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

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

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.

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
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

PROPERTY TAXES

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
  • Listing ID: 31448487

  • Date on Market: 08/04/2024

  • Last Updated:

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

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() }} characters 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') }}