
340 N wayside Includes: - Concrete Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Interior Steps
- Laundry Hookup
- Covered Parking
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Gas Heating
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,073 | $1,019 | $966 | $858 | $751 | $644 | | 6% | $1,133 | $1,076 | $1,020 | $907 | $793 | $680 | | 6.5% | $1,195 | $1,135 | $1,075 | $956 | $836 | $717 | | 7% | $1,257 | $1,195 | $1,132 | $1,006 | $880 | $754 | | 7.5% | $1,322 | $1,255 | $1,189 | $1,057 | $925 | $793 | | 8% | $1,387 | $1,317 | $1,248 | $1,109 | $971 | $832 |
Remarks: Units rented month to month, owner believes property was built before then the date shows on city records.2 car garage and 2 street parking. Hardwood floor under unit A. Directions: Grand Ave to morley to wayside |
|
|
|
340 N wayside Nogales, Arizona 85621
Map
Santa Cruz Nogales
| Property Subtype | Tri-Plex | | 2 Br Units | 1 | | 3 Br Units | 1 | | Studio Units | 1 | | Year Built | 1942 | | Square Feet | 3480 | | Stories | 1 | | Zoning | Other - CALL | | Tax Year | 2008 | | Capitalization Rate | 0.039 | | Gross Rent Multiplier | 12.83 | | | | Gross Income: | | | Avg 2 Br Rent | $450/Mo | | Avg 3 Br Rent | $478/Mo | | Avg Studio Rent | $300/Mo | | Gross Scheduled Rents | $14,736/Yr | $1,228/Mo | | | | Expenses: | | | Admin Expenses | $6029/Yr | | Taxes | $1279/Yr | | Total Expenses | $7,308/Yr | $609/Mo | | | | Net Income: | | | Net Income | $7,428/Yr | $619/Mo |
listed by: Long Realty Nogales/Rio Ricolist price: $189,000
|
|