Tonto Oaks Apartments | 120 S Tonto St
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
Tonto Oaks Apartments 120 S Tonto St
44 Unit Block of Flats £8,499,755 (£193,176/Unit) 5.68% Net Initial Yield Payson, AZ 85541
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.
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) |
Annual | Annual Per SF |
---|---|---|
Gross Rental Income | £644,113 | £13.46 |
Other Income | £55,783 | £1.17 |
Vacancy Loss | £47,197 | £0.99 |
Effective Gross Income | £652,699 | £13.64 |
Taxes | £26,813 | £0.56 |
Operating Expenses | £151,829 | £3.17 |
Total Expenses | £178,642 | £3.73 |
Net Operating Income | £474,057 | £9.91 |
Financial Summary (Actual - 2023)
Gross Rental Income | |
---|---|
Annual | £644,113 |
Annual Per SF | £13.46 |
Other Income | |
---|---|
Annual | £55,783 |
Annual Per SF | £1.17 |
Vacancy Loss | |
---|---|
Annual | £47,197 |
Annual Per SF | £0.99 |
Effective Gross Income | |
---|---|
Annual | £652,699 |
Annual Per SF | £13.64 |
Taxes | |
---|---|
Annual | £26,813 |
Annual Per SF | £0.56 |
Operating Expenses | |
---|---|
Annual | £151,829 |
Annual Per SF | £3.17 |
Total Expenses | |
---|---|
Annual | £178,642 |
Annual Per SF | £3.73 |
Net Operating Income | |
---|---|
Annual | £474,057 |
Annual Per SF | £9.91 |
Property Facts
Price | £8,499,755 | Building Class | C |
Price Per Unit | £193,176 | Lot Size | 3.35 AC |
Sale Type | Investment | Building Size | 47,851 SF |
Net Initial Yield | 5.68% | Average Occupancy | 96% |
No. Units | 44 | Number of Floors | 2 |
Property Type | Residential | Year Built | 1995 |
Property Subtype | Apartment | Parking Ratio | 1.42/1,000 SF |
Apartment Style | Garden |
Price | £8,499,755 |
Price Per Unit | £193,176 |
Sale Type | Investment |
Net Initial Yield | 5.68% |
No. Units | 44 |
Property Type | Residential |
Property Subtype | Apartment |
Apartment Style | Garden |
Building Class | C |
Lot Size | 3.35 AC |
Building Size | 47,851 SF |
Average Occupancy | 96% |
Number of Floors | 2 |
Year Built | 1995 |
Parking Ratio | 1.42/1,000 SF |
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 Cupboard
- Pantry
- Patio
- Wheelchair Accessible (Rooms)
Site Amenities
- Laundry Facilities
Unit Mix Information
Description | No. Units | Avg. Rent.Mo | SF |
---|---|---|---|
1+1.5 | 16 | £1,213 | 850 |
2+2 | 28 | £1,408 | 1,180 |
1 of 1
PROPERTY TAXES
Parcel Number | 304-05-016 | Total Assessment | £281,281 (2024) |
Land Assessment | £10,260 (2024) | Annual Taxes | £26,813 (£0.56/sf) |
Improvements Assessment | £271,020 (2024) | Tax Year | 2023 |
PROPERTY TAXES
Parcel Number
304-05-016
Land Assessment
£10,260 (2024)
Improvements Assessment
£271,020 (2024)
Total Assessment
£281,281 (2024)
Annual Taxes
£26,813 (£0.56/sf)
Tax Year
2023
zoning
Zoning Code | R3 |
R3 |
1 of 28
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Tonto Oaks Apartments | 120 S Tonto St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.