113 E District St Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Heat Pump Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $2,016 | $1,915 | $1,814 | $1,613 | $1,411 | $1,209 | | 6% | $2,128 | $2,022 | $1,916 | $1,703 | $1,490 | $1,277 | | 6.5% | $2,244 | $2,132 | $2,019 | $1,795 | $1,571 | $1,346 | | 7% | $2,362 | $2,244 | $2,126 | $1,889 | $1,653 | $1,417 | | 7.5% | $2,482 | $2,358 | $2,234 | $1,986 | $1,738 | $1,489 | | 8% | $2,605 | $2,475 | $2,344 | $2,084 | $1,823 | $1,563 |
Remarks: 2006 NEW CONSTRUCTION - ALL BLOCK - STAINED CONCRETE FLOORS - LOW MAINTENANCE - FULLY LEASED 4-1025 SQ/FT 3BR/1BATH UNITS. Refrigerators stay with all units. Directions: AJO AND PARK -WEST ON AJO TO 5TH AVE- SOUTH ON 5TH TO E DISTRICT ST- LEFT ON E DISTRICT TO ADDRESS ON NORTH SIDE OF STREET. |
|
|
|
113 E District St
Tucson, Arizona 85714
Map
South Tucson Government Heights Subdivision
| Property Subtype | Fourplex | | 3 Br Units | 4 | | Year Built | 2006 | | Square Feet | 4100 | | Lot Square Feet | 13029 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2008 | | Capitalization Rate | 0.090 | | Gross Rent Multiplier | 8.84 | | | | Gross Income: | | | Avg 3 Br Rent | $900/Mo | | Gross Scheduled Rents | $43,200/Yr | $3,600/Mo | | Vacancy Loss | -$3024/Yr | | Adjusted Gross Income | $40,176/Yr | $3,348/Mo | | | | Expenses: | | | Admin Expenses | $600/Yr | | Contract Services | $300/Yr | | Taxes | $3706/Yr | | Insurance | $1165/Yr | | Water and Sewer | $2160/Yr | | Other Expenses | $350/Yr | | Total Expenses | $8,281/Yr | $690/Mo | | | | Net Income: | | | Net Income | $31,895/Yr | $2,658/Mo |
listed by:
Tierra Antigua Realtylist price: $355,000
|
|
