
3318 E Flower St Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central AC
- 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% | $1,647 | $1,564 | $1,482 | $1,317 | $1,153 | $988 | | 6% | $1,739 | $1,652 | $1,565 | $1,391 | $1,217 | $1,043 | | 6.5% | $1,833 | $1,741 | $1,650 | $1,466 | $1,283 | $1,100 | | 7% | $1,929 | $1,833 | $1,736 | $1,544 | $1,351 | $1,158 | | 7.5% | $2,028 | $1,926 | $1,825 | $1,622 | $1,419 | $1,217 | | 8% | $2,128 | $2,022 | $1,915 | $1,702 | $1,490 | $1,277 |
Remarks: Attractive Santa-Fe style triplex. Each unit has 2 bedrooms and a fireplace, 3320 has 1 3/4 baths and a new gas pack. Other units have new coolers. All have stove, refrig, d/w, disp, a shed with washer/dryer hookups, and a fenced back yard. Newer roof, block walls and tile in 2 units. Front unit has an extra room for den or office. These units are rarely vacant. Please do not approach tenants. Directions: Grant and Country Club north to Flower, east to address. |
|
|
|
3318 E Flower St Tucson, Arizona 85716
Map
Central Tucson Fruitvale
| Property Subtype | Tri-Plex | | 2 Br Units | 3 | | Year Built | 1969 | | Square Feet | 2575 | | Lot Square Feet | 9000 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.053 | | Gross Rent Multiplier | 13.24 | | | | Gross Income: | | | Avg 2 Br Rent | $625/Mo | | Gross Scheduled Rents | $22,500/Yr | $1,875/Mo | | Vacancy Loss | -$600/Yr | | Adjusted Gross Income | $21,900/Yr | $1,825/Mo | | | | Expenses: | | | Taxes | $2132/Yr | | Insurance | $480/Yr | | Maintenance & Supplies | $500/Yr | | Management | $2250/Yr | | Water and Sewer | $1200/Yr | | Total Expenses | $6,562/Yr | $547/Mo | | | | Net Income: | | | Net Income | $15,338/Yr | $1,278/Mo |
listed by: A.M. Ventureslist price: $290,000
|
|