
1126 E Blacklidge Dr Includes: - Slump Block Construction
- Electric Metered Seperately
- Water Metered Seperately
- Laundry Facilities
- Package Available
- Other AC
- Pool
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Heat Pump Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,946 | $3,749 | $3,552 | $3,157 | $2,762 | $2,368 | | 6% | $4,167 | $3,959 | $3,750 | $3,334 | $2,917 | $2,500 | | 6.5% | $4,393 | $4,173 | $3,954 | $3,514 | $3,075 | $2,636 | | 7% | $4,624 | $4,393 | $4,161 | $3,699 | $3,237 | $2,774 | | 7.5% | $4,860 | $4,617 | $4,374 | $3,888 | $3,402 | $2,916 | | 8% | $5,100 | $4,845 | $4,590 | $4,080 | $3,570 | $3,060 |
Remarks: Beautifully remoedled units featuring maple cabinets, tile floors, A/C & Evap: 2 units have individual washer/dryer hookups. Commty washer/dryers on site for the rest. Lovely grassed and shade trees in common areas. Individual gas/elec meters. Property has extra land that will accomodate 2 addl units.Condo conversion will be completed by soon. HUGE UPSIDE IN VALUE!Currently 2 RV hookups that rent for $225. Directions: Mountain/Blacklidge W to address. |
|
|
|
1126 E Blacklidge Dr Tucson, Arizona 85719
Map
Central Tucson Catalina Poultry Acres
| Property Subtype | Apartment | | Number of Units | 8 | | 1 Br Units | 8 | | Year Built | 1957 | | Square Feet | 4800 | | Lot Square Feet | 24829 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.063 | | Gross Rent Multiplier | 11.72 | | | | Gross Income: | | | Avg 1 Br Rent | $575/Mo | | Gross Scheduled Rents | $55,200/Yr | $4,600/Mo | | Other Income | $4100/Yr | | Adjusted Gross Income | $59,300/Yr | $4,942/Mo | | | | Expenses: | | | Gas & Electric | $2500/Yr | | Taxes | $3000/Yr | | Insurance | $3000/Yr | | Maintenance & Supplies | $3100/Yr | | Water and Sewer | $2500/Yr | | Other Expenses | $1300/Yr | | Total Expenses | $15,400/Yr | $1,283/Mo | | | | Net Income: | | | Net Income | $43,900/Yr | $3,658/Mo |
listed by: Realty Executives Southern Arizonalist price: $695,000
|
|