
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% | | APR | 5.5% | $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 Subtype | Fourplex | | 1 Br Units | 4 | | Year Built | 1961 | | Square Feet | 2024 | | Lot Square Feet | 11761 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.070 | | Gross Rent Multiplier | 11.21 | | | | 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 Companylist price: $259,000
|
|