Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeApartment
Number of Units5
2 Br Units4
Other Units1
Year Built 1975
Square Feet 3900
Lot Square Feet 19733
Stories 1
ZoningTucson - R2
Tax Year2006
Capitalization Rate0.056
Gross Rent Multiplier13.15
 
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 Realty

list price: $419,900




Information Deemed Reliable But Not Guaranteed

Home PageProperty SearchFavorite Sites
Brought to you by: RE/MAX Majestic
(520)907-5639