
5815 E 28th St Includes: - Concrete Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $2,384 | $2,265 | $2,146 | $1,907 | $1,669 | $1,430 | | 6% | $2,518 | $2,392 | $2,266 | $2,014 | $1,762 | $1,511 | | 6.5% | $2,654 | $2,521 | $2,389 | $2,123 | $1,858 | $1,592 | | 7% | $2,794 | $2,654 | $2,514 | $2,235 | $1,956 | $1,676 | | 7.5% | $2,936 | $2,789 | $2,642 | $2,349 | $2,055 | $1,762 | | 8% | $3,081 | $2,927 | $2,773 | $2,465 | $2,157 | $1,849 |
Remarks: PRICE REDUCED! FULLY RENTED 4PLEX PLUS 2BDRM HOUSE. LG APTS WITH FENCED YARDS WASHER HU'S IN STORAGE SHEDS ALL WASHERS CONVEY WITH PROPERTY DISHWASHERS & DISPOSALS IN MOST UNITS. MOST TENANTS ARE LONG TERM (3 OR MORE YEARS) ROOFING RECENTLY RE-COATED, MOST EVAP COOLERS ARE 4 YEARS OLD OR LESS. NEWER HEATING UNITS. GREAT RENTAL AREA! UNITS ARE EASY TO RENT. MOST RENTS HAVE NOT BEEN RAISED FOR 2 OR MORE YEARS. SELLER IS A LICENSED RE AGENT IN AZ. Directions: 29TH/CRAYCROFT-EAST ON 29TH TO SAHUARA-NORTH ON SAHUARA TO 29TH-WEST ON 28TH TO ADDRESS. |
|
|
|
5815 E 28th St Tucson, Arizona 85711
Map
Central Tucson Craycroft
| Property Subtype | Apartment | | Number of Units | 5 | | 2 Br Units | 4 | | Other Units | 1 | | Year Built | 1975 | | Square Feet | 3900 | | Lot Square Feet | 19733 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.056 | | Gross Rent Multiplier | 13.15 | | | | Gross Income: | | | Avg 2 Br Rent | $537/Mo | | Avg Other Rent | $650/Mo | | Gross Scheduled Rents | $33,576/Yr | $2,798/Mo | | Vacancy Loss | -$1635/Yr | | Adjusted Gross Income | $31,941/Yr | $2,662/Mo | | | | Expenses: | | | Contract Services | $1050/Yr | | Gas & Electric | $133/Yr | | Insurance | $1326/Yr | | Maintenance & Supplies | $3665/Yr | | Water and Sewer | $1900/Yr | | Other Expenses | $270/Yr | | Total Expenses | $8,344/Yr | $695/Mo | | | | Net Income: | | | Net Income | $23,597/Yr | $1,966/Mo |
listed by: Tierra Antigua Realtylist price: $419,900
|
|