
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% | | APR | 5.5% | $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 Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 2005 | | Square Feet | 2588 | | Lot Square Feet | 11086 | | Stories | 1 | | Zoning | Tucson - O3 | | Tax Year | 2007 | | Capitalization Rate | 0.057 | | Gross Rent Multiplier | 13.89 | | | | 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: REALCOlist price: $285,000
|
|