Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Sold
    • Property Lookup
    • Brokers
    100 Willow Cross Cir Nogales, AZ 85621

    Property Lookup

    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    100 Willow Cross Cir Nogales, AZ 85621

    View on Map
    • Land
    • 169.54 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 100 Willow Cross Cir

    Lot size
    169.54 lot acres
    Property type
    Land
    Property subtype
    Farms

    Description

    This exceptional 169.54-acre ranch in Nogales, Arizona, presents a unique investment opportunity. Located at 100 Willow Cross Circle (APN 150-01-024A), the property boasts varied terrain and vegetation, including native grasslands, mesquites, large oak trees, and a significant riparian area. Enjoy breathtaking panoramic mountain views in all directions. The land is zoned SCC - GR and offers exceptional privacy, bordering thousands of acres of the Coronado National Forest and the Patagonia Mountains. Improvements include a meticulously maintained three-bedroom, three-bathroom home, two functioning wells, electricity, two septic systems, corrals, and a versatile 2,400-square-foot barn/multi-purpose building. The property has historically supported a cow/calf operation with Texas Longhorns and horses. Conveniently located just 15 minutes from amenities such as Home Depot, Walmart, Safeway, restaurants, new hotels, and the Nogales International Airport. The asking price is $1,750,000, with a land value of $0.24 per square foot. This fee simple ownership presents a rare chance to acquire a substantial and well-equipped ranch in a desirable location.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Nogales
    County
    Santa Cruz
    State
    Arizona
    Longitude
    -110.803
    Latitude
    31.3506

    Comparable in this City

    • Value Estimation by Request
      28.00 Acres

      28 Patagonia Hwy

      Farms • 28.00 Acres
      28 Patagonia Hwy, Nogales, AZ 85621
      View Details
    • Value Estimation by Request
      36.44 Acres

      Camino Diez Mandamientos

      Land • 36.44 Acres
      0 Camino Diez Mandamientos, Nogales, AZ 85621
      View Details
    • Value Estimation by Request
      2.97 Acres

      205 Price Hill Rd

      Land • 2.97 Acres
      205 Price Hill Rd, Nogales, AZ 85621
      View Details
    • Value Estimation by Request
      104.00 Acres

      104 Patagonia Hwy

      Land • 104.00 Acres
      104 Patagonia Hwy, Nogales, AZ 85621
      View Details
    • Value Estimation by Request
      132.00 Acres

      28 Patagonia Hwy

      Land • 132.00 Acres
      28 Patagonia Hwy, Nogales, AZ 85621
      View Details
    • Value Estimation by Request
      1.70 Acres

      171 Ee St Sonora

      VACANT COMMERCIAL LAND • 1.70 Acres
      171 Ee St Sonora, Nogales, AZ 85621-3106
      View Details

    Similar Nearby for Sale

    • $5,250,000

      Land For Sale in Nogales

      Land available in Santa Cruz County, Arizona.
      693 E Frontage Rd, Nogales, AZ 85621
      View Details
    • $165,000
      99.79 Acres

      Nogales Land with Development Potential

      99.79 acres of land with off-grid and development potential.
      N Royal Rd, Nogales, AZ 85621
      View Details
    • Contact for pricing
      1.99 Acres

      Land Near Morley Avenue, Nogales

      Two acre commercial land parcel in Nogales, Arizona.
      Morley Ave, Nogales, AZ 85621
      View Details
    • Contact for pricing

      Nogales Light Industrial Lot

      Light industrial lot available in Nogales, Arizona.
      205 E Price Hill Rd, Nogales, AZ 85621
      View Details
    • Contact for pricing
      0.16 Acres

      Land with Mountain Views

      7+ acre parcel with views near Lake Patagonia.
      13 Rosete Ct, Nogales, AZ 85621
      View Details
    • $250,000
      14.25 Acres

      Nogales Land Ready For Development

      14.25-acre parcel suitable for residential and multifamily development.
      N Al Harrison Rd, Nogales, AZ 85621
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Land for Lease in Nogales

      Land for lease with retail/industrial development opportunity.
      820 N Grand Ave, Nogales, AZ 85621
      View Details
    • Contact for pricing

      Mariposa Mall Anchor Space

      Anchor space available for sublease in Mariposa Mall.
      300 W Mariposa Rd, Nogales, AZ 85621
      View Details
    • $14 SF/Yr
      17,455 SF

      Retail Space on Mariposa Road

      Shopping center space for lease near the US-Mexico border.
      230 West Mariposa Rd, Nogales, AZ 85621
      View Details
    • Contact for pricing
      9,600 SF

      Warehouse/Manufacturing Space Near Port

      Warehouse/manufacturing space with dock doors, near Mariposa Port.
      1300 N Mariposa Ranch Rd, Nogales, AZ 85621
      View Details
    • $14 SF/Yr
      2,500 SF

      Retail Space Near US-Mexico Border

      Retail space available in Nogales, Arizona, near US-Mexico border.
      254-324 W Mariposa Rd, Nogales, AZ 85621
      View Details
    • Contact for pricing
      20,000 SF

      Mariposa Mall Retail Space

      Dominant shopping center serving Nogales, Arizona and Sonora, Mexico.
      250 W Mariposa Rd, Nogales, AZ 85621
      View Details
    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.
    100 Willow Cross Cir
    Nogales, AZ 85621
    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

    100 Willow Cross Cir, Nogales, AZ, 85621

    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!