Home PageProperty SearchFavorite Sites

19 W Fremont St Includes:

  • Combo Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Wall AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Wall Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$1,703$1,618$1,533$1,363$1,192$1,022
6%$1,799$1,709$1,619$1,439$1,259$1,079
6.5%$1,896$1,801$1,707$1,517$1,327$1,138
7%$1,996$1,896$1,796$1,597$1,397$1,198
7.5%$2,098$1,993$1,888$1,678$1,468$1,259
8%$2,201$2,091$1,981$1,761$1,541$1,321

Remarks: Great investment property! Two duplex units and a 2 bdrm/1bth house for a total of 5 rentals. The duplexes have updated electrical and all new appliances. Rentals are at a premium in Tombstone, and these are within walking distance of the Historic District.

Directions: I10 E to Exit 303, continue on Hwy 80 into Tombstone. Sumner St (Hwy 80 before curving L) curves R, R at Fremont (1st st) to property and sign on L.

  
19 W Fremont St
Tombstone, Arizona 85638

Map

Cochise Tombstone

Property SubtypeCombination
Number of Units5
1 Br Units4
2 Br Units1
Year Built 1947
Square Feet 2646
Lot Square Feet 21000
Stories 1
ZoningTombstone - Call
Tax Year2006
Capitalization Rate0.079
Gross Rent Multiplier12.10
 
Gross Income: 
Avg 1 Br Rent$425/Mo
Avg 2 Br Rent$400/Mo
Gross Scheduled Rents$25,200/Yr $2,100/Mo
Vacancy Loss-$400/Yr
Adjusted Gross Income$24,800/Yr$2,067/Mo
 
Expenses: 
Taxes$1238/Yr
Total Expenses$1,238/Yr $103/Mo
 
Net Income: 
Net Income$23,562/Yr $1,964/Mo
 
listed by:
Wild West Realty Arizona Terri

list price: $300,000




Information Deemed Reliable But Not Guaranteed

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