Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    120 Wilmot Rd Tucson, AZ 85711-4001

    • Drive through restaurants
    • 824 SF
    • 0.69 lot acres
    OFF-MARKET
    Value Estimations
    $530,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US07-1090316
    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.

    Current Use by Public Records

    • Dutch Bros Coffee / Cafe / Juice Shop

    Property Details for 120 Wilmot Rd

    Year built
    2018
    Construction
    FRAME
    Lot size
    0.69 lot acres
    Property size
    824 SF
    Property type
    Drive through restaurants
    APN
    128-01-020C
    APU
    12801020C

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $420,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $643,000
      Market price range: $150k - $644k

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

    Location Insight

    • Map
    • Local Demand
    City
    Tucson
    County
    Pima
    State
    Arizona
    Longitude
    -110.858
    Latitude
    32.22
    CBSA code
    46060
    CBSA name
    TUCSON, AZ METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $22,266
    $134,901
    $109,827
    $244,728
    -
    $749,450
    $610,150
    $1,359,600

    Comparable in this City

    • Value Estimation
      $375,000
      2,419 SF

      5660 Broadway Blvd

      DRIVE-THRU RESTAURANT, FAST FOOD • 2,419 SF
      5660 Broadway Blvd, Tucson, AZ 85711-3812
      View Details
    • Value Estimation
      $265,000
      1,440 SF

      1615 Alvernon Way

      DRIVE-THRU RESTAURANT, FAST FOOD • 1,440 SF
      1615 Alvernon Way, Tucson, AZ 85711-5645
      View Details
    • Value Estimation
      $1,350,000
      2,702 SF

      4110 22nd St

      DRIVE-THRU RESTAURANT, FAST FOOD • 2,702 SF
      4110 22nd St, Tucson, AZ 85711-5335
      View Details
    • Value Estimation
      $315,000
      2,917 SF

      4445 Broadway Blvd

      DRIVE-THRU RESTAURANT, FAST FOOD • 2,917 SF
      4445 Broadway Blvd, Tucson, AZ 85711-3507
      View Details
    • Value Estimation
      $375,000
      2,368 SF

      3950 22nd St

      DRIVE-THRU RESTAURANT, FAST FOOD • 2,368 SF
      3950 22nd St, Tucson, AZ 85711-5333
      View Details
    • Value Estimation
      $495,000
      2,550 SF

      1195 Craycroft Rd

      DRIVE-THRU RESTAURANT, FAST FOOD • 2,550 SF
      1195 Craycroft Rd, Tucson, AZ 85711-7115
      View Details

    Similar Nearby for Sale

    • $3,750,000
      4,252 SF

      McDonald's NNN Ground Lease Opportunity

      Corporate ground lease with a long-term tenant and prime location.
      6105 E Broadway Blvd, Tucson, AZ 85711
      View Details
    • $659,000
      2,292 SF

      Restaurant Building on Heavily Trafficked Street

      Restaurant building with equipment on a heavily trafficked street.
      5810 E 22Nd St, Tucson, AZ 85711
      View Details
    • $7,000,000
      30,086 SF

      Tucson Peter Piper Pizza Investment

      High-profile NNN leased restaurant. Strong cap rate.
      5925 Broadway Blvd, Tucson, AZ 85711
      View Details
    • $6,900,000
      36,800 SF

      Retail Property Near Park Place

      Freestanding retail property in Tucson's prime retail corridor.
      5975 E Broadway Blvd, Tucson, AZ 85711
      View Details
    • $3,200,000
      11,253 SF

      High-Visibility Retail Space For Sale

      Retail property with frontage on Broadway Boulevard near Park Place.
      5919 E Broadway Blvd, Tucson, AZ 85711
      View Details
    • Contact for pricing
      2,896 SF

      Retail Space Near Park Place

      Retail space available in busy Tucson retail corridor.
      5720 E Broadway Blvd, Tucson, AZ 85711
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Commercial Drive-Thru Pad for Rent

      Commercially zoned drive-thru pad in east Tucson trade area.
      1160 N Wilmot Rd, Tucson, AZ 85711
      View Details
    • Contact for pricing
      3,200 SF

      Restaurant Space on Broadway Boulevard

      Turnkey restaurant opportunity in a high-traffic Tucson location.
      5721 E Broadway Blvd, Tucson, AZ 85711
      View Details
    • Contact for pricing
      11,302 SF

      Berkshire Village Executive Suites

      Tucson Office Space For Lease
      0 Swc Broadway & Camino Seco, Tucson, AZ 85711
      View Details
    • $16 SF/Yr
      99,924 SF

      Plaza at Williams Centre: Retail Gem

      Tucson's premier retail center; spaces available.
      5340-5480 Broadway Blvd, Tucson, AZ 85711
      View Details
    • Contact for pricing
      13,250 SF

      Tucson Retail Center - Broadway & Craycroft

      Prime Tucson retail space, two suites available.
      0 Wnwc Broadway Blvd & Craycroft Rd, Tucson, AZ 85711
      View Details
    • Contact for pricing
      2,165 SF

      Retail Space on Broadway Blvd

      Retail space for lease in a high-traffic Tucson location.
      6125-6145 E Broadway Blvd, Tucson, AZ 85711
      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 Wilmot Rd
    Tucson, AZ 85711-4001
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.