
8102 E 6Th St Includes: - Slump Block Construction
- Laundry Facilities
- Package Available
- Zone Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $2,413 | $2,292 | $2,172 | $1,930 | $1,689 | $1,448 | | 6% | $2,548 | $2,421 | $2,293 | $2,038 | $1,784 | $1,529 | | 6.5% | $2,686 | $2,552 | $2,418 | $2,149 | $1,880 | $1,612 | | 7% | $2,828 | $2,686 | $2,545 | $2,262 | $1,979 | $1,697 | | 7.5% | $2,972 | $2,823 | $2,674 | $2,377 | $2,080 | $1,783 | | 8% | $3,118 | $2,963 | $2,807 | $2,495 | $2,183 | $1,871 |
Remarks: SELLER'S LOSS IS YOUR GAIN! THIS WONDERFUL ASSISTED LIVING HOME & BUSINESS SOLD FOR $495K IN 2005. NOW ONLY $425K. GRANDFATHERED LICENSED ALLOWS FOR 10 RESIDENTS. TODAYS RULES ALLOW ONLY 5 RESIDENTS SO THIS IS A GREAT OPPORTUNITY! #'S FIGURED ON PROFORMA RENTS ON ONLY 8 BEDS. EXPENSES ARE ACTUAL. 3-4 PRESENTLY OCCUPIED. CALL AGENT FOR SHOWING INSTRUCTIONS. PLEASE DO NOT APPROACH HOME WITHOUT LISTING AGENT PRESENT. Directions: FROM PANTANO, E-BROADWAY, N-MAGUIRE, E-6TH ST TO ADDRESS |
|
|
|
8102 E 6Th St Tucson, Arizona 85710
Map
East Tucson Carriage Hill
| Property Subtype | Other | | Number of Units | 10 | | Other Units | 10 | | Year Built | 1969 | | Square Feet | 2685 | | Lot Square Feet | 7405 | | Stories | 1 | | Zoning | Tucson - R1 | | Tax Year | 2007 | | Capitalization Rate | 0.523 | | Gross Rent Multiplier | 1.26 | | | | Gross Income: | | | Avg Other Rent | $3000/Mo | | Gross Scheduled Rents | $360,000/Yr | $30,000/Mo | | Vacancy Loss | -$23040/Yr | | Adjusted Gross Income | $336,960/Yr | $28,080/Mo | | | | Expenses: | | | Admin Expenses | $5547/Yr | | Contract Services | $1572/Yr | | Gas & Electric | $4497/Yr | | Taxes | $1500/Yr | | Insurance | $3535/Yr | | Maintenance & Supplies | $1095/Yr | | Management | $23924/Yr | | Resident Manager | $55823/Yr | | Water and Sewer | $1200/Yr | | Other Expenses | $16088/Yr | | Total Expenses | $114,781/Yr | $9,565/Mo | | | | Net Income: | | | Net Income | $222,179/Yr | $18,515/Mo |
listed by: Realty Executives Southern Arizonalist price: $425,000
|
|