
525 E Navajo Rd Includes: - Masonry Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- Combo AC
- Combo Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Baseboard Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,522 | $1,446 | $1,370 | $1,217 | $1,065 | $913 | | 6% | $1,607 | $1,526 | $1,446 | $1,285 | $1,125 | $964 | | 6.5% | $1,694 | $1,609 | $1,525 | $1,355 | $1,186 | $1,016 | | 7% | $1,783 | $1,694 | $1,605 | $1,426 | $1,248 | $1,070 | | 7.5% | $1,874 | $1,780 | $1,687 | $1,499 | $1,312 | $1,124 | | 8% | $1,966 | $1,868 | $1,770 | $1,573 | $1,377 | $1,180 |
Remarks: Fantastic opportunity to own 3 separate homes on an R-3 zoned lot.Fully rented.Nearly 1/2 acre. Individual meters for gas and electric.Two of the homes have been remodeled and upgraded in the last few years.Prime rental area near transportation,U of A, PCC,park,shopping and dining. Leased coin operated laundry on site. There is a 4th home which is damaged and used as storage. Directions: 1st anf Ft. Lowell, North to Navajo, West to address. |
|
|
|
525 E Navajo Rd Tucson, Arizona 85705
Map
Central Tucson Garden Homes
| Property Subtype | Tri-Plex | | 2 Br Units | 3 | | Year Built | 1942 | | Square Feet | 1517 | | Lot Square Feet | 21214 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2007 | | Capitalization Rate | 0.058 | | Gross Rent Multiplier | 14.37 | | | | Gross Income: | | | Avg 2 Br Rent | $508/Mo | | Gross Scheduled Rents | $18,288/Yr | $1,524/Mo | | Other Income | $360/Yr | | Adjusted Gross Income | $18,648/Yr | $1,554/Mo | | | | Expenses: | | | Taxes | $1362/Yr | | Insurance | $1820/Yr | | Total Expenses | $3,182/Yr | $265/Mo | | | | Net Income: | | | Net Income | $15,466/Yr | $1,289/Mo |
listed by: Ace Realty & Investments Tucson LLClist price: $268,000
|
|