
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% | | APR | 5.5% | $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 Subtype | Apartment | | Number of Units | 6 | | 3 Br Units | 6 | | Year Built | 2005 | | Square Feet | 6924 | | Lot Square Feet | 29004 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.081 | | Gross Rent Multiplier | 9.94 | | | | 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 & Realtylist price: $550,000
|
|