apartments 3429 N. 36th Street | Phoenix, AZ

3 Garden Cove 1626 W. Desert Cove Ave. | Phoenix, AZ

4 2316-2318 E. Roosevelt St.| Phoenix, AZ

5 Anthony Arms Apartments 1615 N. 51st St. | Phoenix, AZ

6 Hazelwood 645 W. Hazelwood St. | Phoenix, AZ

7 Hatcher Square 9430 N. 11th Ave. | Phoenix, AZ

21

4

Moon ValleyCountry Club

North/SouthGC

Quail RunGC Scottsdale Country Club

Sun CityCC

CountryMeadows GC

StateCapitol

AmericaWest Arena

Tempe DiabloStadium

Salt R iver Pima-MaricopaIndian Rese rvation

Fort McD owellMohave-Apache

Indian Rese rvation

Gila R iverIndian Rese rvation

Lost DutchmanState Park

Est rella MountainRegional Park

Phoenix South Mountain Park

TontoNat'l

Forest

McD owellMountain

Park

ThunderbirdPark

White TankMountain

Regional Park

LakePleasant

BartlettReservoir

Agua

Fria R

iver

Verde Rive

r

New

River

LakeBonita

Trilby WashDetention Basin

SaquaroLake

Salt River

Salt River

CanyonLake

Gila River

CanyonLake

Cave

Cre

ek

Gila River

Verde River

Verde River

Syca

more

Cre

ek

Alder Creek

Skun

k Cree

k

Cave Creek

Syca

more Cr

eek

Queen Creek

Beeli

ne H

wy

Beeli

ne H

wy

New R

iver R

d

7th

St7t

h St

7th

St7t

h St

Irvine Rd

7thA

ve7t

h Ave

7th A

ve

Cave

Cre

ek R

d

Scot

tsdale

Rd

Scot

tsdale

Rd

Pim

a Rd

56th

St

Carefree Hwy

Dove Valley Rd

Lone Mtn Rd

Morristown Hwy

Carefree Hwy

Scot

tsdale

Rd

Lake

Plea

sant

Rd

Cave

Cree

k Rd

Tatu

m B

lvdTa

tum

Blvd

Dynamite Blvd

Dixileta Dr

Lone Mountain Rd

Happy Valley Rd

51st

Ave

51st

Ave

51st

Ave

19th

Ave

67th

Ave

67th

Ave

67th

Ave

35th

Ave

83rd

Ave

83rd

Ave

Pinnacle Peak Rd Pinnacle Peak Rd

Jomax Rd

Pinnacle Peak Rd

Pinnacle Peak Rd

59th

Ave

40th

St

Deer Valley Rd

Canal

Rd

Deer Valley Rd

75th

Ave

75th

Ave

Johnson Blvd

El M

irage

Rd

Beardsley RdBeardsley RdBeardsley Rd

43rd

Ave

32nd

St

32nd

St

99th

Ave

91st

Ave

91st

Ave

107t

hAve

107t

h Ave


El M

irage

Rd

Bell RdBell RdBell Rd

64th

St

64th

St

64th

St

56th

St

Dysa

rt Rd

Surp

riseA

ve

Hayd

en R

d

Bush Hwy

Greenway RdGreenway

RdGreenway Rd

Bear

dsley

Can

al Rd

Fountain

Hills Blvd

59th

Ave

Palisades

Blvd

Thunderbird RdThunderbird Rd Thunderbird Rd

111t

hAve

Sweetwater Ave

24th

St

24th

St

Cactus RdCactus Rd 66th StCactus Rd

108t

h St

96th

St PalominoBlvd Kingstree

BlvdShea BlvdPeoria Ave

44th

St

Via Linda

Mountain View Rd

104t

h St

Doubletree Ranch RdDunlap AveOlive Ave

Cent

ralA

ve

27th

Ave

Via DeVentura

Beeline Hwy

Northern Ave

16th

St

Litch

field

Rd

Glendale Ave

Lincoln Dr

63rd

Ave

105t

h Ave

Inve

rgor

don

Rd

Mcdonald DrBethany Home Rd

20th

St

Bush Hwy

Camelback RdCamelback Rd

Pim

a Rd

Pim

a Fr

wy

Pima Frwy

Indian School Rd

Papago Frwy

Indian School RdIndian School Rd

Osborn Rd

Reck

er R

d

Thomas Rd

Powe

r Rd

Thomas Rd

115t

hAve

Grand Ave

Encanto Blvd Oak St

52nd

St

Reem

s Rd

195t

h Ave

Tuth

ill Rd

Mcdowell Rd Mcdowell RdMcdowell Rd

ValV

ista

Dr

Higle

y Rd

Colle

geAv

e

Mckellips Rd

Red Mountain Frwy

Maricopa Frwy

Santan Frwy

Mckellips RdVan Buren St

Mcc

linto

ck D

r

Buckeye Rd

99th

Ave

Stap

ley D

r

Washington St

7thA

ve7t

hAve

19th

Ave

Cent

ral A

ve

7th

St

24th St

24th

