Home PageProperty SearchFavorite Sites

1104 E Adelaide Dr Includes:

  • Brick Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Covered Parking
  • Central Evaportive Cooling
  • Sewer Connected
  • City Water
  • Actual Figures Presented
  • Forced Air Gas Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$1,533$1,456$1,380$1,226$1,073$920
6%$1,619$1,538$1,457$1,295$1,133$971
6.5%$1,707$1,621$1,536$1,365$1,195$1,024
7%$1,796$1,707$1,617$1,437$1,257$1,078
7.5%$1,888$1,793$1,699$1,510$1,322$1,133
8%$1,981$1,882$1,783$1,585$1,387$1,189

Remarks: Must be bought with 4 plex next door tax 113-08-063A MLS#20808678. Great location. Red Brick with carport amd storage for each unit. Good upside in rents.

Directions: Grant/North on Campbell, West on Adelalde to address.

  
1104 E Adelaide Dr
Tucson, Arizona 85719

Map

Central Tucson

Catalina Poultry Acres

Property SubtypeFourplex
1 Br Units3
2 Br Units1
Year Built 1961
Square Feet 2728
Lot Square Feet 12023
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.062
Gross Rent Multiplier12.03
 
Gross Income: 
Avg 1 Br Rent$425/Mo
Avg 2 Br Rent$595/Mo
Gross Scheduled Rents$22,440/Yr $1,870/Mo
 
Expenses: 
Taxes$2353/Yr
Insurance$1200/Yr
Water and Sewer$1507/Yr
Other Expenses$600/Yr
Total Expenses$5,660/Yr $472/Mo
 
Net Income: 
Net Income$16,780/Yr $1,398/Mo
 
listed by:
Long Realty Company

list price: $270,000




Information Deemed Reliable But Not Guaranteed

Home PageProperty SearchFavorite Sites
Brought to you by: RE/MAX Majestic
(520)907-5639