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 $1,938,874 CAD ($184.22 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 |
$157,464
|
$14.96
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$157,464
|
$14.96
|
| Taxes |
$14,985
|
$1.42
|
| Operating Expenses |
$25,205
|
$2.39
|
| Total Expenses |
$40,190
|
$3.82
|
| Net Operating Income |
$117,274
|
$11.14
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $157,464 |
| Annual Per SF | $14.96 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $157,464 |
| Annual Per SF | $14.96 |
| Taxes (CAD) | |
|---|---|
| Annual | $14,985 |
| Annual Per SF | $1.42 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $25,205 |
| Annual Per SF | $2.39 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $40,190 |
| Annual Per SF | $3.82 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $117,274 |
| Annual Per SF | $11.14 |
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
$1,938,874 CAD
Price Per SF
$184.22 CAD
Cap Rate
6%
NOI
$116,332 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 | $169,246 CAD |
| Land Assessment | $7,512 CAD | Annual Taxes | $14,985 CAD ($1.42 CAD/SF) |
| Improvements Assessment | $161,734 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
111-22-013
Land Assessment
$7,512 CAD
Improvements Assessment
$161,734 CAD
Total Assessment
$169,246 CAD
Annual Taxes
$14,985 CAD ($1.42 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.