
867 W Coffee Dr Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Covered Parking
- Central Evaportive Cooling
- Septic System
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,050 | $998 | $945 | $840 | $735 | $630 | | 6% | $1,109 | $1,054 | $998 | $887 | $776 | $666 | | 6.5% | $1,169 | $1,111 | $1,052 | $935 | $819 | $702 | | 7% | $1,231 | $1,169 | $1,108 | $985 | $862 | $738 | | 7.5% | $1,294 | $1,229 | $1,164 | $1,035 | $905 | $776 | | 8% | $1,357 | $1,290 | $1,222 | $1,086 | $950 | $814 |
Remarks: Excellent income property. 1 duplex & Approx. 1/2 acre vacant land for future development - Multi-family zoning. Excellent residential location & amazing views. This listing is 1/3 of larger property. Whole property also offered. 3 duplex, 1 4-plex & approx. 1 acre of vacant land for future land. Taxes reflect whole property. Units always rented. See listing #'s 20814453 & 20814454. Directions: I-10 exit 303 (Benson), 4th St. east to Prickley Pear, right (S) to Coffee Dr., left (E) to end of Coffee Dr. Proeprty on right (S). |
|
|
|
867 W Coffee Dr Benson, Arizona 85602
Map
Cochise Benson
| Property Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 1983 | | Square Feet | 1728 | | Acres | 1 | | Stories | 1 | | Zoning | Other - CALL | | Tax Year | 2006 | | Capitalization Rate | 0.025 | | Gross Rent Multiplier | 16.56 | | | | Gross Income: | | | Avg 2 Br Rent | $475/Mo | | Gross Scheduled Rents | $11,400/Yr | $950/Mo | | Vacancy Loss | -$228/Yr | | Adjusted Gross Income | $11,172/Yr | $931/Mo | | | | Expenses: | | | Admin Expenses | $240/Yr | | Capital Expenses | $600/Yr | | Taxes | $1301/Yr | | Insurance | $918/Yr | | Maintenance & Supplies | $3924/Yr | | Water and Sewer | $252/Yr | | Total Expenses | $7,235/Yr | $603/Mo | | | | Net Income: | | | Net Income | $3,937/Yr | $328/Mo |
listed by: Long Realty-Bensonlist price: $185,000
|
|