936 E Navajo Rd Includes: - Frame Stucco Construction
- Gas Metered Seperately
- Laundry Facilities
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Electric Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,561 | $1,483 | $1,405 | $1,249 | $1,093 | $937 | | 6% | $1,649 | $1,566 | $1,484 | $1,319 | $1,154 | $989 | | 6.5% | $1,738 | $1,651 | $1,564 | $1,391 | $1,217 | $1,043 | | 7% | $1,830 | $1,738 | $1,647 | $1,464 | $1,281 | $1,098 | | 7.5% | $1,923 | $1,827 | $1,731 | $1,538 | $1,346 | $1,154 | | 8% | $2,018 | $1,917 | $1,816 | $1,614 | $1,412 | $1,211 |
Remarks: Remodeled property, priced to sell Main House 3Bd, 2Ba, Lrg AZ rm, Beamed ceilings, Flagstone foyer & Fireplace, main house built in 1990. (3) 1 Bdrm/1Bath Casitas on property, 4 Plex, Central location. 3 Bedroom available for showing.. All electric no gas!! Directions: From Ft Lowell / 1st Avenue, North 1st Right Navajo Rd. |
|
|
|
936 E Navajo Rd
Tucson, Arizona 85719
Map
Central Tucson
| Property Subtype | Fourplex | | 1 Br Units | 3 | | 3 Br Units | 1 | | Year Built | 1956 | | Square Feet | 2589 | | Lot Square Feet | 11021 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.077 | | Gross Rent Multiplier | 10.34 | | | | Gross Income: | | | Avg 1 Br Rent | $583/Mo | | Avg 3 Br Rent | $800/Mo | | Gross Scheduled Rents | $30,588/Yr | $2,549/Mo | | Vacancy Loss | -$4000/Yr | | Adjusted Gross Income | $26,588/Yr | $2,216/Mo | | | | Expenses: | | | Gas & Electric | $960/Yr | | Taxes | $1260/Yr | | Insurance | $1123/Yr | | Resident Manager | $1000/Yr | | Water and Sewer | $1200/Yr | | Total Expenses | $5,543/Yr | $462/Mo | | | | Net Income: | | | Net Income | $21,045/Yr | $1,754/Mo |
listed by:
CENTURY 21 1st Americanlist price: $275,000
|
|
