
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% | | APR | 5.5% | $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 Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 1952 | | Square Feet | 1608 | | Lot Square Feet | 6933 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.055 | | Gross Rent Multiplier | 12.70 | | | | 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 Realtylist price: $210,000
|
|