
5862 E 28th St Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Baseboard Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,220 | $1,159 | $1,098 | $976 | $854 | $732 | | 6% | $1,288 | $1,224 | $1,160 | $1,031 | $902 | $773 | | 6.5% | $1,358 | $1,290 | $1,222 | $1,087 | $951 | $815 | | 7% | $1,430 | $1,358 | $1,287 | $1,144 | $1,001 | $858 | | 7.5% | $1,503 | $1,427 | $1,352 | $1,202 | $1,052 | $902 | | 8% | $1,577 | $1,498 | $1,419 | $1,261 | $1,104 | $946 |
Remarks: Amazing price for four 2BR 1 BA units, each with fenced yards. 2 adjacent duplexes w/1 tax code. Structurally sound, but need interior rehab(some started, but incomplete). Great potential! Common driveway w/4-plex to east, plus easements w/others to west. Plenty of off street parking, great rental location near DM. All-electric units separately metered(master water meter). REO property sold strictly as-is. Directions: On 22nd St from Craycroft go east to Van Buren, South to 28th St, then east to address. |
|
|
|
5862 E 28th St Tucson, Arizona 85711
Map
Central Tucson Geobelles Estates
| Property Subtype | Fourplex | | 2 Br Units | 4 | | Year Built | 1981 | | Square Feet | 3000 | | Lot Square Feet | 13852 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.091 | | Gross Rent Multiplier | 8.53 | | | | Gross Income: | | | Avg 2 Br Rent | $525/Mo | | Gross Scheduled Rents | $25,200/Yr | $2,100/Mo | | | | Expenses: | | | Taxes | $2061/Yr | | Insurance | $1000/Yr | | Management | $2520/Yr | | Total Expenses | $5,581/Yr | $465/Mo | | | | Net Income: | | | Net Income | $19,619/Yr | $1,635/Mo |
listed by: Garden Realtylist price: $214,900
|
|