Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeDuplex
2 Br Units2
Year Built 1983
Square Feet 1728
Acres1
Stories 1
ZoningOther - CALL
Tax Year2006
Capitalization Rate0.025
Gross Rent Multiplier16.56
 
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-Benson

list price: $185,000




Information Deemed Reliable But Not Guaranteed

Home PageProperty SearchFavorite Sites
Brought to you by: RE/MAX Majestic
(520)907-5639