
1402 S Highland Ave Includes: - Brick Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Facilities
- Package Available
- Central AC
- 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% | $1,278 | $1,214 | $1,150 | $1,022 | $894 | $767 | | 6% | $1,349 | $1,282 | $1,214 | $1,079 | $944 | $809 | | 6.5% | $1,422 | $1,351 | $1,280 | $1,138 | $996 | $853 | | 7% | $1,497 | $1,422 | $1,347 | $1,198 | $1,048 | $898 | | 7.5% | $1,573 | $1,495 | $1,416 | $1,259 | $1,101 | $944 | | 8% | $1,651 | $1,568 | $1,486 | $1,321 | $1,156 | $991 |
Remarks: Duplex bulit in 2005, must see! One unit is 3 Bedrooms with about 950 sqft and the other unit is 2 bedrooms with about 750 sqft. Great investment oppourtunity! Only 2 miles from the U of A! Brick consturction, ceramic tile throughout except for bedrooms, rounded corners, textured walls, AC and wrought iron throughout. Directions: 22nd/Kino Parkway-W, Highland-S, to address |
|
|
|
1402 S Highland Ave Tucson, Arizona 85713
Map
Central Tucson Kings Highway
| Property Subtype | Duplex | | 2 Br Units | 1 | | 3 Br Units | 1 | | Year Built | 2005 | | Square Feet | 1872 | | Lot Square Feet | 6011 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.058 | | Gross Rent Multiplier | 13.64 | | | | Gross Income: | | | Avg 2 Br Rent | $700/Mo | | Avg 3 Br Rent | $800/Mo | | Gross Scheduled Rents | $18,000/Yr | $1,500/Mo | | Vacancy Loss | -$1500/Yr | | Adjusted Gross Income | $16,500/Yr | $1,375/Mo | | | | Expenses: | | | Taxes | $1569/Yr | | Insurance | $1000/Yr | | Water and Sewer | $960/Yr | | Total Expenses | $3,529/Yr | $294/Mo | | | | Net Income: | | | Net Income | $12,971/Yr | $1,081/Mo |
listed by: Long Realty Companylist price: $225,000
|
|