St

59th

Ave

User

y Pas

s Rd

91st

Ave

51st

Ave

35th

Ave

Curry Rd

Jack

rabb

it Trl

Sky Harbor Blvd Brown RdBrown RdYuma Rd

Cotto

n Ln

Western Ave

Mill

Ave

Pries

t Dr

Rura

l Rd

Mcc

linto

ck D

r

Estre

lla P

kwy

Estre

lla P

kwy

University Dr University Dr

Dobs

on R

dDo

bson

Rd

Hard

y Dr

40th

St

40th

St

52nd

St Main StMain StMain St Apache TrlApache Blvd

Linds

ay R

d

Alm

a Sc

hool

RdAl

ma

Scho

ol Rd

Mes

a Dr

Powe

r Rd

Coun

try C

lub D

r

Gilbe

rt Rd

Gree

nfiel

d Rd

Crism

on R

d

48th

St

48th

St

Broadway Rd Broadway RdBroadway Rd Broadway Ave

32nd

St

32nd

St

Soss

aman

Rd Pueblo Rd

Southern AveSouthern AveSouthern Ave

Baseline Rd Baseline RdBaseline Rd Baseline Rd

Mcq

ueen

Rd

20th

St

Guadalupe Rd Guadalupe RdDobbins Rd

44th

St

Price

Frw

y

Elliot Rd Elliot Rd

Coop

er R

d

Warner Rd

Ellsw

orth

Rd

Ray Rd

Rura

l Rd

Ray Rd

Williams Field RdChandler BlvdChandlerBlvd Ar

izona

Ave

Dese

rt Fo

othil

lsPk

wy

Liberty LnPecos Rd

Pecos Rd

Mar

icopa

Rd

Higle

y Rd

Beltline Road

Queen Creek RdQueen Creek Rd

Gilbe

rt Rd

Gilbe

rt Rd

Mer

idian

Rd

Alm

a Sc

hool

Rd

Riggs Rd

Price

Rd

Dobs

on R

d

Hunt HwyHunt Hwy

Apache

Trl

Mckellips Blvd

Corte

z Rd

Ironw

ood

Dr

Mer

idian

Rd

Idah

o Rd

Lost Dutchman Blvd

Superstition Blvd

Holm

es R

d

Mou

ntain

View

RdOld West Hwy

Goldf

ield

Rd

Tom

ahaw

k Rd

Southern Ave

Moe

ur R

d

Mou

ntain

Rd

Vine

yard

Rd

Vine

yard

Rd

Indian Rt 3

Combs Rd

Schn

epf R

d

Hunt Hwy

Queen Creek Rd

Quail

Run

Ln

128th

Ave

Stardust Blvd

DelW

ebb Bl

vd Greenway Pkwy

Cave Creek Rd

Frank Lloyd Wright Blvd

SaguaroBlvd

WarnerEl

liot L

oop

Jomax Rd

Citru

s Rd

Waddell Rd

Glendale Ave

Camelback Rd

Perry

ville

Rd Thomas Rd Thomas Rd

Sunri

se B

lvd


Greenway Rd

Cotto

n Ln

Sariv

alAv

e

Reem

s Rd

Bulla

rdAv

e

Litch

field

Rd

Cactus Rd

Peoria Ave

Linds

ay R

d

Reck

er R

dRe

cker

Rd

Soss

aman

Rd

Hawe

s Rd

Crimson Rd

Coop

er R

d

ValV

ista

DrRittenhouse Rd

Gree

nfiel

d Rd Pecos Rd

Mcq

ueen

Rd

Germann Rd

Queen Creek Rd

Crism

on R

d

Reeb

s Rd

Ocotillo Rd

Chandler Heights Rd

Riggs Rd

Germann Rd

Pima Rd

Kenw

orth

y Rd

Ocotillo Rd

Mes

a Rd

Coun

try C

lub D

r

Indian School Rd

Thomas Rd

Indian Bend Rd

CanalBank Rd

Hawe

s Rd

Germann Rd

Pries

t Dr

Kyre

ne R

d

75thAve

27th

Ave

35th

Ave

Dobbins Rd

Elliot Rd

75th

Ave

Elliot Rd 59th

Ave

Carver Rd

Estrella Dr

Saint Johns

Mission Rd

Pecos Rd

43rd

Ave

75th

Ave

67th

Ave

83rd

Ave

Lower Buckeye Rd

107t

hAve

Lower Buckeye Rd

123r

dAve

Broadway Rd

Southern Ave

Indian Springs Rd

Southern Ave

Citru

s Rd

Broadway Rd

Airp

ort R

d

Beloat Rd

93rd

Ave

27th

Ave

43rd

Ave

Pyra

mid

Peak

Pkw

y

33rd

Ave

16th

St

Desert Hills Dr

17th

Ave Joy Ranch Rd

Cloud RdCloudRd

64th

St

Happy Valley Rd Alm

aSc

hool

Rd

Jomax Rd

116t

h St

118t

h St

64th

St

Deer Valley Rd

McDowell Rd

Dean

Rd

Lower Buckeye Rd

Elliot Rd

RainbowValley Rd

Tuth

ill Rd

Narramore Rd

Ray Rd

155t

hAve

171s

tAve

Williams Field Rd

163r

dAve

203r

d Ave

Queen Creek Rd

Ocotillo Rd

Sand

ia Rd

Buenos Aires Rd

Riggs Rd

Hunt Hwy

Tuth

ill Rd

Ocotillo Rd

