Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeTri-Plex
2 Br Units3
Year Built 1969
Square Feet 2575
Lot Square Feet 9000
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.053
Gross Rent Multiplier13.24
 
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. Ventures

list price: $290,000




Information Deemed Reliable But Not Guaranteed

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