
7717 S Cardinal Ave Includes: - Combo Construction
- Gas Metered Seperately
- Water Metered Seperately
- Interior Steps
- Laundry Hookup
- Central Evaportive Cooling
- Septic System
- 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% | $1,675 | $1,591 | $1,507 | $1,340 | $1,172 | $1,005 | | 6% | $1,769 | $1,680 | $1,592 | $1,415 | $1,238 | $1,061 | | 6.5% | $1,865 | $1,771 | $1,678 | $1,492 | $1,305 | $1,119 | | 7% | $1,963 | $1,865 | $1,766 | $1,570 | $1,374 | $1,178 | | 7.5% | $2,063 | $1,960 | $1,856 | $1,650 | $1,444 | $1,238 | | 8% | $2,165 | $2,056 | $1,948 | $1,732 | $1,515 | $1,299 |
Remarks: BACK ON THE MARKET! The best darn deal in the south west! Park consist of 6 spaces and 4 park owned homes- rent to own. The water on the space only units is Subdivision meters and billed back to the tenants. Great cash flow and Cap Rate! OWNER WILL CARRY. Directions: Valencia & I-19, W to Cardinal, S to address. Access Rd runs E/W along county vacant lot. Sign at park entrance reads Sleeping Elephant! |
|
|
|
7717 S Cardinal Ave Tucson, Arizona 85746
Map
SouthWest Tucson
| Property Subtype | Combination | | Number of Units | 10 | | 2 Br Units | 1 | | 3 Br Units | 3 | | Other Units | 6 | | Year Built | 1970 | | Square Feet | 2420 | | Acres | 2 | | Zoning | Pima County - GR1 | | Tax Year | 2005 | | Capitalization Rate | 0.121 | | Gross Rent Multiplier | 7.09 | | | | Gross Income: | | | Avg 2 Br Rent | $525/Mo | | Avg 3 Br Rent | $600/Mo | | Avg Other Rent | $200/Mo | | Gross Scheduled Rents | $42,300/Yr | $3,525/Mo | | Vacancy Loss | -$684/Yr | | Adjusted Gross Income | $41,616/Yr | $3,468/Mo | | | | Expenses: | | | Taxes | $1566/Yr | | Insurance | $1067/Yr | | Maintenance & Supplies | $480/Yr | | Water and Sewer | $504/Yr | | Other Expenses | $2269/Yr | | Total Expenses | $5,886/Yr | $491/Mo | | | | Net Income: | | | Net Income | $35,730/Yr | $2,978/Mo |
listed by: Long Realty Companylist price: $295,000
|
|