
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% | | APR | 5.5% | $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 Subtype | Fourplex | | 1 Br Units | 4 | | Year Built | 1945 | | Square Feet | 2341 | | Lot Square Feet | 9400 | | Stories | 1 | | Zoning | Tucson - HB1 | | Tax Year | 2007 | | Capitalization Rate | 0.057 | | Gross Rent Multiplier | 13.83 | | | | 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: Realproslist price: $386,265
|
|