110 E prince Rd Includes: - Combo Construction
- Laundry Facilities
- Central AC
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Other Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,571 | $3,393 | $3,214 | $2,857 | $2,500 | $2,143 | | 6% | $3,771 | $3,583 | $3,394 | $3,017 | $2,640 | $2,263 | | 6.5% | $3,976 | $3,777 | $3,578 | $3,181 | $2,783 | $2,385 | | 7% | $4,185 | $3,976 | $3,766 | $3,348 | $2,929 | $2,511 | | 7.5% | $4,398 | $4,178 | $3,958 | $3,518 | $3,079 | $2,639 | | 8% | $4,615 | $4,385 | $4,154 | $3,692 | $3,231 | $2,769 |
Remarks: THIS PROPERTY CONSISTS OF 13 PARK OWNED MOBILE HOMES,ONE 2-BR HOUSE, AND ONE COMMERCIAL SPACE BEING RENTED TO A BARBERSHOP. IT IS IN AN EXCELLENT CENTRAL LOCATION W/FRONTAGE ON PRINCE RD. PROPERTY SITS ON AN ALMOST ONE FULL ACRE. WATER,TRASH AND CABLE ARE PAID BY THE PARK AND INCLUDED IN TENANTS RENT. MASTER METER ELECTRIC BUT TENANTS PAY FOR THEIR ELECTRIC USAGE. --------------------------------------------------------------------------- Directions: Prince rd. just east of stone on south side of Prince. Look for barbershop this is the front of the property. |
|
|
|
110 E prince Rd
Tucson, Arizona 85705
Map
Central Tucson Sawtelle Place
| Property Subtype | Combination | | Number of Units | 15 | | 1 Br Units | 7 | | 2 Br Units | 6 | | Studio Units | 1 | | Other Units | 1 | | Year Built | 1952 | | Square Feet | 6500 | | Lot Square Feet | 38681 | | Stories | 1 | | Zoning | Tucson - C2 | | Tax Year | 2006 | | Capitalization Rate | 0.109 | | Gross Rent Multiplier | 7.06 | | | | Gross Income: | | | Avg 1 Br Rent | $410/Mo | | Avg 2 Br Rent | $513/Mo | | Avg Studio Rent | $300/Mo | | Avg Other Rent | $595/Mo | | Gross Scheduled Rents | $82,116/Yr | $6,843/Mo | | Other Income | $11792/Yr | | Vacancy Loss | -$4800/Yr | | Adjusted Gross Income | $89,108/Yr | $7,426/Mo | | | | Expenses: | | | Gas & Electric | $8200/Yr | | Taxes | $2300/Yr | | Insurance | $3500/Yr | | Maintenance & Supplies | $2100/Yr | | Water and Sewer | $4750/Yr | | Total Expenses | $20,850/Yr | $1,738/Mo | | | | Net Income: | | | Net Income | $68,258/Yr | $5,688/Mo |
listed by:
Murphy Business & Financial Corporation Southwest, Inc.list price: $629,000
|
|
