Home PageProperty SearchFavorite Sites

3202 E Bellevue St Includes:

  • Frame Stucco Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Laundry Facilities
  • Central AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Forced Air Electric Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$2,669$2,535$2,402$2,135$1,868$1,601
6%$2,818$2,677$2,536$2,254$1,973$1,691
6.5%$2,971$2,822$2,674$2,377$2,080$1,782
7%$3,127$2,971$2,814$2,502$2,189$1,876
7.5%$3,286$3,122$2,958$2,629$2,300$1,972
8%$3,449$3,276$3,104$2,759$2,414$2,069

Remarks: Investor/Contractor Special. Fire in June 07. 3 units burned, 5 water/smoke damage. Remaining 6 still occupied. Property being sold As-Is. Drive by and take a look. Call for more info. Great location, near UofA. Off Speedway & Country Club. Tenants pay electric. Landlord pays water & trash. PLEASE DO NOT DISTURB OCCUPANTS!! Permits are in process and will be complete prior to close of escrow. Numbers were actual prior to fire. Agent is 50% Owner.

Directions: Speedway and Country Club-North on Country Club, East on Bellevue to address. Corner of Bellevue & Camille

  
3202 E Bellevue St
Tucson, Arizona 85716

Map

Central Tucson

Jones

Property SubtypeApartment
Number of Units14
1 Br Units8
2 Br Units6
Year Built 1983
Square Feet 8320
Stories 2
ZoningTucson - R3
Tax Year2006
Capitalization Rate0.144
Gross Rent Multiplier5.25
 
Gross Income: 
Avg 1 Br Rent$500/Mo
Avg 2 Br Rent$600/Mo
Gross Scheduled Rents$91,200/Yr $7,600/Mo
Other Income$2200/Yr
Vacancy Loss-$3855/Yr
Adjusted Gross Income$89,545/Yr$7,462/Mo
 
Expenses: 
Gas & Electric$775/Yr
Taxes$5162/Yr
Insurance$4611/Yr
Maintenance & Supplies$2200/Yr
Resident Manager$5400/Yr
Water and Sewer$3700/Yr
Total Expenses$21,848/Yr $1,821/Mo
 
Net Income: 
Net Income$67,697/Yr $5,641/Mo
 
listed by:
Tierra Antigua Realty

list price: $470,000




Information Deemed Reliable But Not Guaranteed

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