
405 E Navajo Rd Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Package Available
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,050 | $998 | $945 | $840 | $735 | $630 | | 6% | $1,109 | $1,054 | $998 | $887 | $776 | $666 | | 6.5% | $1,169 | $1,111 | $1,052 | $935 | $819 | $702 | | 7% | $1,231 | $1,169 | $1,108 | $985 | $862 | $738 | | 7.5% | $1,294 | $1,229 | $1,164 | $1,035 | $905 | $776 | | 8% | $1,357 | $1,290 | $1,222 | $1,086 | $950 | $814 |
Remarks: Great opportunity to own 8 units with 3 separate tax codes, fantasitc cash flow in a great rental area close to U of A, Tucson Mall, downtown, and much, much more! 2-3 plexes and 1 duplex. Can be sold seperatly or sold as a package. Seller offering great discount for package. (20809436 & 20809290) Directions: Ft. Lowell and Stone, N on Stone, E on Navajo to Address. |
|
|
|
405 E Navajo Rd Tucson, Arizona 85705
Map
Central Tucson Garden Homes
| Property Subtype | Tri-Plex | | 1 Br Units | 1 | | 2 Br Units | 2 | | Year Built | 1984 | | Square Feet | 1793 | | Lot Square Feet | 7144 | | Stories | 2 | | Zoning | Tucson - R3 | | Tax Year | 2006 | | Capitalization Rate | 0.088 | | Gross Rent Multiplier | 10.28 | | | | Gross Income: | | | Avg 1 Br Rent | $400/Mo | | Avg 2 Br Rent | $550/Mo | | Gross Scheduled Rents | $18,000/Yr | $1,500/Mo | | | | Expenses: | | | Taxes | $1265/Yr | | Insurance | $372/Yr | | Total Expenses | $1,637/Yr | $136/Mo | | | | Net Income: | | | Net Income | $16,363/Yr | $1,364/Mo |
listed by: La Ventana Realtylist price: $185,000
|
|