
45 E Limberlost Dr Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Package Available
- Central AC
- 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% | | APR | 5.5% | $2,640 | $2,508 | $2,376 | $2,112 | $1,848 | $1,584 | | 6% | $2,788 | $2,649 | $2,509 | $2,230 | $1,952 | $1,673 | | 6.5% | $2,939 | $2,792 | $2,645 | $2,351 | $2,057 | $1,763 | | 7% | $3,094 | $2,939 | $2,784 | $2,475 | $2,166 | $1,856 | | 7.5% | $3,251 | $3,089 | $2,926 | $2,601 | $2,276 | $1,951 | | 8% | $3,412 | $3,241 | $3,071 | $2,730 | $2,388 | $2,047 |
Remarks: GREAT LOCATION, CONDITION & POTENTIAL. THESE CONTEMPORARY TRIPLEXES WITH CENTRAL COURTYARD. UPGRADED FLOORING. ALL HAVE WASHER/DRYER HOOKUP, LARGE PRIVATE BACKYARDS, GOOD STORAGE.CONDO CONVERSION WILL BE COMPLETED IN 3/08. HUGE UPSIDE IN VALUE FOR NEW BUYER. EXTRA LOT IN BACK AVAIL FOR $60K THAT WILL ACCOMODATE TWO NEW UNITS.CONDO CONVERSION WILL BE COMPLETED IN NUMBERS REFLECT ACTUAL EXPENSES AND MARKET RENTS. Directions: FROM ORACLE, E-LIMBERLOST TO ADDRESS |
|
|
|
45 E Limberlost Dr Tucson, Arizona 85705
Map
Central Tucson
| Property Subtype | Apartment | | Number of Units | 6 | | 1 Br Units | 4 | | 2 Br Units | 2 | | Year Built | 1974 | | Square Feet | 3872 | | Lot Square Feet | 16553 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.071 | | Gross Rent Multiplier | 10.47 | | | | Gross Income: | | | Avg 1 Br Rent | $575/Mo | | Avg 2 Br Rent | $700/Mo | | Gross Scheduled Rents | $44,400/Yr | $3,700/Mo | | | | Expenses: | | | Contract Services | $405/Yr | | Gas & Electric | $112/Yr | | Taxes | $2800/Yr | | Insurance | $2600/Yr | | Maintenance & Supplies | $3100/Yr | | Water and Sewer | $1725/Yr | | Other Expenses | $700/Yr | | Total Expenses | $11,442/Yr | $954/Mo | | | | Net Income: | | | Net Income | $32,958/Yr | $2,747/Mo |
listed by: Realty Executives Southern Arizonalist price: $465,000
|
|