
1025 E Spring St Includes: - Concrete Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Interior Steps
- Laundry Hookup
- Covered Parking
- Combo AC
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,476 | $1,402 | $1,328 | $1,181 | $1,033 | $885 | | 6% | $1,558 | $1,480 | $1,402 | $1,247 | $1,091 | $935 | | 6.5% | $1,643 | $1,561 | $1,478 | $1,314 | $1,150 | $986 | | 7% | $1,729 | $1,643 | $1,556 | $1,383 | $1,210 | $1,037 | | 7.5% | $1,817 | $1,726 | $1,636 | $1,454 | $1,272 | $1,090 | | 8% | $1,907 | $1,812 | $1,716 | $1,526 | $1,335 | $1,144 |
Remarks: Well maintained 1960 Duplex with Very Nice 1949 3 br/2ba house for sale together on adjoining lots. Easy to rent at market rates. Duplex features large one bedroom units with Evap cooling. House features nearly new a/c-gas pack. Do not disturb occupants in duplex or house. Carport straddles lot line between the two properties. Owner can carryback!!! Directions: Grant/Park North to Spring, East to Address |
|
|
|
1025 E Spring St Tucson, Arizona 85719
Map
Central Tucson Patterson
| Property Subtype | Combination | | Number of Units | 3 | | 1 Br Units | 2 | | 3 Br Units | 1 | | Year Built | 1960 | | Square Feet | 2700 | | Lot Square Feet | 10695 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.048 | | Gross Rent Multiplier | 12.56 | | | | Gross Income: | | | Avg 1 Br Rent | $450/Mo | | Avg 3 Br Rent | $900/Mo | | Gross Scheduled Rents | $21,600/Yr | $1,800/Mo | | Vacancy Loss | -$900/Yr | | Adjusted Gross Income | $20,700/Yr | $1,725/Mo | | | | Expenses: | | | Admin Expenses | $2070/Yr | | Taxes | $2636/Yr | | Insurance | $1006/Yr | | Management | $1935/Yr | | Water and Sewer | $548/Yr | | Total Expenses | $8,195/Yr | $683/Mo | | | | Net Income: | | | Net Income | $12,505/Yr | $1,042/Mo |
listed by: Rincon Realty & Investmentslist price: $259,900
|
|