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

    2820 W Los Reales Rd Tucson, AZ 85756

    • Retail space
    • 8,320 SF
    • 1.00 lot acres
    For Sale
    View listing
    $1,695,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US07-2400003
    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

    • Family Dollar / Dollar Store / Beer Store

    Property Details for 2820 W Los Reales Rd

    Year built
    2013
    Construction
    FRAME
    Lot size
    1.00 lot acres
    Property size
    8,320 SF
    Property type
    Retail space
    APN
    138-25-609B
    APU
    13825609B

    Description

    This exceptional investment opportunity presents a fee-simple, single-tenant net-leased Family Dollar store in Tucson, Arizona. The property, built in 2013, boasts 8,320 square feet on a one-acre lot and features a 15-year lease (originally commencing April 1, 2014, and expiring March 31, 2029), with 4.5 years remaining. The lease includes four, five-year options with a 10% rent increase in each. The current asking price is $1,820,500, representing a compelling cap rate of 6.90% and a price per square foot of $218.81. The property generates a strong net operating income (NOI) of $125,620 annually. The tenant, Family Dollar, a subsidiary of Dollar Tree, Inc. (a Fortune 500 company), provides a corporate guarantee, mitigating risk. The property benefits from its location in a rapidly growing residential submarket, with proximity to major transportation arteries, educational institutions (Pima Community College), and entertainment venues (Casino Del Sol). The tenant recently exercised a lease option, demonstrating long-term commitment to the location. Landlord responsibilities are limited to structural repairs exceeding $1,000, making this a low-maintenance, passive investment. The property's "essential business" nature and strong demographics further enhance its investment appeal. The property's address is 2820 W Los Reales Rd, Tucson, AZ 85746, APN 238-25-609B.

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $1,345,000
      Current use
      MEDICAL BUILDING
      $1,855,000
      Change: +38% Conversion: Difficult
      INDUSTRIAL (GENERAL)
      $1,715,000
      Change: +28% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Tucson
    County
    Pima
    State
    Arizona
    Longitude
    -111.027
    Latitude
    32.1199
    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
    $26,539
    $33,177
    $206,439
    $239,616
    -
    $184,314
    $1,146,886
    $1,331,200

    Comparable in this City

    • Value Estimation
      $6,560,000
      22,009 SF

      1703 Valencia Rd

      RETAIL STORES (PERSONAL SERVICES) • 22,009 SF
      1703 Valencia Rd, Tucson, AZ 85746-6533
      View Details
    • Value Estimation
      $1,910,000
      9,000 SF

      4530 Valencia Rd

      RETAIL STORES (PERSONAL SERVICES) • 9,000 SF
      4530 Valencia Rd, Tucson, AZ 85746-8709
      View Details
    • Value Estimation
      $895,000
      7,519 SF

      2880 Valencia Rd

      RETAIL STORES (PERSONAL SERVICES) • 7,519 SF
      2880 Valencia Rd, Tucson, AZ 85746-8033
      View Details
    • Value Estimation by Request
      2,915 SF

      2526 Valencia Rd

      RETAIL STORES (PERSONAL SERVICES) • 2,915 SF
      2526 Valencia Rd, Tucson, AZ 85746-8027
      View Details
    • Value Estimation
      $1,295,000
      11,433 SF

      1570 Valencia Rd

      RETAIL STORES (PERSONAL SERVICES) • 11,433 SF
      1570 Valencia Rd, Tucson, AZ 85746
      View Details
    • Value Estimation by Request
      3,006 SF

      1840 Valencia Rd

      RETAIL STORES (PERSONAL SERVICES) • 3,006 SF
      1840 Valencia Rd, Tucson, AZ 85746-6554
      View Details

    Similar Nearby for Sale

    • $700,000
      2,941 SF

      Freestanding Building with Drive-Thru

      Freestanding drive-thru building in major corridor with I-10 access.
      7221 N Camino De Oeste, Tucson, AZ 85746
      View Details
    • Contact for pricing

      Prime Commercial Land, Tucson, AZ

      43,560 SF Commercial Lot - High Traffic Area
      3223 Valencia Road, Tucson, AZ 85746
      View Details
    • Contact for pricing

      Prime Commercial Land, Tucson

      35,915 SF lot, high-traffic location.
      3061 Valencia Road, Tucson, AZ 85746
      View Details
    • Contact for pricing
      0.50 Acres

      Irvington Road Retail Pads

      Tucson land: prime retail development.
      2011 Irvington Rd, Tucson, AZ 85746
      View Details
    • Contact for pricing

      Shovel Ready Commercial Pads

      Fully improved commercial pads in a high-traffic location.
      1995 W Valencia Rd, Tucson, AZ 85746
      View Details
    • $4,400,000
      33 SF

      33.12 Acres Buildable Lots

      33.12 acres with 96 buildable lots for sale.
      Pima County, Tucson, AZ 85746
      View Details

    Similar Nearby for Lease

    • $18 SF/Yr
      3,690 SF

      Retail Space on Valencia Road

      Retail space with high traffic and excellent visibility.
      1645 W Valencia Rd, Tucson, AZ 85746
      View Details
    • $19 SF/Yr
      7,200 SF

      Riverfront Plaza Retail/Office Space

      Retail, restaurant, and office spaces available for lease or sale.
      1370 W Irvington Rd, Tucson, AZ 85746
      View Details
    • $18 SF/Yr
      14,600 SF

      Retail/Office Space in Tucson, AZ

      Retail, restaurant, and office spaces for lease or sale.
      1380 W Irvington Rd, Tucson, AZ 85746
      View Details
    • Contact for pricing
      1,280 SF

      Retail Space in Busy Center

      Inline retail suite in a high-traffic Midvale Park location.
      1685 W Valencia Rd, Tucson, AZ 85746
      View Details
    • Contact for pricing
      6,048 SF

      Valencia Village Retail Pads

      Tucson Retail Space: Build-to-Suit Options
      0 Swc Of Valencia Rd & Westover Ave, Tucson, AZ 85746
      View Details
    • $12 SF/Yr
      116,631 SF

      Manzanita Plaza: Tucson Office Suites

      Prime Tucson Office Space Available
      2940-3000 Valencia Road, Tucson, AZ 85746
      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.
    2820 W Los Reales Rd
    Tucson, AZ 85756
    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.