
851 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% | $1,703 | $1,618 | $1,533 | $1,363 | $1,192 | $1,022 | | 6% | $1,799 | $1,709 | $1,619 | $1,439 | $1,259 | $1,079 | | 6.5% | $1,896 | $1,801 | $1,707 | $1,517 | $1,327 | $1,138 | | 7% | $1,996 | $1,896 | $1,796 | $1,597 | $1,397 | $1,198 | | 7.5% | $2,098 | $1,993 | $1,888 | $1,678 | $1,468 | $1,259 | | 8% | $2,201 | $2,091 | $1,981 | $1,761 | $1,541 | $1,321 |
Remarks: Excellent income property - 1 duplex & 1 4-plex. Located in excellent residential area, amazing views. This is 1/3 of larger property, units always rented. Both units have new roof. Additional units possible. 1 duplex 2Bdrm/1-4plex 1Bdrm. 4-plex units have laundry rms, all have refrig. Property can be purchased as a whoel 3 duplex & 1 4-plex. Approx. 1 Ac vacant land. 2.99 Ac total. See listing #'s 20814430 & 20814454. Directions: I-10 exit 303, east on 4th St., right (S) on Prickley Pear to left (E) on Coffee Dr. Property at end of Coffee on right (S) |
|
|
|
851 W Coffee Dr Benson, Arizona 85602
Map
Cochise Benson
| Property Subtype | Fourplex | | 1 Br Units | 4 | | 2 Br Units | 2 | | Year Built | 1987 | | Square Feet | 4488 | | Acres | 1 | | Stories | 1 | | Zoning | Other - CALL | | Tax Year | 2006 | | Capitalization Rate | 0.074 | | Gross Rent Multiplier | 9.38 | | | | Gross Income: | | | Avg 1 Br Rent | $425/Mo | | Avg 2 Br Rent | $510/Mo | | Gross Scheduled Rents | $32,640/Yr | $2,720/Mo | | Vacancy Loss | -$645/Yr | | Adjusted Gross Income | $31,995/Yr | $2,666/Mo | | | | Expenses: | | | Admin Expenses | $240/Yr | | Capital Expenses | $12865/Yr | | Taxes | $3306/Yr | | Insurance | $1800/Yr | | Maintenance & Supplies | $3924/Yr | | Water and Sewer | $504/Yr | | Total Expenses | $22,639/Yr | $1,887/Mo | | | | Net Income: | | | Net Income | $9,356/Yr | $780/Mo |
listed by: Long Realty-Bensonlist price: $300,000
|
|