Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    120 Tonto St Payson, AZ 85541
    Back to Search
    Property profile & analytics

    120 Tonto St, Payson, AZ 85541

    View on Map
    • Commercial real estate
    • 47,581 SF
    • 2.07 lot acres
    Off-Market
    Property ID
    US07-1742485
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Tonto Oaks Apartments / Apartment Building
    • Desert Light Therapies / Alternative Medicine Practice

    Property Details for 120 Tonto St

    Year built
    1995
    Lot size
    2.07 lot acres
    Property type
    Commercial real estate
    APN
    304-05-018A | 304-05-016

    Description

    Tonto Oaks Apartments presents a compelling value-add investment opportunity in Payson, Arizona. This 45-unit apartment community, totaling 47,581 square feet, boasts a desirable location adjacent to Payson High School and less than a quarter mile from Highway 87 and the Payson Village Shopping Mall. Built in 1995 and partially renovated in 2023, the property features a mix of one- and two-bedroom units, ranging from 850 to 1,180 square feet. Seventeen units have already undergone complete renovations, including new kitchens with stainless steel appliances and granite countertops, updated bathrooms, new flooring, and in-suite washers and dryers. The remaining units offer a significant value-add opportunity, with projected rental increases of $250 for one-bedrooms and $430 for two-bedrooms upon renovation. The property sits on a 2.07-acre lot, consists of 12 buildings with two stories each, and is individually metered for electricity and hot water. Current occupancy stands at 95%, generating a NOI of $617,161 and a pro-forma NOI of $720,566, representing a 5.68% cap rate and a pro-forma cap rate of 6.63%. The asking price is $10,863,000, or $241,400 per unit. The property is zoned R-3 and features amenities such as fireplaces and private patios. This is a fee-simple ownership opportunity. The property's strong location, partially renovated units, and significant value-add potential make it an attractive investment.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Payson
    County
    Gila
    State
    Arizona
    Longitude
    -111.327563
    Latitude
    34.239796

    Comparable in this City

    • $1,100,000

      New Multifamily Construction in Payson

      New construction multifamily property in Payson, Arizona, ideal for investors.
      200 E Jura Cir, Payson, AZ 85541
      View Details
    • $1,695,000
      6,550 SF

      Turnkey Cabin Hotel Near Forest

      Boutique short-term rental property with six cabins near Tonto Forest.
      1022 S Hunter Creek Dr, Payson, AZ 85541
      View Details
    • $595,000
      3,650 SF

      Payson Multifamily Income Opportunity

      Three detached homes on a large lot near dining.
      205 S Ponderosa St, Payson, AZ 85541
      View Details
    • $1,700,000
      6,400 SF

      Payson Commercial Property - 6400 sq ft

      Large Payson commercial space, ideal for diverse uses.
      113 Cedar Ln, Payson, AZ 85541
      View Details
    • $550,000
      0.56 Acres

      Payson Restaurant - High Traffic Hwy

      Prime location, high visibility, ample parking.
      1200 Beeline Hwy, Payson, AZ 85541
      View Details
    • $110,000
      0.18 Acres

      Residential Land with Rim Views

      Sloped 0.18-acre lot with Mogollon Rim views in Payson.
      1911 E Starlight Pass, Payson, AZ 85541
      View Details

    Similar Nearby for Sale

    • $1,100,000

      New Multifamily Construction in Payson

      New construction multifamily property in Payson, Arizona, ideal for investors.
      200 E Jura Cir, Payson, AZ 85541
      View Details
    • $1,695,000
      6,550 SF

      Turnkey Cabin Hotel Near Forest

      Boutique short-term rental property with six cabins near Tonto Forest.
      1022 S Hunter Creek Dr, Payson, AZ 85541
      View Details
    • $595,000
      3,650 SF

      Payson Multifamily Income Opportunity

      Three detached homes on a large lot near dining.
      205 S Ponderosa St, Payson, AZ 85541
      View Details
    • $1,700,000
      6,400 SF

      Payson Commercial Property - 6400 sq ft

      Large Payson commercial space, ideal for diverse uses.
      113 Cedar Ln, Payson, AZ 85541
      View Details
    • $550,000
      0.56 Acres

      Payson Restaurant - High Traffic Hwy

      Prime location, high visibility, ample parking.
      1200 Beeline Hwy, Payson, AZ 85541
      View Details
    • $110,000
      0.18 Acres

      Residential Land with Rim Views

      Sloped 0.18-acre lot with Mogollon Rim views in Payson.
      1911 E Starlight Pass, Payson, AZ 85541
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Retail Space For Lease

      Retail space available for lease.
      307 S Beeline Hwy, Payson, AZ 85541
      View Details
    • Contact for pricing

      Payson Retail Center Spaces Available

      Retail spaces available in dominant neighborhood center, Payson, Arizona.
      142 Az-260, Payson, AZ 85541
      View Details
    • $10 SF/Yr
      7,538 SF

      Payson Plaza Retail Space

      Retail space for lease in renovated Payson Plaza.
      307 S Beeline Hwy, Payson, AZ 85541
      View Details
    • Contact for pricing
      30,000 SF

      Payson Retail Center For Rent

      Retail center in Payson with highway access and high visibility.
      400 Az-260, Payson, AZ 85541
      View Details
    • Contact for pricing

      Rim Country Mall Retail Space

      Retail spaces available at Rim Country Mall.
      87 Beeline Hwy, Payson, AZ 85541
      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.
    120 Tonto St
    Payson, AZ 85541
    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
    120 Tonto St, Payson, AZ, 85541
    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!