
2002 N Park Ave Includes: - Burnt Adobe Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Covered Parking
- Central Evaportive Cooling
- Sewer Connected
- 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% | $1,527 | $1,451 | $1,375 | $1,222 | $1,069 | $916 | | 6% | $1,613 | $1,532 | $1,452 | $1,290 | $1,129 | $968 | | 6.5% | $1,700 | $1,615 | $1,530 | $1,360 | $1,190 | $1,020 | | 7% | $1,790 | $1,700 | $1,611 | $1,432 | $1,253 | $1,074 | | 7.5% | $1,881 | $1,787 | $1,693 | $1,505 | $1,317 | $1,129 | | 8% | $1,974 | $1,875 | $1,776 | $1,579 | $1,382 | $1,184 |
Remarks: Great opporunity! Tri-plex in Central Location. Beautiful burnt adobe. Front patios for each unit. Roof re-done in August, New water line from street to each unit. Well maintained, terrific location easily rented. Directions: From Grant- S on Park Ave to address. Park on Waverly- middle unit vacant. |
|
|
|
2002 N Park Ave Tucson, Arizona 85719
Map
Central Tucson Monterey Add
| Property Subtype | Tri-Plex | | 1 Br Units | 1 | | 2 Br Units | 1 | | Studio Units | 1 | | Year Built | 1958 | | Square Feet | 1955 | | Lot Square Feet | 9000 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.047 | | Gross Rent Multiplier | 16.01 | | | | Gross Income: | | | Avg 1 Br Rent | $450/Mo | | Avg 2 Br Rent | $550/Mo | | Avg Studio Rent | $400/Mo | | Gross Scheduled Rents | $16,800/Yr | $1,400/Mo | | | | Expenses: | | | Capital Expenses | $1000/Yr | | Taxes | $1997/Yr | | Insurance | $518/Yr | | Maintenance & Supplies | $700/Yr | | Water and Sewer | $548/Yr | | Other Expenses | $343/Yr | | Total Expenses | $5,106/Yr | $426/Mo | | | | Net Income: | | | Net Income | $11,694/Yr | $975/Mo |
listed by: Coldwell Banker Residential Brokeragelist price: $269,000
|
|