3521 E Monte Vista Dr Includes: - Concrete Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Covered Parking
- Central 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% | $965 | $916 | $868 | $772 | $675 | $579 | | 6% | $1,019 | $968 | $917 | $815 | $713 | $611 | | 6.5% | $1,074 | $1,020 | $966 | $859 | $752 | $644 | | 7% | $1,130 | $1,074 | $1,017 | $904 | $791 | $678 | | 7.5% | $1,188 | $1,129 | $1,069 | $950 | $832 | $713 | | 8% | $1,247 | $1,184 | $1,122 | $997 | $873 | $748 |
Remarks: Easy bike ride to UA. Great investment or owner occupancy! Front unit is 3/2, rear is large 1/1. Rents are actual. Great condition, well maintained. Each unit has a carport. Possibility for additional unit or addition to the rear unit. Owner related to listing broker. Directions: Grant/Alvernon North to Monte Vista, West to address |
|
|
|
3521 E Monte Vista Dr
Tucson, Arizona 85716
Map
Central Tucson Lincoln Park
| Property Subtype | Duplex | | 1 Br Units | 1 | | 3 Br Units | 1 | | Year Built | 1959 | | Square Feet | 2018 | | Lot Square Feet | 11400 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.070 | | Gross Rent Multiplier | 11.13 | | | | Gross Income: | | | Avg 1 Br Rent | $550/Mo | | Avg 3 Br Rent | $775/Mo | | Gross Scheduled Rents | $15,900/Yr | $1,325/Mo | | Vacancy Loss | -$636/Yr | | Adjusted Gross Income | $15,264/Yr | $1,272/Mo | | | | Expenses: | | | Contract Services | $168/Yr | | Taxes | $1510/Yr | | Insurance | $400/Yr | | Maintenance & Supplies | $600/Yr | | Water and Sewer | $720/Yr | | Total Expenses | $3,398/Yr | $283/Mo | | | | Net Income: | | | Net Income | $11,866/Yr | $989/Mo |
listed by:
Bancroft & Associateslist price: $169,900
|
|
