
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% | | APR | 5.5% | $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 Subtype | Other | | Number of Units | 1 | | 1 Br Units | 6 | | 2 Br Units | 2 | | Year Built | 1972 | | Square Feet | 2667 | | Lot Square Feet | 8015 | | Stories | 1 | | Zoning | Tucson - R1 | | Tax Year | 2007 | | Capitalization Rate | 0.142 | | Gross Rent Multiplier | 2.02 | | | | 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 Companylist price: $599,000
|
|