Home PageProperty SearchFavorite Sites

739 E Waverly St Includes:

  • Masonry Stucco Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Laundry Hookup
  • 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%
APR5.5%$1,192$1,133$1,073$954$835$715
6%$1,259$1,196$1,133$1,007$881$755
6.5%$1,327$1,261$1,195$1,062$929$796
7%$1,397$1,327$1,257$1,118$978$838
7.5%$1,468$1,395$1,322$1,175$1,028$881
8%$1,541$1,464$1,387$1,233$1,079$925

Remarks: LOCATION - LOCATION - LOCATION! Cute duplex within walking distance of U of A on Euclid between Speedway & Grant! Both units were nicely renovated with new kitchens paint & flooring last year. These units have always been rented, but now this property is in FORECLOSURE and needs to move fast! Bring your best offer. The tri-plex next door (MLS# 20814976) is also in foreclosure. You could own five units with $3,000 per month in rent if you HURRY!.

Directions: Grant/Euclid - SOUTH to Waverly, WEST on Waverly to address.

  
739 E Waverly St
Tucson, Arizona 85719

Map

Central Tucson

Biltmore

Property SubtypeDuplex
2 Br Units2
Year Built 1952
Square Feet 1608
Lot Square Feet 6933
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.055
Gross Rent Multiplier12.70
 
Gross Income: 
Avg 2 Br Rent$725/Mo
Gross Scheduled Rents$17,400/Yr $1,450/Mo
Vacancy Loss-$870/Yr
Adjusted Gross Income$16,530/Yr$1,378/Mo
 
Expenses: 
Taxes$1195/Yr
Insurance$450/Yr
Maintenance & Supplies$1195/Yr
Management$1740/Yr
Water and Sewer$400/Yr
Total Expenses$4,980/Yr $415/Mo
 
Net Income: 
Net Income$11,550/Yr $963/Mo
 
listed by:
Win3 Realty

list price: $210,000




Information Deemed Reliable But Not Guaranteed

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