Home PageProperty SearchFavorite Sites

2535 S pantano Pkwy Includes:

  • Frame Stucco Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Water Metered Seperately
  • Laundry Hookup
  • Package Available
  • Covered Parking
  • Central AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Heat Pump Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$2,413$2,292$2,172$1,930$1,689$1,448
6%$2,548$2,421$2,293$2,038$1,784$1,529
6.5%$2,686$2,552$2,418$2,149$1,880$1,612
7%$2,828$2,686$2,545$2,262$1,979$1,697
7.5%$2,972$2,823$2,674$2,377$2,080$1,783
8%$3,118$2,963$2,807$2,495$2,183$1,871

Remarks: Luxury triplexes under constrution 2bd 2ba & 3bd 2ba floor plans. vaulted ceilings, cherrywood cabs, granite countertops, french drs, 2x6 construct, dual pane windows, covered parking, prvt patios and yards, app package: frig, dishwasher, flat top range, microwave, W&D. seperately metered for all utilities.Only five triplexes will be built in this HOA subdivision. Two have sold and were fully rented in 30 days. listing agent is related to seller

Directions: Just north of the intersection of Golf Links and pantano Parkway east side of the street

  
2535 S pantano Pkwy
Tucson, Arizona 85710

Map

East Tucson

Glyn Circle

Property SubtypeTri-Plex
2 Br Units2
3 Br Units1
Year Built 2008
Square Feet 3086
Lot Square Feet 10019
Stories 1
ZoningTucson - C1
Tax Year2008
Capitalization Rate0.067
Gross Rent Multiplier13.19
 
Gross Income: 
Avg 2 Br Rent$895/Mo
Avg 3 Br Rent$995/Mo
Gross Scheduled Rents$33,420/Yr $2,785/Mo
Vacancy Loss-$1200/Yr
Adjusted Gross Income$32,220/Yr$2,685/Mo
 
Expenses: 
Taxes$1900/Yr
Insurance$600/Yr
Maintenance & Supplies$200/Yr
Other Expenses$1200/Yr
Total Expenses$3,900/Yr $325/Mo
 
Net Income: 
Net Income$28,320/Yr $2,360/Mo
 
listed by:
Walsh Realty LLC

list price: $425,000




Information Deemed Reliable But Not Guaranteed

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