Home PageProperty SearchFavorite Sites

3641 E Bermuda St Includes:

  • Slump Block Construction
  • Gas Metered Seperately
  • Laundry Facilities
  • Covered Parking
  • 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%
APR5.5%$1,471$1,397$1,324$1,176$1,029$882
6%$1,553$1,475$1,398$1,242$1,087$932
6.5%$1,637$1,555$1,473$1,310$1,146$982
7%$1,723$1,637$1,551$1,379$1,206$1,034
7.5%$1,811$1,720$1,630$1,449$1,268$1,087
8%$1,900$1,805$1,710$1,520$1,330$1,140

Remarks: Motivated seller providing excellent investment opportunity in strong rental area. Positive cash flow. Fully occupied with room to raise rents. Newer roof with warranty. New water heaters. Some new flooring. Coin operated washer and dryer used by 8 units provides additional income. Private yards and covered parking.

Directions: Grant & Dodge North to Bermuda West to address

  
3641 E Bermuda St
Tucson, Arizona 85716

Map

Central Tucson

Grantland Acres

Property SubtypeFourplex
1 Br Units4
Year Built 1961
Square Feet 2024
Lot Square Feet 11761
Stories 1
ZoningTucson - R2
Tax Year2006
Capitalization Rate0.070
Gross Rent Multiplier11.21
 
Gross Income: 
Avg 1 Br Rent$450/Mo
Gross Scheduled Rents$21,600/Yr $1,800/Mo
Other Income$1500/Yr
Adjusted Gross Income$23,100/Yr$1,925/Mo
 
Expenses: 
Gas & Electric$660/Yr
Taxes$1743/Yr
Insurance$1200/Yr
Maintenance & Supplies$500/Yr
Water and Sewer$840/Yr
Total Expenses$4,943/Yr $412/Mo
 
Net Income: 
Net Income$18,157/Yr $1,513/Mo
 
listed by:
Long Realty Company

list price: $259,000




Information Deemed Reliable But Not Guaranteed

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