Home PageProperty SearchFavorite Sites

821 E 8th St Includes:

  • Concrete Block Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Interior Steps
  • Package Available
  • Combo AC
  • Wall Evaportive Cooling
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Combo Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$2,193$2,084$1,974$1,755$1,535$1,316
6%$2,316$2,200$2,084$1,853$1,621$1,390
6.5%$2,441$2,319$2,197$1,953$1,709$1,465
7%$2,570$2,441$2,313$2,056$1,799$1,542
7.5%$2,701$2,566$2,431$2,161$1,891$1,620
8%$2,834$2,693$2,551$2,267$1,984$1,701

Remarks: University Area, Pie Allen Historical Distirct, Four (4) units, Three (3) updated. Great location bike or walk to university, Fourth Avenue, Shopping on Bus Line. All units are rented. Nice updated units with off street parking. Show them to your investors or for your own investment portfolio. No work left to do, just sit back and enjoy the income. 821 3&4 New heating/cooling.Interior shown ACCEPTED CONTRACT.See MLS#20705966, #20706001.

Directions: Speedway/Euclid, W. on Speedway, S. on Euclid, E. on 8th. Street to address. Units north side of street. Beautiful Barrio Colors on Exteriors.

  
821 E 8th St
Tucson, Arizona 85719

Map

Central Tucson

Buells

Property SubtypeFourplex
1 Br Units4
Year Built 1945
Square Feet 2341
Lot Square Feet 9400
Stories 1
ZoningTucson - HB1
Tax Year2007
Capitalization Rate0.057
Gross Rent Multiplier13.83
 
Gross Income: 
Avg 1 Br Rent$600/Mo
Gross Scheduled Rents$28,800/Yr $2,400/Mo
Vacancy Loss-$867/Yr
Adjusted Gross Income$27,933/Yr$2,328/Mo
 
Expenses: 
Admin Expenses$200/Yr
Contract Services$250/Yr
Taxes$1307/Yr
Insurance$900/Yr
Maintenance & Supplies$500/Yr
Management$2200/Yr
Water and Sewer$603/Yr
Total Expenses$5,960/Yr $497/Mo
 
Net Income: 
Net Income$21,973/Yr $1,831/Mo
 
listed by:
Realpros

list price: $386,265




Information Deemed Reliable But Not Guaranteed

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