
1545 W Hegel Ln Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Facilities
- Package Available
- Covered Parking
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,476 | $1,402 | $1,328 | $1,181 | $1,033 | $886 | | 6% | $1,559 | $1,481 | $1,403 | $1,247 | $1,091 | $935 | | 6.5% | $1,643 | $1,561 | $1,479 | $1,314 | $1,150 | $986 | | 7% | $1,729 | $1,643 | $1,557 | $1,384 | $1,211 | $1,038 | | 7.5% | $1,818 | $1,727 | $1,636 | $1,454 | $1,272 | $1,091 | | 8% | $1,907 | $1,812 | $1,717 | $1,526 | $1,335 | $1,144 |
Remarks: ***Builder/Developer/Investor needed** 1.06 acre parcel zoned MH2 w/3 BR, 2 BA, 1398 sq.ft. SFR(rent $820) + 2 BRa, 1 BA, 900 sq.ft.(rent $475) with room to add additional units (total of 8 units can fit). Fully approved development plan for Buyer to pick up & run with. Directions: I-10/Prince-East, Romero-South, Hegel-East to address. |
|
|
|
1545 W Hegel Ln Tucson, Arizona 85705
Map
West Tucson
| Property Subtype | Other | | Number of Units | 2 | | 2 Br Units | 1 | | 3 Br Units | 1 | | Year Built | 1985 | | Square Feet | 1898 | | Acres | 1 | | Stories | 1 | | Zoning | Tucson - MH2 | | Tax Year | 2008 | | Capitalization Rate | 0.049 | | Gross Rent Multiplier | 16.73 | | | | Gross Income: | | | Avg 2 Br Rent | $475/Mo | | Avg 3 Br Rent | $820/Mo | | Gross Scheduled Rents | $15,540/Yr | $1,295/Mo | | | | Expenses: | | | Taxes | $2135/Yr | | Insurance | $650/Yr | | Total Expenses | $2,785/Yr | $232/Mo | | | | Net Income: | | | Net Income | $12,755/Yr | $1,063/Mo |
listed by: Realty Executives Southern Arizonalist price: $259,950
|
|