Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Willcox Land with Mountain Views Title is generated by Realmo AI

    E INDIAN TRAIL, Willcox, AZ 85643

    View on Map
    Claim this Listing
    For Sale
    $198,888

    LAND - Willcox, AZ

    Lot size:
    40.22 Acres
    Added:
    Feb 7, 2024
    Days on Market:
    834
    Last Refresh:
    May 21 at 8:06 am

    Property Features for E INDIAN TRAIL

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    RU4
    Standard status
    Active
    APN
    305-54-015
    Lot size
    40.22 Acres

    Taxes and HOA fees

    Tax Year
    2022
    Tax Description
    LOT 144 BLOCK 15 CHIRICAHUA TRAIL RANCHES APACHE
    Tax Annual Amount
    351

    We can help!

    Listing Contact
    Nancy Breen

    Listing agent Nancy Breen

    Listing office West USA Realty 2920 N Litchfield Rd Suite 100, Phoenix, AZ

    Listing date Feb 7, 2024

    MLS# 6661044 Listing URL

    Copyright © 2026 Arizona Regional Multiple Listing Service, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Expansive 40.222‑acre parcel offering diverse development potential.
    • Seller financing available with 15% down and 4.99% interest for 15 years.
    • Mountain views enhance the property's appeal.
    • Suitable for building cabins or a vacation village.
    • Ideal for establishing a horse ranch, winery, or farm.
    • Abundant underground water resources for well development.

    Overview

    This 40.22-acre parcel of land in Willcox, Arizona, offers mountain views and is suitable for building cabins, a vacation village, a horse ranch, a winery, or farming. The property has potential for underground water to build a well. The seller is willing to finance with 15% down at 4.99% for 15 years.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Ranches

    Map

    City
    Willcox
    County
    Cochise
    State
    Arizona
    Longitude
    -109.6516861
    Latitude
    32.1259401

    Nearby Similar for Sale

    • $45,000

      Willcox Land Opportunity

      Three city lots in Willcox, Arizona, totaling 0.39 acres.
      3 city lot N Arizona Avenue, Willcox, AZ 85643
      View Details
    • $45,000

      Willcox, AZ City Lots

      Three city lots totaling 0.39 acres in Willcox, AZ.
      3 city lot N Arizona Avenue, Willcox, AZ 85643
      View Details
    • $220,000
      3,800 SF

      Retail Building in Willcox, AZ

      3,800 SF retail building with high visibility and accessibility.
      233 N Haskell Avenue, Willcox, AZ 85643
      View Details
    • $99,000
      4,125 SF

      Willcox Warehouse with Apartment

      4,125 SF warehouse with a one-bedroom apartment.
      312 N Railroad Avenue, Willcox, AZ 85643
      View Details
    • $650,000
      1,000 SF

      Expansive Willcox Vineyard and Land

      225-acre Arizona vineyard with development potential near Willcox.
      2909 E Country Club Drive, Willcox, AZ 85643
      View Details
    • $370,000
      2,621 SF

      Historic Gas Station with Residence

      Remodeled gas station with residence on a double lot.
      271 N Haskell Avenue, Willcox, AZ 85643
      View Details
    • $150,000

      Willcox Commercial Land Opportunity

      3.71-acre commercial parcel zoned H-1 in Willcox, Arizona.
      3.71 acres N Bisbee Avenue, Willcox, AZ 85643
      View Details
    • $150,000

      Prime Commercial Land Opportunity

      3.71-acre commercial land parcel in Willcox, Arizona.
      3.71 acres N Bisbee Avenue, Willcox, AZ 85643
      View Details
    • $47,000

      39.62 Acres in Willcox, AZ

      39.62 acres offering convenience, privacy, and sweeping views.
      39.62 Ac N Wolf Court, Willcox, AZ 85643
      View Details
    • $120,000

      Expansive Land in Willcox, Arizona

      80 acres of level land with wells near Willcox.
      7668 S BEAR TRACK Trail, Willcox, AZ 85643
      View Details
    • $63,998

      25 Acres of Mountain View Land

      Large land parcel with mountain views near Willcox, Arizona.
      25 acres W Packing Plant Road, Willcox, AZ 85643
      View Details
    • $210,000

      20 Acres in Willcox, AZ

      20-acre land with utilities in Willcox, Arizona.
      E Lane, Willcox, AZ 85643
      View Details

    FAQs

    What type of property is this?
    Agricultural land / Farmland - 40.22 acres suitable for cabins, ranch, winery, or farming.
    Where is this agricultural land / farmland located?
    The property is located at E INDIAN TRAIL Willcox, AZ.
    What is the asking price?
    The asking price for this property is $198,888.
    What are key features of this property?
    This property features: Expansive 40.222‑acre parcel offering diverse development potential.; Seller financing available with 15% down and 4.99% interest for 15 years.; Mountain views enhance the property's appeal.
    (480) 851-7705
    We can help!
    Listing Contact
    Nancy Breen
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    E INDIAN TRAIL, Willcox, AZ 85643
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!