1223 N 1st Ave Includes: - Combo Construction
- Interior Steps
- Laundry Facilities
- Combo AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $2,811 | $2,670 | $2,530 | $2,248 | $1,967 | $1,686 | | 6% | $2,968 | $2,819 | $2,671 | $2,374 | $2,077 | $1,781 | | 6.5% | $3,129 | $2,972 | $2,816 | $2,503 | $2,190 | $1,877 | | 7% | $3,293 | $3,129 | $2,964 | $2,635 | $2,305 | $1,976 | | 7.5% | $3,461 | $3,288 | $3,115 | $2,769 | $2,423 | $2,077 | | 8% | $3,632 | $3,451 | $3,269 | $2,906 | $2,542 | $2,179 |
Remarks: Excellent U of A location! 4BR 1st floor. 3BR 2nd Floor and a 2BR guest house. Upstairs unit has its own entrance. 1 Block north from Speedway. Directions: From Euclid and Speedway - West to 1st Ave - North to property. |
|
|
|
1223 N 1st Ave
Tucson, Arizona 85719
Map
Central Tucson Feldmans
| Property Subtype | Combination | | Number of Units | 3 | | 2 Br Units | 1 | | 3 Br Units | 1 | | Other Units | 1 | | Year Built | 1911 | | Square Feet | 2323 | | Lot Square Feet | 9529 | | Stories | 2 | | Zoning | Tucson - R1 | | Tax Year | 2006 | | Capitalization Rate | 0.057 | | Gross Rent Multiplier | 15.18 | | | | Gross Income: | | | Avg 2 Br Rent | $720/Mo | | Avg 3 Br Rent | $1100/Mo | | Avg Other Rent | $1200/Mo | | Gross Scheduled Rents | $36,240/Yr | $3,020/Mo | | Vacancy Loss | -$3624/Yr | | Adjusted Gross Income | $32,616/Yr | $2,718/Mo | | | | Expenses: | | | Gas & Electric | $1835/Yr | | Insurance | $2100/Yr | | Water and Sewer | $655/Yr | | Total Expenses | $4,590/Yr | $383/Mo | | | | Net Income: | | | Net Income | $28,026/Yr | $2,336/Mo |
listed by:
Coldwell Banker Residential Brokeragelist price: $495,000
|
|
