Log In/Sign Up
Your email has been sent.
Stockman's Grill Building 3001 E Frontage Rd 10,525 SF Vacant Retail Building Amado, AZ 85645 $1,400,000 ($133.02/SF) 6% Cap Rate
INVESTMENT HIGHLIGHTS
- Oasis Retreat Restaurant
- 10 Minutes S Of Green Valley 40 Minutes S of Tucson
- Space for Owner to live and some others
EXECUTIVE SUMMARY
Six buildings involved. Restaurant 4082SF, upstairs 2076SF, Straw House 651SF, Caretakers Cottage (totally remodeled)785SF, Artist studio/office 765SF, Woodworking Shop/Office 1174SF, Metal shop with outdoor workspace 720SF. Storage Shed 10' X 30', Zen Garden with labyrinth, Waterfall & Pond
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$113,700
|
$10.80
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$113,700
|
$10.80
|
| Taxes |
$10,820
|
$1.03
|
| Operating Expenses |
$18,200
|
$1.73
|
| Total Expenses |
$29,020
|
$2.76
|
| Net Operating Income |
$84,680
|
$8.05
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $113,700 |
| Annual Per SF | $10.80 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $113,700 |
| Annual Per SF | $10.80 |
| Taxes | |
|---|---|
| Annual | $10,820 |
| Annual Per SF | $1.03 |
| Operating Expenses | |
|---|---|
| Annual | $18,200 |
| Annual Per SF | $1.73 |
| Total Expenses | |
|---|---|
| Annual | $29,020 |
| Annual Per SF | $2.76 |
| Net Operating Income | |
|---|---|
| Annual | $84,680 |
| Annual Per SF | $8.05 |
PROPERTY FACTS
Sale Type
Investment or Owner User
Property Type
Retail
Property Subtype
Restaurant
Building Size
10,525 SF
Building Class
C
Year Built
1990
Price
$1,400,000
Price Per SF
$133.02
Cap Rate
6%
NOI
$84,000
Percent Leased
Vacant
Tenancy
Multiple
Building Height
2 Stories
Building FAR
0.05
Lot Size
4.55 AC
Zoning
B-2 - Commercial
AMENITIES
- Freeway Visibility
- Restaurant
- Storage Space
- PATH
- Air Conditioning
PROPERTY TAXES
| Parcel Number | 111-22-013 | Total Assessment | $120,566 |
| Land Assessment | $5,351 | Annual Taxes | $10,820 ($1.03/SF) |
| Improvements Assessment | $115,215 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
111-22-013
Land Assessment
$5,351
Improvements Assessment
$115,215
Total Assessment
$120,566
Annual Taxes
$10,820 ($1.03/SF)
Tax Year
2025
1 of 39
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
Stockman's Grill Building | 3001 E Frontage 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.