1514 E Irvington Rd Includes: - Concrete Block Construction
- Electric Metered Seperately
- Water Metered Seperately
- Laundry Facilities
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Baseboard Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $13,626 | $12,945 | $12,264 | $10,901 | $9,538 | $8,176 | | 6% | $14,389 | $13,669 | $12,950 | $11,511 | $10,072 | $8,633 | | 6.5% | $15,169 | $14,411 | $13,652 | $12,135 | $10,618 | $9,101 | | 7% | $15,967 | $15,168 | $14,370 | $12,773 | $11,177 | $9,580 | | 7.5% | $16,780 | $15,941 | $15,102 | $13,424 | $11,746 | $10,068 | | 8% | $17,610 | $16,729 | $15,849 | $14,088 | $12,327 | $10,566 |
Remarks: GREAT INVESTMENT OPPORTUNITY! Highly visible, great ingress and egress, solid block construction, concrete floors, low care maintenance, lots of parking, close to shopping, buses,parks, schools, laundry facilities. Directions: On Irvington between Park and Campbell on South side of street. |
|
|
|
1514 E Irvington Rd
Tucson, Arizona 85714
Map
South Tucson Verde Meadows
| Property Subtype | Apartment | | Number of Units | 59 | | 1 Br Units | 58 | | 2 Br Units | 2 | | Year Built | 1978 | | Square Feet | 33616 | | Acres | 1 | | Stories | 2 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.096 | | Gross Rent Multiplier | 6.81 | | | | Gross Income: | | | Avg 1 Br Rent | $480/Mo | | Avg 2 Br Rent | $600/Mo | | Gross Scheduled Rents | $348,480/Yr | $29,040/Mo | | Other Income | $3779/Yr | | Adjusted Gross Income | $352,259/Yr | $29,355/Mo | | | | Expenses: | | | Contract Services | $3224/Yr | | Gas & Electric | $37336/Yr | | Taxes | $21259/Yr | | Insurance | $9000/Yr | | Maintenance & Supplies | $18885/Yr | | Resident Manager | $7200/Yr | | Water and Sewer | $13716/Yr | | Other Expenses | $10163/Yr | | Total Expenses | $120,783/Yr | $10,065/Mo | | | | Net Income: | | | Net Income | $231,476/Yr | $19,290/Mo |
listed by:
Long Realty Companylist price: $2,399,900
|
|
