329 W Kentucky St Includes: - Masonry Stucco Construction
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Wall Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $2,271 | $2,157 | $2,044 | $1,816 | $1,589 | $1,362 | | 6% | $2,398 | $2,278 | $2,158 | $1,918 | $1,678 | $1,439 | | 6.5% | $2,528 | $2,401 | $2,275 | $2,022 | $1,769 | $1,517 | | 7% | $2,661 | $2,528 | $2,394 | $2,128 | $1,862 | $1,596 | | 7.5% | $2,796 | $2,656 | $2,517 | $2,237 | $1,957 | $1,678 | | 8% | $2,934 | $2,788 | $2,641 | $2,347 | $2,054 | $1,761 |
Remarks: Seller is willing to wrap existing loan and carry with 15% down. Excellent occupancy,new roof,parking lot recently paved. These apartments are low maintenance with room for rental increase. Directions: 12TH/IRVINGTON RD EAST TO 11TH AVE,NORTH TO KENTUCKY,EAST TO ADDRESS |
|
|
|
329 W Kentucky St
Tucson, Arizona 85714
Map
South Tucson National City
| Property Subtype | Apartment | | Number of Units | 15 | | 1 Br Units | 1 | | 2 Br Units | 1 | | Studio Units | 13 | | Year Built | 1948 | | Square Feet | 4244 | | Lot Square Feet | 15072 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2006 | | Capitalization Rate | 0.100 | | Gross Rent Multiplier | 6.31 | | | | Gross Income: | | | Avg 1 Br Rent | $400/Mo | | Avg 2 Br Rent | $450/Mo | | Avg Studio Rent | $350/Mo | | Gross Scheduled Rents | $64,800/Yr | $5,400/Mo | | Vacancy Loss | -$1400/Yr | | Adjusted Gross Income | $63,400/Yr | $5,283/Mo | | | | Expenses: | | | Contract Services | $3000/Yr | | Gas & Electric | $600/Yr | | Taxes | $2400/Yr | | Insurance | $2700/Yr | | Maintenance & Supplies | $600/Yr | | Management | $5160/Yr | | Water and Sewer | $4800/Yr | | Other Expenses | $4200/Yr | | Total Expenses | $23,460/Yr | $1,955/Mo | | | | Net Income: | | | Net Income | $39,940/Yr | $3,328/Mo |
listed by:
Long Realty Companylist price: $399,900
|
|
