Diner-Style Restaurant with Commercial
New
For Sale
$275,000
424 N Huachuca Boulevard, Huachuca City, AZ 85616
COMMERCIAL - Huachuca City, AZ
Property Size2,401 SF
Lot Size0.67 Acres
Price / SF$114.54
Days on Market4
Property Features for 424 N Huachuca Boulevard
General Information
Property type
Commercial Sale
Property subtype
Other
Zoning
Cochise - GB
Parking
20
Window features
Double Pane Windows
Accessibility
Accessible Doors
Lot features
Decorative Gravel, East/ West Exposure
Directions
Heading south on HWY 90 into Huachuca City, just past the City Offices, Lexi B's is on the east side of the street.
Subdivision
Cochise
Standard status
Active
APN
10651089A
Size
2,401 SF
Lot size
0.67 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
SESW BY M&B COM A0' OF INTRS EC OF E LINE OF ST HWY 92 R/W WITH NLINE OF SESW S266.39' TO POB THN CONT S219.61' E135'
Tax Annual Amount
3958
Legal Description
SESW BY M&B COM A0' OF INTRS EC OF E LINE OF ST HWY 92 R/W WITH NLINE OF SESW S266.39' TO POB THN CONT S219.61' E135'
Utilities
Heating system
Forced Air, Natural Gas
Cooling system
Central Air, Ceiling Fan(s)
Water source
Public
Building Details
Year built
1957
Building materials
Brick
Roof type
Built-Up
Listing Agency:
Real Broker
(602) 755-3415
Listed By:
Janelle Curry
(520) 248-0599
Added: Aug 5
Changed: Aug 6
Last Checked: Aug 8 at 9:06PM
MLS# 22619171
Copyright © 2026 Multiple Listing Service of Southern Arizona. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This 2,401-square-foot restaurant property includes a spacious dining room and a fully equipped commercial kitchen within a brick building constructed in 1957. The existing layout supports diner-style operations and can accommodate continued restaurant use or a different restaurant concept. Forced-air heating, natural gas, central air, ceiling fans, accessible doors, a built-up roof, and public water service are in place.
The property occupies 0.67 acres at 424 N Huachuca Boulevard in Huachuca City, Arizona. Street frontage on Huachuca Boulevard and customer parking support day-to-day restaurant operations. The site is zoned Cochise - GB.
The property occupies 0.67 acres at 424 N Huachuca Boulevard in Huachuca City, Arizona. Street frontage on Huachuca Boulevard and customer parking support day-to-day restaurant operations. The site is zoned Cochise - GB.
Key Highlights
- 2,401‑square‑foot restaurant building on 0.67 acres
- Spacious dining room with fully equipped commercial kitchen
- Operating diner‑style restaurant layout
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$24,904
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
9.06%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$498,080
$498.1K
Cap Rate 7%
$355,771
$355.8K
Cap Rate 9%
$276,711
$276.7K
Market Conditions
NOI Build-Up for 2,401 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$36.0K $15.00/SF
− Vacancy
−$2.8K −$1.17/SF
EGI
$33.2K $13.83/SF
− OpEx
−$8.3K −$3.46/SF
NOI
$24.9K $10.37/SF
Area
Cochise County, AZ
Vacancy
7.80%
Lease Rate
$15.00 /SF/Yr
Expense Ratio
25.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$498,080
Cap Rate 7%
$355,771
Cap Rate 9%
$276,711
Alternative Uses
Best Use
Specialty Retail
$355.8K
$311.3K – $415.1K
NOI $24,904 @ 7.0% cap · market cap 9.06%
Second Best
Industrial
$167.6K
$146.7K – $195.6K
NOI $11,733 @ 7.0% cap · market cap 4.27%
Theoretical Best
—
—
same as Best Use
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
Turnkey business
Opportunity
Location Intelligence
Trade Area within ½ mile
32
Businesses Nearby
Well-served
Demand for This Use
Explore this area
Business Placement
Demographics for 85616, AZ
5,110
Population
2,421
Households
2.1
Avg Household Size
52
Median Age
26%
College-Educated
93%
High-School Grad
150.3 sq mi
ZIP Area
34
Density / Sq Mi
$50,515
Median Household Income
$40,820
Median Earnings
$937
Median Rent
$157,600
Median Home Value
Market
Vacancy Rate% for Retail in West region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Similar Off Market Nearby
- Sunny D's Delight — 424 N Huachuca Blvd, Huachuca City, AZ 85616
Frequently Asked Questions
What type of property is this?
Breakfast & diner - Operating diner-style restaurant with a dining room, equipped kitchen, customer parking, and flexible restaurant layout.
Where is this breakfast & diner located?
The property is located at 424 N Huachuca Boulevard Huachuca City, AZ.
What is the asking price?
The asking price for this property is $275,000.
What are key features of this property?
This property features: 2,401‑square‑foot restaurant building on 0.67 acres; Spacious dining room with fully equipped commercial kitchen; Operating diner‑style restaurant layout
