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 $1,905,638 CAD ($181.06 CAD/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 (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$154,780
|
$14.71
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$154,780
|
$14.71
|
| Taxes |
$14,729
|
$1.40
|
| Operating Expenses |
$24,776
|
$2.35
|
| Total Expenses |
$39,505
|
$3.75
|
| Net Operating Income |
$115,275
|
$10.95
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $154,780 |
| Annual Per SF | $14.71 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $154,780 |
| Annual Per SF | $14.71 |
| Taxes (CAD) | |
|---|---|
| Annual | $14,729 |
| Annual Per SF | $1.40 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $24,776 |
| Annual Per SF | $2.35 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $39,505 |
| Annual Per SF | $3.75 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $115,275 |
| Annual Per SF | $10.95 |
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
$1,905,638 CAD
Price Per SF
$181.06 CAD
Cap Rate
6%
NOI
$114,338 CAD
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 | $164,126 CAD |
| Land Assessment | $7,284 CAD | Annual Taxes | $14,729 CAD ($1.40 CAD/SF) |
| Improvements Assessment | $156,842 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
111-22-013
Land Assessment
$7,284 CAD
Improvements Assessment
$156,842 CAD
Total Assessment
$164,126 CAD
Annual Taxes
$14,729 CAD ($1.40 CAD/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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.