
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% | | 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: 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 Subtype | Other | | Number of Units | 12 | | 1 Br Units | 2 | | Other Units | 8 | | Year Built | 1969 | | Square Feet | 2229 | | Lot Square Feet | 8712 | | Stories | 1 | | Zoning | Tucson - R1 | | Tax Year | 2007 | | Capitalization Rate | 0.209 | | Gross Rent Multiplier | 1.85 | | | | 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 Companylist price: $425,000
|
|