
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% | | APR | 5.5% | $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 Subtype | Apartment | | Number of Units | 14 | | 1 Br Units | 8 | | 2 Br Units | 6 | | Year Built | 1983 | | Square Feet | 8320 | | Stories | 2 | | Zoning | Tucson - R3 | | Tax Year | 2006 | | Capitalization Rate | 0.144 | | Gross Rent Multiplier | 5.25 | | | | 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 Realtylist price: $470,000
|
|