
3815 E Lee St Includes: - Concrete Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Hookup
- Package Available
- Central AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $4,253 | $4,040 | $3,827 | $3,402 | $2,977 | $2,552 | | 6% | $4,491 | $4,266 | $4,042 | $3,593 | $3,143 | $2,694 | | 6.5% | $4,734 | $4,497 | $4,261 | $3,787 | $3,314 | $2,841 | | 7% | $4,983 | $4,734 | $4,485 | $3,986 | $3,488 | $2,990 | | 7.5% | $5,237 | $4,975 | $4,713 | $4,190 | $3,666 | $3,142 | | 8% | $5,496 | $5,221 | $4,946 | $4,397 | $3,847 | $3,298 |
Remarks: Super clean, completely updated Townhome Style apartment complex in Central Tucson. This red brick, pitched roof beauty is comprised of 5 duplex buildings that have been condo mapped for easy split. All units have NEW flooring, ceramic tile counter tops, honey stained wood cabinets, appliances, washer/dryer and AC units. The landscaping is extremely attractive and very well maintained. Directions: From Grant/Alvernon. South on Alvernon to Lee, West on Lee to address. |
|
|
|
3815 E Lee St Tucson, Arizona 85716
Map
Central Tucson Chalet Condos The
| Property Subtype | Apartment | | Number of Units | 10 | | 1 Br Units | 10 | | Year Built | 1969 | | Square Feet | 6370 | | Lot Square Feet | 36155 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.052 | | Gross Rent Multiplier | 11.49 | | | | Gross Income: | | | Avg 1 Br Rent | $590/Mo | | Gross Scheduled Rents | $70,800/Yr | $5,900/Mo | | Vacancy Loss | -$5625/Yr | | Adjusted Gross Income | $65,175/Yr | $5,431/Mo | | | | Expenses: | | | Admin Expenses | $1431/Yr | | Gas & Electric | $150/Yr | | Taxes | $4655/Yr | | Insurance | $1800/Yr | | Maintenance & Supplies | $1000/Yr | | Management | $5550/Yr | | Water and Sewer | $3600/Yr | | Other Expenses | $7694/Yr | | Total Expenses | $25,880/Yr | $2,157/Mo | | | | Net Income: | | | Net Income | $39,295/Yr | $3,275/Mo |
listed by: Sperry Van Nesslist price: $749,000
|
|