
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% | | APR | 5.5% | $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 Subtype | Fourplex | | 1 Br Units | 3 | | 2 Br Units | 1 | | Year Built | 1961 | | Square Feet | 2728 | | Lot Square Feet | 12023 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.062 | | Gross Rent Multiplier | 12.03 | | | | 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 Companylist price: $270,000
|
|