Home PageProperty SearchFavorite Sites

9018 E Spanyard Ct Includes:

  • Frame Stucco Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Laundry Hookup
  • Covered Parking
  • Central AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Heat Pump Heating
  • Fence
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$1,618$1,537$1,456$1,295$1,133$971
6%$1,709$1,623$1,538$1,367$1,196$1,025
6.5%$1,801$1,711$1,621$1,441$1,261$1,081
7%$1,896$1,801$1,707$1,517$1,327$1,138
7.5%$1,993$1,893$1,793$1,594$1,395$1,196
8%$2,091$1,987$1,882$1,673$1,464$1,255

Remarks: Luxurious duplex built in 2005. 1294 sqft 2bd/2bth units each w/2car gar. 9' ceilings, oak cabinets,upgraded carpet & ceramic tile, skylites,numerous upgrades incl all elec. appl. incl. microwave, private entry yards.

Directions: East on Golf Links from Camino Seco to Golf Links Casitas on North side of street

  
9018 E Spanyard Ct
Tucson, Arizona 85710

Map

East Tucson

Golf Links Villas

Property SubtypeDuplex
2 Br Units2
Year Built 2005
Square Feet 2588
Lot Square Feet 11086
Stories 1
ZoningTucson - O3
Tax Year2007
Capitalization Rate0.057
Gross Rent Multiplier13.89
 
Gross Income: 
Avg 2 Br Rent$900/Mo
Gross Scheduled Rents$21,600/Yr $1,800/Mo
Vacancy Loss-$1080/Yr
Adjusted Gross Income$20,520/Yr$1,710/Mo
 
Expenses: 
Taxes$3122/Yr
Insurance$600/Yr
Maintenance & Supplies$500/Yr
Total Expenses$4,222/Yr $352/Mo
 
Net Income: 
Net Income$16,298/Yr $1,358/Mo
 
listed by:
REALCO

list price: $285,000




Information Deemed Reliable But Not Guaranteed

Home PageProperty SearchFavorite Sites
Brought to you by: RE/MAX Majestic
(520)907-5639