
747 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% | $1,561 | $1,483 | $1,405 | $1,249 | $1,093 | $937 | | 6% | $1,649 | $1,566 | $1,484 | $1,319 | $1,154 | $989 | | 6.5% | $1,738 | $1,651 | $1,564 | $1,391 | $1,217 | $1,043 | | 7% | $1,830 | $1,738 | $1,647 | $1,464 | $1,281 | $1,098 | | 7.5% | $1,923 | $1,827 | $1,731 | $1,538 | $1,346 | $1,154 | | 8% | $2,018 | $1,917 | $1,816 | $1,614 | $1,412 | $1,211 |
Remarks: OPPORTUNITY KNOCKS! Three units within walking distance of U of A on Euclid between Speedway & Grant! All units were nicely renovated, but the roof on one unit was blown off by a microburst and water damage was sustained. The insurance company replaced the roof, but the inside has not been repaired. This property is in FORECLOSURE and needs to move fast! Bring your best offer. The duplex next door (MLS# 20814916) is also in foreclosure. HURRY! Directions: Grant/Euclid - SOUTH to Waverly, WEST on Waverly to address. |
|
|
|
747 E Waverly St Tucson, Arizona 85719
Map
Central Tucson Biltmore
| Property Subtype | Tri-Plex | | 1 Br Units | 1 | | 2 Br Units | 2 | | Year Built | 1952 | | Square Feet | 2103 | | Lot Square Feet | 7567 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.058 | | Gross Rent Multiplier | 13.04 | | | | Gross Income: | | | Avg 1 Br Rent | $400/Mo | | Avg 2 Br Rent | $725/Mo | | Gross Scheduled Rents | $22,200/Yr | $1,850/Mo | | Vacancy Loss | -$1110/Yr | | Adjusted Gross Income | $21,090/Yr | $1,758/Mo | | | | Expenses: | | | Taxes | $1708/Yr | | Insurance | $550/Yr | | Management | $2220/Yr | | Water and Sewer | $600/Yr | | Total Expenses | $5,078/Yr | $423/Mo | | | | Net Income: | | | Net Income | $16,012/Yr | $1,334/Mo |
listed by: Win3 Realtylist price: $275,000
|
|