3322 N Winstel Blvd Includes: - Combo Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- Central Evaportive Cooling
- 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% | $3,549 | $3,371 | $3,194 | $2,839 | $2,484 | $2,129 | | 6% | $3,747 | $3,560 | $3,372 | $2,998 | $2,623 | $2,248 | | 6.5% | $3,950 | $3,753 | $3,555 | $3,160 | $2,765 | $2,370 | | 7% | $4,158 | $3,950 | $3,742 | $3,327 | $2,911 | $2,495 | | 7.5% | $4,370 | $4,152 | $3,933 | $3,496 | $3,059 | $2,622 | | 8% | $4,586 | $4,357 | $4,127 | $3,669 | $3,210 | $2,752 |
Remarks: Great centrally located apartment complex. Units no problem to rent. Each unit has parking space. Laundry facilities on site. Owner pays for washer & trash. Directions: Alvernon/Ft. Lowell W, Winstel to address. |
|
|
|
3322 N Winstel Blvd
Tucson, Arizona 85716
Map
Central Tucson Lohrum
| Property Subtype | Apartment | | Number of Units | 11 | | 1 Br Units | 3 | | 2 Br Units | 7 | | 3 Br Units | 1 | | Year Built | 1972 | | Square Feet | 8523 | | Lot Square Feet | 9975 | | Stories | 2 | | Zoning | Pima County - MU | | Tax Year | 2006 | | Capitalization Rate | 0.064 | | Gross Rent Multiplier | 10.11 | | | | Gross Income: | | | Avg 1 Br Rent | $416/Mo | | Avg 2 Br Rent | $492/Mo | | Avg 3 Br Rent | $725/Mo | | Gross Scheduled Rents | $65,004/Yr | $5,417/Mo | | Vacancy Loss | -$3200/Yr | | Adjusted Gross Income | $61,804/Yr | $5,150/Mo | | | | Expenses: | | | Capital Expenses | $47000/Yr | | Gas & Electric | $1200/Yr | | Taxes | $4326/Yr | | Maintenance & Supplies | $6500/Yr | | Management | $5200/Yr | | Water and Sewer | $4300/Yr | | Total Expenses | $68,526/Yr | $5,711/Mo | | | | Net Income: | | | Net Income | $-6,722/Yr | $-560/Mo |
listed by:
Coldwell Banker Residential Brokeragelist price: $625,000
|
|
