Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeTri-Plex
1 Br Units1
2 Br Units2
Year Built 1952
Square Feet 2103
Lot Square Feet 7567
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.058
Gross Rent Multiplier13.04
 
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 Realty

list price: $275,000




Information Deemed Reliable But Not Guaranteed

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