Home PageProperty SearchFavorite Sites

Undisclosed-Residential Income Includes:

  • Laundry Facilities
  • Zone AC
  • Sewer Connected
  • City Water
  • Actual Figures Presented
  • Forced Air Gas Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$3,401$3,231$3,061$2,721$2,381$2,041
6%$3,591$3,412$3,232$2,873$2,514$2,155
6.5%$3,786$3,597$3,407$3,029$2,650$2,272
7%$3,985$3,786$3,587$3,188$2,790$2,391
7.5%$4,188$3,979$3,769$3,351$2,932$2,513
8%$4,395$4,175$3,956$3,516$3,077$2,637

Remarks: GREAT OPPORTUNITY! Turn-Key 10 Bed Adult Care Home with impeccable reputation and rock solid occupancy record. Patients are Private Pay. DHS Survey shows ZERO DEFICIENCIES! Well cared for home in quiet eastside neighborhood. Owner willing to assist in transition period. Business name and website domain name transfer with sale. This is the complete package you have been looking for. Itemized financial info will be provided upon accepted contract.

Directions: Contact Listing Agent

  
Undisclosed-Residential Income
Tucson, Arizona 85710

Map

East Tucson

Carriage Hill

Property SubtypeOther
Number of Units1
1 Br Units6
2 Br Units2
Year Built 1972
Square Feet 2667
Lot Square Feet 8015
Stories 1
ZoningTucson - R1
Tax Year2007
Capitalization Rate0.142
Gross Rent Multiplier2.02
 
Gross Income: 
Avg 1 Br Rent$2850/Mo
Avg 2 Br Rent$4480/Mo
Gross Scheduled Rents$312,720/Yr $26,060/Mo
Vacancy Loss-$15636/Yr
Adjusted Gross Income$297,084/Yr$24,757/Mo
 
Expenses: 
Admin Expenses$149700/Yr
Contract Services$14337/Yr
Gas & Electric$5328/Yr
Taxes$2212/Yr
Insurance$800/Yr
Maintenance & Supplies$22680/Yr
Management$12000/Yr
Water and Sewer$1392/Yr
Other Expenses$3503/Yr
Total Expenses$211,952/Yr $17,663/Mo
 
Net Income: 
Net Income$85,132/Yr $7,094/Mo
 
listed by:
Long Realty Company

list price: $599,000




Information Deemed Reliable But Not Guaranteed

Home PageProperty SearchFavorite Sites
Brought to you by: RE/MAX Majestic
(520)907-5639