3414 E Kleindale Rd Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- Package Available
- Pool
- 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% | $7,381 | $7,012 | $6,643 | $5,905 | $5,167 | $4,429 | | 6% | $7,794 | $7,404 | $7,015 | $6,235 | $5,456 | $4,676 | | 6.5% | $8,217 | $7,806 | $7,395 | $6,574 | $5,752 | $4,930 | | 7% | $8,649 | $8,216 | $7,784 | $6,919 | $6,054 | $5,189 | | 7.5% | $9,090 | $8,635 | $8,181 | $7,272 | $6,363 | $5,454 | | 8% | $9,539 | $9,062 | $8,585 | $7,631 | $6,677 | $5,723 |
Remarks: Great opportunity! This 21 unit plus 4bedroom home in back with only one vacancy that was left out for owners use, very well maintaned with swiming pool at the property.Currently maintance lives at property and in exchange for rent.Do not disturb tenants, call for more info. Directions: From Grant,N-Country Club,E-Kleindale to address |
|
|
|
3414 E Kleindale Rd
Tucson, Arizona 85716
Map
Central Tucson McCall
| Property Subtype | Other | | Number of Units | 22 | | 1 Br Units | 21 | | Other Units | 1 | | Year Built | 1962 | | Square Feet | 11032 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2007 | | Capitalization Rate | 0.102 | | Gross Rent Multiplier | 9.83 | | | | Gross Income: | | | Avg 1 Br Rent | $450/Mo | | Avg Other Rent | $1400/Mo | | Gross Scheduled Rents | $130,200/Yr | $10,850/Mo | | Other Income | $2000/Yr | | Adjusted Gross Income | $132,200/Yr | $11,017/Mo | | | | Net Income: | | | Net Income | $132,200/Yr | $11,017/Mo |
listed by:
Century 21 Catalina Realtylist price: $1,300,000
|
|
