
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% | | APR | 5.5% | $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 Subtype | Tri-Plex | | 2 Br Units | 2 | | 3 Br Units | 1 | | Year Built | 2008 | | Square Feet | 3086 | | Lot Square Feet | 10019 | | Stories | 1 | | Zoning | Tucson - C1 | | Tax Year | 2008 | | Capitalization Rate | 0.067 | | Gross Rent Multiplier | 13.19 | | | | 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 LLClist price: $425,000
|
|