Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeTri-Plex
1 Br Units1
2 Br Units2
Year Built 1984
Square Feet 1793
Lot Square Feet 7144
Stories 2
ZoningTucson - R3
Tax Year2006
Capitalization Rate0.088
Gross Rent Multiplier10.28
 
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 Realty

list price: $185,000




Information Deemed Reliable But Not Guaranteed

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