123 W Missouri St Includes: - Combo Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Combo 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% | $1,073 | $1,019 | $966 | $858 | $751 | $644 | | 6% | $1,133 | $1,076 | $1,020 | $907 | $793 | $680 | | 6.5% | $1,195 | $1,135 | $1,075 | $956 | $836 | $717 | | 7% | $1,257 | $1,195 | $1,132 | $1,006 | $880 | $754 | | 7.5% | $1,322 | $1,255 | $1,189 | $1,057 | $925 | $793 | | 8% | $1,387 | $1,317 | $1,248 | $1,109 | $971 | $832 |
Remarks: Great investment property! Check out the cap rate! Units always stay full and are in great condition. Can't beat this property for the price! Room to raise rents for additional income. Directions: From Aho and 6th ave go south, to Ohio street then west, to 9th ave south, to Missouri east to address |
|
|
|
123 W Missouri St
Tucson, Arizona 85714
Map
South Tucson National City
| Property Subtype | Apartment | | Number of Units | 5 | | 1 Br Units | 5 | | Year Built | 1954 | | Square Feet | 1600 | | Lot Square Feet | 8059 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.082 | | Gross Rent Multiplier | 8.95 | | | | Gross Income: | | | Avg 1 Br Rent | $368/Mo | | Gross Scheduled Rents | $22,080/Yr | $1,840/Mo | | Other Income | $1303/Yr | | Vacancy Loss | -$2268/Yr | | Adjusted Gross Income | $21,115/Yr | $1,760/Mo | | | | Expenses: | | | Taxes | $1050/Yr | | Insurance | $2220/Yr | | Maintenance & Supplies | $884/Yr | | Water and Sewer | $1138/Yr | | Other Expenses | $280/Yr | | Total Expenses | $5,572/Yr | $464/Mo | | | | Net Income: | | | Net Income | $15,543/Yr | $1,295/Mo |
listed by:
Murphy Business & Financial Corporation Southwest, Inc.list price: $189,000
|
|
