Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeFourplex
2 Br Units4
Year Built 1981
Square Feet 3000
Lot Square Feet 13852
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.091
Gross Rent Multiplier8.53
 
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 Realty

list price: $214,900




Information Deemed Reliable But Not Guaranteed

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