216 W Roger Rd Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water 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% | $2,129 | $2,023 | $1,916 | $1,703 | $1,490 | $1,278 | | 6% | $2,248 | $2,136 | $2,023 | $1,799 | $1,574 | $1,349 | | 6.5% | $2,370 | $2,252 | $2,133 | $1,896 | $1,659 | $1,422 | | 7% | $2,495 | $2,370 | $2,245 | $1,996 | $1,746 | $1,497 | | 7.5% | $2,622 | $2,491 | $2,360 | $2,098 | $1,835 | $1,573 | | 8% | $2,752 | $2,614 | $2,476 | $2,201 | $1,926 | $1,651 |
Remarks: Seller will Accept or Counter offers between $375000 and $405000. 2000 built 4-plex, 3 & 2 bedroom units. Located near Tucson Mall, bus stops. Fresh exterior paint, excellent rental history. Fenced yards in rear for 3 units. Directions: East on Roger Road form Oracle Road to address. |
|
|
|
216 W Roger Rd
Tucson, Arizona 85705
Map
Central Tucson
| Property Subtype | Fourplex | | 2 Br Units | 2 | | 3 Br Units | 2 | | Year Built | 2000 | | Square Feet | 3638 | | Lot Square Feet | 12197 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.071 | | Gross Rent Multiplier | 11.47 | | | | Gross Income: | | | Avg 2 Br Rent | $650/Mo | | Avg 3 Br Rent | $800/Mo | | Gross Scheduled Rents | $34,800/Yr | $2,900/Mo | | Vacancy Loss | -$2106/Yr | | Adjusted Gross Income | $32,694/Yr | $2,725/Mo | | | | Expenses: | | | Taxes | $3559/Yr | | Insurance | $1190/Yr | | Maintenance & Supplies | $1200/Yr | | Total Expenses | $5,949/Yr | $496/Mo | | | | Net Income: | | | Net Income | $26,745/Yr | $2,229/Mo |
listed by:
Realty Executives Southern Arizonalist price: $375,000
|
|
