
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% | | APR | 5.5% | $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 Subtype | Combination | | Number of Units | 5 | | 1 Br Units | 4 | | 2 Br Units | 1 | | Year Built | 1947 | | Square Feet | 2646 | | Lot Square Feet | 21000 | | Stories | 1 | | Zoning | Tombstone - Call | | Tax Year | 2006 | | Capitalization Rate | 0.079 | | Gross Rent Multiplier | 12.10 | | | | 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 Terrilist price: $300,000
|
|