
2930 E Hawthorne St Includes: - Combo Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Interior Steps
- Laundry Facilities
- Covered Parking
- Central AC
- 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% | $3,960 | $3,762 | $3,564 | $3,168 | $2,772 | $2,376 | | 6% | $4,182 | $3,973 | $3,764 | $3,345 | $2,927 | $2,509 | | 6.5% | $4,409 | $4,188 | $3,968 | $3,527 | $3,086 | $2,645 | | 7% | $4,640 | $4,408 | $4,176 | $3,712 | $3,248 | $2,784 | | 7.5% | $4,877 | $4,633 | $4,389 | $3,902 | $3,414 | $2,926 | | 8% | $5,118 | $4,862 | $4,606 | $4,094 | $3,583 | $3,071 |
Remarks: 3 house compound in Sam Hughes--Original 1947 front house is 4BR/3BA,2180 SQFT remodeled in 1998--2nd house is 2 story 3BR/2BA 1360 SQFT with 2nd floor balcony,rebuilt in 2002--Guest house is 564 SQFT rebuilt in 1998--All with AC--Front house & 2 story are vacant--both getting new tile, carpet, paint--Possibility to increase rents--3 tax codes include 125-03-0300, 125-03-029A Directions: Speedway/Country Club S, Hawthorne W to 2930 |
|
|
|
2930 E Hawthorne St Tucson, Arizona 85716
Map
Central Tucson Mundo Vista
| Property Subtype | Tri-Plex | | 3 Br Units | 1 | | Studio Units | 1 | | Other Units | 1 | | Year Built | 1947 | | Square Feet | 4104 | | Lot Square Feet | 13504 | | Stories | 1 | | Zoning | Tucson - R1 | | Tax Year | 2007 | | Capitalization Rate | 0.043 | | Gross Rent Multiplier | 19.06 | | | | Gross Income: | | | Avg 3 Br Rent | $1125/Mo | | Avg Studio Rent | $500/Mo | | Avg Other Rent | $1425/Mo | | Gross Scheduled Rents | $36,600/Yr | $3,050/Mo | | | | Expenses: | | | Taxes | $3298/Yr | | Insurance | $2000/Yr | | Water and Sewer | $1328/Yr | | Total Expenses | $6,626/Yr | $552/Mo | | | | Net Income: | | | Net Income | $29,974/Yr | $2,498/Mo |
listed by: Long Realty Companylist price: $697,500
|
|