
302 N Euclid Includes: - Combo Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- Combo Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Combo Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $4,537 | $4,310 | $4,083 | $3,629 | $3,176 | $2,722 | | 6% | $4,790 | $4,551 | $4,311 | $3,832 | $3,353 | $2,874 | | 6.5% | $5,050 | $4,798 | $4,545 | $4,040 | $3,535 | $3,030 | | 7% | $5,316 | $5,050 | $4,784 | $4,253 | $3,721 | $3,189 | | 7.5% | $5,587 | $5,307 | $5,028 | $4,469 | $3,911 | $3,352 | | 8% | $5,863 | $5,570 | $5,277 | $4,690 | $4,104 | $3,518 |
Remarks: U/A SUPER BUY, THE WHOLE NE CORNER (9) UNITS AT ONLY $118.81 A SQUARE FOOT. MOST UNITS HAVE HAD SOME UPDATING.(7) VACANT,MOST ON KEYSAFE.THESE ARE REALLY UNIQUE UNITS IN THE HISTORICAL PIE ALLEN AREA.ALL UNITS & APPLIANCE TO BE SOLD IN AS IS CONDITION WITH NO WARRANTIES OR GUARANTEES.GO SHOW INVESTOR BE AN INVESTOR YOURSELF IN THE U/A AREA.ALL OFFERS WITH AS IS ADDENDUM.SEE TAXS CODES FOR LEGALS. CAN BE SOLD IN THREE DIFFERENT PARCEL OR AS ONE. Directions: Speedway/Euclid, W. on Speedway, S. on Euclid, (NE corner of Euclid & 8th. Street). |
|
|
|
302 N Euclid Tucson, Arizona 85719
Map
Central Tucson Buells
| Property Subtype | Combination | | Number of Units | 9 | | 1 Br Units | 3 | | 2 Br Units | 6 | | Year Built | 1908 | | Square Feet | 6725 | | Lot Square Feet | 1 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.066 | | Gross Rent Multiplier | 11.49 | | | | Gross Income: | | | Avg 1 Br Rent | $525/Mo | | Avg 2 Br Rent | $725/Mo | | Gross Scheduled Rents | $71,100/Yr | $5,925/Mo | | Other Income | $600/Yr | | Vacancy Loss | -$2133/Yr | | Adjusted Gross Income | $69,567/Yr | $5,797/Mo | | | | Expenses: | | | Gas & Electric | $150/Yr | | Taxes | $6802/Yr | | Insurance | $2150/Yr | | Maintenance & Supplies | $150/Yr | | Management | $4266/Yr | | Water and Sewer | $3064/Yr | | Total Expenses | $16,582/Yr | $1,382/Mo | | | | Net Income: | | | Net Income | $52,985/Yr | $4,415/Mo |
listed by: Realproslist price: $799,000
|
|