Skyline Dr

Thom

pson

Rd

Phillips Rd

Indian Route 60

187t

hAve

211t

h Ave

Dove Valley Rd

219t

hAve

Sariv

alAv

e16

3rdA

ve

Mou

nbat

ten

Rd

Dixileta DrBradley Rd

203r

dAve

Croz

ier S

t

Patton Rd

195t

hAve

Jomax Rd

Happy Valley Rd

Deer Valley Rd

136t

h St

Lone Mountain Rd

144t

h St

160t

h St

168t

h St

174t

h St

152n

d St

128t

h St

Bulla

rdAv

e

Wickenburg Hwy

Grand Ave

Grand Ave

Buckeye Rd

Main St

Black Canyon Hwy

Agua

Fria

Frw

y

Blac

k Can

yon

Frwy

Pies

tewa

Frw

y

HohokamExwy

Red Mountain Frwy

48th

St

Pearl Harbor Memorial Hwy

Mar

icopa

Frw

y

Superstition Frwy

S Ra

inbow

Rd

Jack

rabb

it Trl

Bulla

rdAv

e

Patterson Rd

EaglesNest CC

Palm ValleyGolf Club

WildlifeWorld Zoo

WigwamCC

Club WestGolf Club

FoothillsGolf Club

Harrahs/Gila R iverCasinos

Arizona Biltmo reCountry Club

San Ma rcosCC

Mccormick RanchGolf Club

Happy TrailsGolf Resort

ArrowheadRanch CC

LegendGolf Resort

PointeGolf Club Stonecreek

GC

The 500Club

Tatum RanchGolf Club

Gainey RanchGolf Club

TournamentPlayers Club

GrayhawkGolf Club

Fountain HillsGolf Club

Troon NorthGolf Club

BouldersClub

Tonto VerdeGolf Club

Gold Can yonGolf Club

Deer ValleyGC

StardustGC

Briar woodCC

Echo MesaGC

Hillc restGC

GrandviewGC

The VistasGC

WestbrookVillage GC

Willowbrook andWillowcreek GC Union Hills

CC

Co yoteLa kes GC

PebblebrookGC

RiverviewGC

PalmbrookCC

PeoriaStadium

La ke East/West GC

Phoenix CommunityCollege

Grand Can yonCollege



Mesa CommunityCollege

Arizona StateUniversity

ScottsdaleCommunityCollege

Glendale CommunityCollege

SouthwesternCollege

Phoenix-Deer ValleyMunicipal Airport

ScottsdaleAirport

FalconField

Phoenix Sky HarborInt'l Airport

Phx -MesaGateway

ChandlerMunicipal

Airport

MARICOPAPINAL

Scottsdale

CaveCreek

DesertHills

Anthem

Ca refree

Peoria

PHOENIX

Surprise

Glendale

Sun CityWest

SunCity Fountain

Hills

ElMirage

Youngtown

ParadiseValleyLu ke

AFB

Litch fieldPark

MesaGoodyear

Goodyear

Est rellaMountain

Ranch

Avondale

Buc keye

Tolleson

Tempe

GilbertChandler

Komatke

SantaCruz

Cashion

QueenCreek

ApacheJunction

60

60

85

74

74

74

87

88

153 143

101

303

303

101

51

87

101

101

87

236

347

587

60

60

17

17

10

10

17

10

202

202

2

6

4

5

1

3

7

8



Colliers International Legal Disclaimer

This document/email has been prepared by Colliers International for advertising and general information only. Colliers International makes no guarantees, representations or warranties of any kind, expressed or implied, regarding the information including, but not limited to, warranties of content, accuracy and reliability. Any interested party should undertake their own inquiries as to the accuracy of the information. Colliers International excludes unequivocally all inferred or implied terms, conditions and warranties arising out of this document and excludes all liability for loss and damages arising there from. Colliers International is a worldwide affiliation of independently owned and operated companies. This publication is the copyrighted property of Colliers International and /or its licensor(s). © 2009. All rights reserved.

buena vida apartments - cmnphx.combuena vida apartments is a three-story apartment community built...

Documents