
1513 E Hedrick Dr Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Package Available
- Covered Parking
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Electric Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,520 | $3,344 | $3,168 | $2,816 | $2,464 | $2,112 | | 6% | $3,717 | $3,531 | $3,345 | $2,974 | $2,602 | $2,230 | | 6.5% | $3,919 | $3,723 | $3,527 | $3,135 | $2,743 | $2,351 | | 7% | $4,125 | $3,919 | $3,712 | $3,300 | $2,887 | $2,475 | | 7.5% | $4,335 | $4,118 | $3,902 | $3,468 | $3,035 | $2,601 | | 8% | $4,549 | $4,322 | $4,094 | $3,639 | $3,185 | $2,730 |
Remarks: Do not disturb tenants. Below MKT rents with increase possible in June 2008. Close to U of A. Call LA for executive summary and proforma info. Right off Mountain Ave bike path. Private fenced yards. Private covered parking. Fireplaces, W/D hookups. Open floor plan w 10' ceilings in living rm. Owner member of AZ multifamily association. Directions: Ft Lowell & Cambell S to Hedrick W to address. |
|
|
|
1513 E Hedrick Dr Tucson, Arizona 85719
Map
Central Tucson Hedrick Acreage Tract
| Property Subtype | Apartment | | Number of Units | 6 | | 2 Br Units | 6 | | Year Built | 1984 | | Square Feet | 4350 | | Lot Square Feet | 17990 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.073 | | Gross Rent Multiplier | 11.48 | | | | Gross Income: | | | Avg 2 Br Rent | $750/Mo | | Gross Scheduled Rents | $54,000/Yr | $4,500/Mo | | | | Expenses: | | | Capital Expenses | $2000/Yr | | Taxes | $3409/Yr | | Insurance | $1400/Yr | | Maintenance & Supplies | $1500/Yr | | Water and Sewer | $2200/Yr | | Total Expenses | $10,509/Yr | $876/Mo | | | | Net Income: | | | Net Income | $43,491/Yr | $3,624/Mo |
listed by: Long Realty Companylist price: $620,000
|
|