Home PageProperty SearchFavorite Sites

3612 E Monte Vista Dr Includes:

  • Slump Block Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Water Metered Seperately
  • Laundry Facilities
  • Covered Parking
  • Central Evaportive Cooling
  • 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%$3,407$3,236$3,066$2,725$2,385$2,044
6%$3,597$3,417$3,238$2,878$2,518$2,158
6.5%$3,792$3,603$3,413$3,034$2,655$2,275
7%$3,992$3,792$3,593$3,193$2,794$2,395
7.5%$4,195$3,986$3,776$3,356$2,937$2,517
8%$4,403$4,182$3,962$3,522$3,082$2,642

Remarks: 9 Slump block 2 bedroom units w/all roof replaced in August 2007. Units in good condition. All units have covered parking, storage & laundry facilities. 9 Coolers have been replaced within 3yrs and 8 heaters within 4yrs. Rents are low for this High demand area. Do not go on property or disturb the tenants.

Directions: From Ft. Lowell S-Alvernon W-Monte Vista to address on south side of road.

  
3612 E Monte Vista Dr
Tucson, Arizona 85716

Map

Central Tucson

Lincoln Park

Property SubtypeApartment
Number of Units9
2 Br Units9
Year Built 1971
Square Feet 7321
Lot Square Feet 27000
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.075
Gross Rent Multiplier9.83
 
Gross Income: 
Avg 2 Br Rent$521/Mo
Gross Scheduled Rents$56,268/Yr $4,689/Mo
Other Income$4800/Yr
Adjusted Gross Income$61,068/Yr$5,089/Mo
 
Expenses: 
Capital Expenses$2400/Yr
Gas & Electric$1123/Yr
Taxes$4410/Yr
Insurance$1179/Yr
Maintenance & Supplies$6293/Yr
Water and Sewer$3212/Yr
Total Expenses$18,617/Yr $1,551/Mo
 
Net Income: 
Net Income$42,451/Yr $3,538/Mo
 
listed by:
RE/MAX Catalina Foothills

list price: $599,999




Information Deemed Reliable But Not Guaranteed

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