$4,450,000
Phoenix, AZ 85015
MLS# 7033404
1 / 25
Property Description
The Gem on Missouri is a 29-unit multifamily community positioned 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 primarily operational value-add opportunity
Details
Maps
Contract Info
Ownership: Fee Simple
Current Price: $4,450,000
List Price: $4,450,000
Status: Active
List Date: 2026-05-26
Location, Tax & Legal
Assessor's Map #: 39
Legal Description (Abbrev): DENTON TRACT LOT 7 N 123'
Assessor's Parcel #: 7
Assessor Parcel Ltr: D
Add'l Parcels: No
Tax Municipality: Phoenix
Census Tract: 107400
Taxes: 4064
Legal: DENTON TRACT LOT 7 N 123'
Marketing Name: The Gem on Missouri
House Number: 1623
Compass: W
Street Name: MISSOURI
St Suffix: Avenue
City/Town Code: Phoenix
State/Province: AZ
Zip Code: 85015
Zip4: 2615
Country: US
County Code: Maricopa
Subdivision: DENTON TRACT
Assessor Number: 156-39-007-D
Tax Year: 2025
General Property Description
# of Buildings: 8
Uncvrd Parking Spcs: 10
Lot Size Dimensions: 266x264x128x120x120x144
Total # of Units: 29
Elementary School District: Osborn Elementary District
High School District: Phoenix Union High School District
Elementary School: Solano School
Year Built: 1964
Zoning: R4
Legal Info
Range: 3E
Section: 18
Township: 2N
Lot Number: 7
Project Type
25 - 50 Units: 1
Construction
Block: 1
Const - Finish
Painted: 1
Roofing
Composition: 1
Floors
Vinyl: 1
Sale Includes
Building(s) Only: 1
Land & Building: 1
Pool Equipment: 1
Laundry Equipment: 1
Income & Expenses
Owner Association: No
Annual Ownr Asoc Fee: 0
Operating Exp: 4064
Other Income: 27985
Vacancy Allowance: 0.05
Adjusted Gross Inc: 420854.75
Pmt & Rate Info
Cap Rate: 6.34
Equity: 4450000
Down Payment %: 0
Monthly Payments: 0
Total Owed: 0
Showing Notification Methods
Showing Service: No Showing Service Used
Phone Call: 1
Lockbox Type
None: 1
Community Features
Pool: 1
Exercise Room: 1
Barbecue: 1
Heating
Other: 1
Cooling
Ceiling Fan(s): 1
Individual: 1
Exterior Amenities
Fenced: 1
Satellite Dish: 1
Cable TV Available: 1
Sidewalk(s): 1
Patio/Balcony: 1
Guard Gate: 1
Other (See Remarks): 1
Interior Features
Furnished: 1
Unfurnished: 1
Partially Furnished: 1
Fire/Smoke Alarm(s): 1
Other (See Remarks): 1
Tenant Pays
Gas: 1
Electricity: 1
Cable TV: 1
Appliances Included
Dishwasher: 1
Disposal: 1
Microwave: 1
Refrigerator: 1
Built-In Range: 1
Free-Standing Range: 1
Washer/Dryer: 1
Road Surface Type
Concrete: 1
Source of Fincl Data
Projected Proforma: 1
Water Source
Master Meter: 1
Sewer
Sewer - Public: 1
Parking Features
Carport: 1
Free: 1
1 Space/Unit: 1
Paved: 1
Electric
Individual Meter: 1
Gas
Individual Meter: 1
Owner Pays
Landscaping: 1
Pool Maintenance: 1
New Financing
Conventional: 1
No Carry: 1
1031 Exchange: 1
Reports/Disclosures
None: 1
Environmental
None: 1
Efficiency Units
Avg Rent: 0
1 Bedroom Units
# 1 Bedroom Units: 20
Avg Rent: 925
Avg SqFt: 675
# Baths: 20
2 Bedroom Units
# 2 Bedroom Units: 8
Avg Rent: 1250
Avg SqFt: 1000
# Baths: 13
3 Bedrooms Units
# 3 Bedroom Units: 1
Avg Rent: 1695
Avg SqFt: 1200
# Baths: 2
4 Bedrooms Units
Avg Rent: 0
Remarks Misc
Geo Lat: 33.51653
Geo Lon: -112.094036
Income Expenses
Gross Annual Sch Inc: 415020
Net Operating Income: 282239
Property Features
Project Type: 25 - 50 Units
Construction: Block
Const - Finish: Painted
Roofing: Composition
Floors: Vinyl
Sale Includes: Building(s) Only; Land & Building; Pool Equipment; Laundry Equipment
Community Features: Pool; Exercise Room; Barbecue
Exterior Amenities: Fenced; Satellite Dish; Cable TV Available; Sidewalk(s); Patio/Balcony; Guard Gate; Other (See Remarks)
Interior Features: Furnished; Unfurnished; Partially Furnished; Fire/Smoke Alarm(s); Other (See Remarks)
Appliances Included: Built-In Range; Free-Standing Range; Refrigerator; Dishwasher; Disposal; Microwave; Washer/Dryer
Heating: Other
Cooling: Ceiling Fan(s); Individual
Water Source: Master Meter
Sewer: Sewer - Public
Electric: Individual Meter
Gas: Individual Meter
Parking Features: Carport; 1 Space/Unit; Free; Paved
Road Surface Type: Concrete
Owner Pays: Landscaping; Pool Maintenance
Tenant Pays: Electricity; Gas; Cable TV
Source of Fincl Data: Projected Proforma
Showing Notification Methods: Phone Call
Lockbox Type: None
New Financing: Conventional; No Carry; 1031 Exchange
Environmental: None
Listing Office: Matthews Real Estate Investment Services
Last Updated: May - 26 - 2026
Copyright 2026 Arizona Regional Multiple Listing Service, Inc. All rights reserved. Information Not Guaranteed and Must Be Confirmed by End User. Site contains live data.
You must be logged in to post a comment.