2255 W Dakota St Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Wall AC
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Electric Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,056 | $1,003 | $950 | $844 | $739 | $633 | | 6% | $1,115 | $1,059 | $1,003 | $892 | $780 | $669 | | 6.5% | $1,175 | $1,116 | $1,058 | $940 | $823 | $705 | | 7% | $1,237 | $1,175 | $1,113 | $989 | $866 | $742 | | 7.5% | $1,300 | $1,235 | $1,170 | $1,040 | $910 | $780 | | 8% | $1,364 | $1,296 | $1,228 | $1,091 | $955 | $818 |
Remarks: Good investment opportunity. Live in on side rent the other.Close to schools, shopping.Both sides currently rented to section 8 tenants. One owner is a licensed realestate agent in Arizona,SQ. Footage larger than shown. 3rd bedroom not included in sq. footage. Directions: From Mission and Irvington, South to Nebraska west to Midvale(first left) right On Nebraska to address. |
|
|
|
2255 W Dakota St
Tucson, Arizona 85746
Map
SouthWest Tucson Garden City
| Property Subtype | Duplex | | 2 Br Units | 2 | | 3 Br Units | 2 | | Year Built | 1987 | | Square Feet | 1664 | | Lot Square Feet | 15525 | | Stories | 1 | | Zoning | Pima County - CR4 | | Tax Year | 2006 | | Capitalization Rate | 0.082 | | Gross Rent Multiplier | 9.88 | | | | Gross Income: | | | Avg 3 Br Rent | $825/Mo | | Gross Scheduled Rents | $19,800/Yr | $1,650/Mo | | Vacancy Loss | -$990/Yr | | Adjusted Gross Income | $18,810/Yr | $1,568/Mo | | | | Expenses: | | | Contract Services | $288/Yr | | Gas & Electric | $600/Yr | | Taxes | $1124/Yr | | Insurance | $898/Yr | | Maintenance & Supplies | $200/Yr | | Water and Sewer | $405/Yr | | Total Expenses | $3,515/Yr | $293/Mo | | | | Net Income: | | | Net Income | $15,295/Yr | $1,275/Mo |
listed by:
Liberty Properties & Associates, Inc.list price: $185,900
|
|
