Home PageProperty SearchFavorite Sites

12 Bed Assisted Living Facility Includes:

  • Slump Block Construction
  • Laundry Facilities
  • Package Available
  • Wall AC
  • Pool
  • Central Evaportive Cooling
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Forced Air Gas Heating
  • Fence
  • 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: One of the finest adult care facilities in Tucson. Currently certified for 12 beds. Long term staff members deliver the highest level of care available.Immaculate loving care for the clients & meticulous care of the environment enable the owner to prevail in reputation, referrals & occupancy.The listed price reflects real estate & business value.Owner will consider options-SUBMIT ALL OFFERS.Owner licensed RE agent.CONFIDENTIALITY AGREEMENT REQ'D.

Directions: DO NOT APPROACH OR DRIVE BY PROPERTY AND/OR APPROACH OR CONTACT STAFF,RESIDENTS OR FAMILIES. VISIT OR DRIVE BY ONLY IF ESCORTED BY LISTING AGENT.

  
12 Bed Assisted Living Facility
Tucson, Arizona 85715

Map

NorthEast Tucson

Property SubtypeOther
Number of Units12
1 Br Units2
Other Units8
Year Built 1969
Square Feet 2229
Lot Square Feet 8712
Stories 1
ZoningTucson - R1
Tax Year2007
Capitalization Rate0.209
Gross Rent Multiplier1.85
 
Gross Income: 
Avg 1 Br Rent$2700/Mo
Avg Other Rent$2010/Mo
Gross Scheduled Rents$257,760/Yr $21,480/Mo
Vacancy Loss-$28620/Yr
Adjusted Gross Income$229,140/Yr$19,095/Mo
 
Expenses: 
Admin Expenses$2244/Yr
Gas & Electric$2976/Yr
Taxes$2019/Yr
Insurance$7500/Yr
Maintenance & Supplies$1176/Yr
Management$114552/Yr
Water and Sewer$1548/Yr
Other Expenses$8460/Yr
Total Expenses$140,475/Yr $11,706/Mo
 
Net Income: 
Net Income$88,665/Yr $7,389/Mo
 
listed by:
Long Realty Company

list price: $425,000




Information Deemed Reliable But Not Guaranteed

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