Home PageProperty SearchFavorite Sites

333 E Elvira Rd Includes:

  • Frame Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Water Metered Seperately
  • Laundry Hookup
  • Central AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Heat Pump Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$3,123$2,967$2,811$2,498$2,186$1,874
6%$3,298$3,133$2,968$2,638$2,308$1,979
6.5%$3,476$3,303$3,129$2,781$2,433$2,086
7%$3,659$3,476$3,293$2,927$2,561$2,195
7.5%$3,846$3,653$3,461$3,077$2,692$2,307
8%$4,036$3,834$3,632$3,229$2,825$2,421

Remarks: Below Market value. Beautiful, Six units total. All units are individually meters. Very spacious (EACH APARTMENT IS 1,154 sqft)3br/2 full baths. Landscaped, Complex is fenced and paved. Each unit has designated parking. Low maintenance. Appraised at $670,000. Owner may carry 10%. Also 333 E Elvira is available. Agent related to seller.

Directions: 1-10, East on Valenica, turn south on Nogales Hwy, 3rd street turn right on to Elvira.

  
333 E Elvira Rd
Tucson, Arizona 85706

Map

South Tucson

Golden Dawn Farms

Property SubtypeApartment
Number of Units6
3 Br Units6
Year Built 2005
Square Feet 6924
Lot Square Feet 29004
Stories 1
ZoningTucson - R2
Tax Year2006
Capitalization Rate0.081
Gross Rent Multiplier9.94
 
Gross Income: 
Avg 3 Br Rent$809/Mo
Gross Scheduled Rents$58,248/Yr $4,854/Mo
Vacancy Loss-$2912/Yr
Adjusted Gross Income$55,336/Yr$4,611/Mo
 
Expenses: 
Taxes$8920/Yr
Insurance$800/Yr
Maintenance & Supplies$1200/Yr
Total Expenses$10,920/Yr $910/Mo
 
Net Income: 
Net Income$44,416/Yr $3,701/Mo
 
listed by:
Lanier Enterprises & Realty

list price: $550,000




Information Deemed Reliable But Not Guaranteed

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