
4961 S Freemont Ave Includes: - Frame Stucco Construction
- Gas Metered Seperately
- Laundry Hookup
- Central AC
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Electric Heating
- Fence
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,618 | $1,537 | $1,456 | $1,295 | $1,133 | $971 | | 6% | $1,709 | $1,623 | $1,538 | $1,367 | $1,196 | $1,025 | | 6.5% | $1,801 | $1,711 | $1,621 | $1,441 | $1,261 | $1,081 | | 7% | $1,896 | $1,801 | $1,707 | $1,517 | $1,327 | $1,138 | | 7.5% | $1,993 | $1,893 | $1,793 | $1,594 | $1,395 | $1,196 | | 8% | $2,091 | $1,987 | $1,882 | $1,673 | $1,464 | $1,255 |
Remarks: New construction in 2007. Nothing in area compares. One 3br 2ba unit, one 2br/den 2ba. Each unit is 1223 sq ft. Blk fence around property. Stucco entry. Secure area, paved parking, A/C, Ceiling fans, Ceramic Tile floors, tile baseboard, upgraded appliances & Fixtures, Inside Laundry,Fenced private yards, Separate Elec & water Meters for each unit. Great Tenants, One year leases. Property Mgt in place. Two year builder warranty still in place. Directions: From Park & Irvington, Go East on Irvington one block to Freemont, go South to property. |
|
|
|
4961 S Freemont Ave Tucson, Arizona 85706
Map
South Tucson Irvington Park
| Property Subtype | Duplex | | 3 Br Units | 2 | | Year Built | 2007 | | Square Feet | 2446 | | Lot Square Feet | 8364 | | Stories | 1 | | Zoning | Tucson - 03 | | Tax Year | 2006 | | Capitalization Rate | 0.063 | | Gross Rent Multiplier | 13.99 | | | | Gross Income: | | | Avg 3 Br Rent | $875/Mo | | Gross Scheduled Rents | $21,000/Yr | $1,750/Mo | | Vacancy Loss | -$630/Yr | | Adjusted Gross Income | $20,370/Yr | $1,698/Mo | | | | Expenses: | | | Taxes | $556/Yr | | Insurance | $400/Yr | | Management | $1400/Yr | | Total Expenses | $2,356/Yr | $196/Mo | | | | Net Income: | | | Net Income | $18,014/Yr | $1,501/Mo |
listed by: DPR REALTYlist price: $285,000
|
|