4434 E Bellevue St Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- Central AC
- Pool
- 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% | $7,921 | $7,525 | $7,129 | $6,337 | $5,544 | $4,752 | | 6% | $8,364 | $7,946 | $7,527 | $6,691 | $5,855 | $5,018 | | 6.5% | $8,817 | $8,376 | $7,936 | $7,054 | $6,172 | $5,290 | | 7% | $9,281 | $8,817 | $8,353 | $7,425 | $6,497 | $5,569 | | 7.5% | $9,754 | $9,266 | $8,779 | $7,803 | $6,828 | $5,852 | | 8% | $10,236 | $9,724 | $9,212 | $8,189 | $7,165 | $6,142 |
Remarks: Garden Style 19 unit property built in 1970 and 1979. Units have newer air conditioning and upgrades. Community amenities include swimming pool and on site laundry. All machines are owned. Much has been spent renovating the property and individual units. Room to raise rent on some units. Directions: Speedway/Swan north to Bellevue, west to address |
|
|
|
4434 E Bellevue St
Tucson, Arizona 85712
Map
Central Tucson Speedway
| Property Subtype | Apartment | | Number of Units | 19 | | 1 Br Units | 4 | | 2 Br Units | 14 | | Studio Units | 1 | | Year Built | 1970 | | Square Feet | 14484 | | Lot Square Feet | 29336 | | Stories | 2 | | Zoning | Tucson - R3 | | Tax Year | 2007 | | Capitalization Rate | 0.075 | | Gross Rent Multiplier | 10.52 | | | | Gross Income: | | | Avg 1 Br Rent | $525/Mo | | Avg 2 Br Rent | $625/Mo | | Avg Studio Rent | $400/Mo | | Gross Scheduled Rents | $135,000/Yr | $11,250/Mo | | Other Income | $4800/Yr | | Vacancy Loss | -$7200/Yr | | Adjusted Gross Income | $132,600/Yr | $11,050/Mo | | | | Expenses: | | | Capital Expenses | $3000/Yr | | Gas & Electric | $2000/Yr | | Taxes | $6907/Yr | | Insurance | $4845/Yr | | Maintenance & Supplies | $5200/Yr | | Resident Manager | $6000/Yr | | Water and Sewer | $3225/Yr | | Total Expenses | $31,177/Yr | $2,598/Mo | | | | Net Income: | | | Net Income | $101,423/Yr | $8,452/Mo |
listed by:
HomeWay Realtylist price: $1,395,000
|
|
