3421 E Water St Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- Package Available
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Wall Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $4,968 | $4,720 | $4,471 | $3,975 | $3,478 | $2,981 | | 6% | $5,246 | $4,984 | $4,721 | $4,197 | $3,672 | $3,148 | | 6.5% | $5,531 | $5,254 | $4,978 | $4,424 | $3,871 | $3,318 | | 7% | $5,821 | $5,530 | $5,239 | $4,657 | $4,075 | $3,493 | | 7.5% | $6,118 | $5,812 | $5,506 | $4,895 | $4,283 | $3,671 | | 8% | $6,420 | $6,099 | $5,778 | $5,136 | $4,494 | $3,852 |
Remarks: Great central location! Well maintained 12 unit apartment building. 2BR/1BA units, approx. 800 sq.ft. each. Living room, eat-in kitchen and large fenced yards. Most units have their own laundry facilities. One seller is Arizona licensed real estate agent. No Pool. Directions: From Dodge/Grant, W to Palo Verde, N to Water, W to address. |
|
|
|
3421 E Water St
Tucson, Arizona 85716
Map
Central Tucson Fruitvale
| Property Subtype | Apartment | | Number of Units | 12 | | 2 Br Units | 12 | | Year Built | 1975 | | Square Feet | 9648 | | Lot Square Feet | 37462 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.065 | | Gross Rent Multiplier | 11.59 | | | | Gross Income: | | | Avg 2 Br Rent | $552/Mo | | Gross Scheduled Rents | $79,488/Yr | $6,624/Mo | | Vacancy Loss | -$3960/Yr | | Adjusted Gross Income | $75,528/Yr | $6,294/Mo | | | | Expenses: | | | Capital Expenses | $10000/Yr | | Gas & Electric | $600/Yr | | Taxes | $5999/Yr | | Insurance | $3000/Yr | | Maintenance & Supplies | $4000/Yr | | Water and Sewer | $4800/Yr | | Total Expenses | $28,399/Yr | $2,367/Mo | | | | Net Income: | | | Net Income | $47,129/Yr | $3,927/Mo |
listed by:
Help-U-Sell Rich Realtylist price: $875,000
|
|
