Share This Listing

Message

940 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • 17 of the 45 units are fully renovated with in-suite washer and dryers
  • One half mile from the Payson Village Shopping Mall anchored by Bashas' & Safeway and includes Starbucks, Taco Bell, Wells Fargo, Auto Zone, T-Mobile
  • Renovated units include new stainless-steel appliances, wood plank vinyl flooring, custom kitchen and bathroom cabinetry, ceiling fans, in-suite W&D
  • Individually metered for electricity
  • Adjacent to Payson High School
  • Renovated units lease at a premium of $250 for the one bedrooms and $430 for the two bedrooms over the classic units providing significant rent upside

Executive Summary

Tonto Oaks is an attractive 45-unit garden-style apartment community located in the heart of Payson, AZ, a bustling community located just an hour and a half from Phoenix. Built in 1995 of stick-built construction and pitched roofs, this property is individually metered for electricity, contains individual hot water heaters, fireplaces, private patios and all the units are outfitted with full kitchens including dishwashers. Comprised of well-designed one- and two-bedroom floor plans the units are sizable at 850 SqFt and 1,180 SqFt. Additionally, the property is ideally positioned adjacent to Payson High School and less than a quarter mile from Highway 87, the major thoroughfare for Payson and the Payson Village Shopping Mall which contains the grocery anchor Basha’s, Starbucks, Taco Bell, Arby’s, Sears, and Big 5 Sporting goods among other retailers along with a Tesla charging center.
Sixteen of the Forty-Five units have been fully renovated with new kitchens with a stainless-steel appliance package, granite countertops, custom cabinetry, new wood plank vinyl flooring, new bathrooms with tiled tub surrounds, new paint, ceiling fans, new interior and exterior doors, and in-suite full size washer and dryers. Future ownership will have the opportunity to renovate the remaining units and achieve a rental increase of $250 for the one bedrooms and $430 for the two bedrooms.

Financial Summary (Actual - 2023) 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 - 2023) 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 Under Contract

Price $9,778,181
Price Per Unit $222,231
Sale Type Investment
Cap Rate 6.25%
No. Units 44
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 3.35 AC
Building Size 47,851 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1995/2023
Parking Ratio 1.42/1,000 SF
Zoning R3 - Residential

Amenities

Unit Amenities

  • Air Conditioning
  • Balcony
  • Cable Ready
  • Dishwasher
  • Disposal
  • Fireplace
  • Microwave
  • Washer/Dryer Hookup
  • Ceiling Fans
  • Granite Countertops
  • Vaulted Ceiling
  • High Speed Internet Access
  • Refrigerator
  • Oven
  • Stainless Steel Appliances
  • Range
  • Dining Room
  • Family Room
  • Linen Closet
  • Pantry
  • Patio
  • Wheelchair Accessible (Rooms)

Site Amenities

  • Laundry Facilities

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1.5 16 $1,550 850
2+2 28 $1,700 1,180
Fairly walkable
40/100
Exceptionally drivable
100/100
Somewhat bikeable
30/100

Property Taxes

Property Taxes

Parcel Number
304-05-016
Land Assessment
$15,930 (2026)
Improvements Assessment
$728,895 (2026)
Total Assessment
$744,825 (2026)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2023
  • Listing ID: 31448487

  • Date on Market: 4/8/2024

  • Last Updated:

  • Address: 120 S Tonto St, Payson, AZ 85541

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}